LONG ISLAND BANCORP INC
10-K405, 1997-12-29
SAVINGS INSTITUTION, FEDERALLY CHARTERED
Previous: GLENGATE APPAREL INC, 10KSB, 1997-12-29
Next: MERIDIAN FINANCIAL CORP, NT 10-K, 1997-12-29




<PAGE>
                                    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 SEPTEMBER 30, 1997
                                               ------------------

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

         DELAWARE                                          11-3198508
- -------------------------------                 --------------------------------
(State or other jurisdiction of                 (I.R.S. Employer Identification
incorporation or organization)                               Number)

201 OLD COUNTRY ROAD, MELVILLE, NEW YORK                   11747-2724
- ----------------------------------------                   ----------
(Address of principal executive offices)                   (Zip Code)

                                    (516) 547-2000
                                    --------------
                 (Registrant's telephone number, including area code)

                                       0-23526
                                       -------
                               (Commission File Number)
                                           
                                    ______________
             (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 if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (229.405 of this chapter) 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)
                                              ---

    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.

                                (1)   YES  X   NO  
                                          ---      ---    

    The aggregate market value of voting stock held by non-affiliates of the
registrant as of October 31, 1997:  Common Stock par value $.01 per share,
$988,122,367.

    This figure is based on the closing price on the Nasdaq National Market for
a share of the registrant's common stock on October 31, 1997, which was $44.50
as reported in the Wall Street Journal on November 3, 1997.  The number of
shares of the registrant's Common Stock outstanding as of October 31, 1997 was
24,024,095 shares.
                         DOCUMENTS INCORPORATED BY REFERENCE
         Portions of the definitive Proxy Statement for the Annual Meeting of
Stockholders to be held on February 17, 1998 and the Annual Report to
Stockholders for fiscal 1997 are incorporated herein by reference - Parts II and
III.


<PAGE>

                                CROSS REFERENCE INDEX

                                        PART I

                                                                            PAGE
                                                                            ----

Item 1.    Business . . . . . . . . . . . . . . . . . . . . . . . . .        3
Item 2.    Properties . . . . . . . . . . . . . . . . . . . . . . . .        39
Item 3.    Legal Proceedings. . . . . . . . . . . . . . . . . . . . .        39
Item 4.    Submission of Matters to a Vote of Security Holders. . . .        40

                                       PART II

Item 5.    Market for the Registrant's Common Stock 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 8.    Financial Statements and Supplementary Data. . . . . . . .        41
Item 9.    Changes in and Disagreements with Accountants on 
           Accounting and Financial Disclosure. . . . . . . . . . . .        41

                                       PART III

Item 10.   Directors and Executive Officers of the Registrant . . . .        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

Item 14.   Exhibits, Financial Statement Schedules and Reports 
           on Form 8-K. . . . . . . . . . . . . . . . . . . . . . . .        41
           Signatures . . . . . . . . . . . . . . . . . . . . . . . .        43


                                          2

<PAGE>

                                        PART 1


ITEM 1.  BUSINESS

General

Long Island Bancorp, Inc. ("Holding Company") was incorporated in the State of
Delaware in December 1993 at the direction of the Board of Directors of The Long
Island Savings Bank, FSB ("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 mutual-to-stock conversion was
completed on April 14, 1994.  In connection with the conversion the Holding
Company issued 26,040,214 shares of common stock ("Common Stock") at a price of
$11.50 per share to the Bank's depositors and its tax-qualified employee stock
benefit plans, and an additional 776,250 shares to the Bank's Management
Recognition and Retention Plans ("MRP's").  The Holding Company realized net
proceeds of $264.2 million from the sale of its Common Stock and utilized
approximately $164.0 million to purchase 100% of the issued and outstanding
shares of the Bank's common stock.

The primary business of the Holding Company is the operation of its wholly owned
subsidiary, the Bank.  In addition, the  Bank and the Holding Company
(collectively "the Company") invest its funds in U.S. government and federal
agency securities, investment grade preferred stock and federal funds. In the
future, the Holding Company may acquire or organize other operating
subsidiaries, including other financial institutions. 

The information presented in the financial statements and in this Form 10-K
reflect the financial condition and results of operations of the Company on a
consolidated basis.  At September 30, 1997, the Company had total assets of $5.9
billion.

The Bank's principal business has been and continues to be attracting retail
deposits from the general public and investing those deposits, together with
funds generated from operations, primarily in one-to-four family, owner occupied
residential mortgage loans. In addition, from time to time depending on market
conditions, the Bank will invest in mortgage-backed and asset-backed securities
to supplement its lending portfolio. The Bank also invests, to a lesser extent,
in multi-family residential mortgage loans, commercial loans, consumer loans,
small business loans and other marketable securities. Revenues are derived
principally from interest on real estate and other loans, mortgage-backed and
other debt securities, and dividends on investment securities. Primary sources
of funds are deposits, borrowings and principal and interest payments on loans
and mortgage-backed securities.

Market Area and Competition

The Bank historically has operated as a consumer-oriented community institution
primarily engaged in attracting deposits from the general public and investing
such deposits and other available funds in mortgage loans secured by one-to-four
family dwellings and mortgage-backed securities. At September 30, 1997 the Bank
conducted its business through 35 full service banking offices and 22 regional
lending centers.  Based on data published by the Federal Deposit Insurance
Corporation ("FDIC") as of June 1996 (the latest available data) the Bank is the
fourth largest institution in terms of deposits in Suffolk County with a 7.4%
market share, in Queens County, the Bank is ranked sixth with a 3.4% market
share and in Nassau County, the Bank is ranked tenth with a 3.5% market share.
Management considers the Bank's reputation and quality customer service as its
major competitive advantages in attracting and retaining customers in its market
areas.  In this respect, the Bank has performed extensive market research
studies which are designed to identify the specific products and services
required to serve each local community.  In order to better serve its customers,
the Bank has installed automated teller machines ("ATMs") in a majority of its
offices and other locations and has enhanced its computer technologies to
facilitate, among other things, the integration of the Bank's efforts to deliver
insurance and securities products, traditional deposit products and all lending
products.

When ranked against all Metropolitan Statistical Areas in the nation, based on
FDIC published data as of June 1996, the Queens, Nassau, and Suffolk market area
served by the Bank is the fifth largest banking market in the United States
based on combined bank deposits.  This market ranks among the top 5% in per
capita income and has the third highest population density.  The high population
density in these areas allows the Bank to serve a large number of customers with
an efficient network of branches.  Management believes that its branch offices
generally are located in communities that can be characterized as stable,
consisting of residential neighborhoods of predominantly one-to-four family
residences.  


                                          3

<PAGE>

During the last four years, unemployment and real estate values have been
relatively stable in New York, New Jersey and Connecticut ("New York
metropolitan area") which has had a corresponding impact on the Bank's asset
quality.  In order to mitigate the Bank's potential exposure to a concentration
of credit risk in the New York metropolitan area, the Bank has extended its
lending operations into Georgia, Maryland, Pennsylvania, Virginia and North and
South Carolina.  The following table sets forth the geographic distribution of
the Company's gross real estate loan portfolio, excluding home equity loans, at
September 30:
 

<TABLE>
<CAPTION>

                                                                 % of                          % of                          % of
               State                            1997             Total        1996             Total        1995             Total
- ----------------------------------------    ------------       ---------  ------------       ---------  ------------       ---------
                                                                      (Dollars in thousands)
<S>                                         <C>                <C>        <C>                <C>        <C>                <C>
Connecticut ...........................     $  241,677           6.98%    $  135,704           4.58%    $   51,679           2.67%
Georgia ...............................        155,344           4.48        120,070           4.06         77,820           4.01
Maryland ..............................        353,872          10.22        226,599           7.65         65,643           3.39
New Jersey ............................        275,621           7.95        167,406           5.66         93,165           4.81
New York ..............................      1,354,981          39.10      1,370,521          46.30      1,349,780          69.62
Pennsylvania ..........................        118,948           3.43         65,184           2.20         19,968           1.03
Virginia ..............................        299,909           8.65        180,732           6.11         80,477           4.15
Other states ..........................        665,049          19.19        693,984          23.44        200,381          10.32
                                            ----------         ------     ----------         ------     ----------         ------
   Total gross real estate loans ......     $3,465,401         100.00%    $2,960,200         100.00%    $1,938,913         100.00%
                                            ----------         ------     ----------         ------     ----------         ------
                                            ----------         ------     ----------         ------     ----------         ------

</TABLE>

 

The New York metropolitan area has a large number of financial institutions,
many of which are significantly larger and have greater financial resources than
the Bank, and all of which are competitors of the Bank to varying degrees. The
Bank's competition for loans comes principally from savings and loan
associations, savings banks, commercial banks, mortgage banking companies and
insurance companies. The Bank's most direct competition for deposits has
historically come from savings and loan associations, savings banks and
commercial banks. In addition, the Bank faces increasing competition for
deposits from non-bank institutions such as brokerage firms and insurance
companies that offer short-term money market funds, corporate and government
securities funds, mutual funds and annuities. 

Lending Activities

LOAN PORTFOLIO COMPOSITION.  Gross loans receivable, including loans held for
sale, comprised 61.85% of total assets at September 30, 1997. The Company's real
estate loan portfolio consists primarily of conventional first mortgage loans
secured by owner occupied one-to-four family residences and co-operative
apartment loans and, to a lesser extent, multi-family residences, second
mortgage loans, commercial real estate and construction and land loans. At
September 30, 1997, the Company had total real estate loans outstanding on one-
to-four family properties of $3.4 billion, or 91.66% of the Company's total
gross loans receivable, including $105.6 million, or 2.88%, of co-operative
apartment loans, $20.2 million, or 0.55%, of home equity loans and $4.0 million,
or 0.11%, of second mortgages. At that date, multi-family residential mortgage
loans totaled $45.3 million, or 1.24% of total gross loans receivable. The
remainder of the Company's real estate loans, which totaled $77.6 million, or
2.12% of total gross loans receivable at September 30, 1997, included $66.3
million of commercial real estate loans, or 1.81% of total gross loans
receivable, and $11.4 million of construction and land loans, or 0.31% of total
gross loans receivable. These amounts include $157.4 million of real estate
loans held for sale in the secondary market.  Commercial and other loans, which
consisted principally of secured and unsecured lines of credit and other
consumer loans, totaled $182.9 million, or 5.00% of total gross loans receivable
at September 30, 1997.  These amounts include $0.3 million of student loans held
for sale in the secondary market.


                                          4

<PAGE>

The following table sets forth at September 30, 1997, the amount of all loans
due after September 30, 1998 and whether such loans have fixed or adjustable
rates. 

 

<TABLE>
<CAPTION>

                                                       Due after September 30, 1998
                                                  -----------------------------------------
                                                  Adjustable         Fixed
                                                     Rate             Rate         Total
                                                  -----------     ------------  -----------
                                                                 (In thousands)

<S>                                              <C>              <C>          <C>
Real estate loans:
    One-to-four family (1)..................     $2,776,525       $298,775     $3,075,300
    Co-operative apartments (1).............         78,785         26,647        105,432
    Multi-family............................         20,616         23,934         44,550
    Commercial real estate..................         41,552         22,859         64,411
    Second mortgages........................          3,930             44          3,974
    Construction and land loans.............          4,053            ---          4,053
                                                 ----------       --------     ----------
 
        Total real estate loans.............      2,925,461        372,259      3,297,720
                                                 ----------       --------     ----------
Commercial and other loans (2):    
    Commercial loans........................          2,550          2,408          4,958
    Property improvement....................            ---              7              7
    Other consumer loans (3)................          5,362         96,391        101,753
                                                 ----------       --------     ----------
        Total commercial and other loans....          7,912         98,806        106,718
                                                 ----------       --------     ----------
Total gross loans............................    $2,933,373       $471,065     $3,404,438
                                                 ==========       ========     ==========

</TABLE>
 


(1) Excludes $157.4 million of real estate loans held for sale.
(2) Excludes lines of credit that are payable on demand and are therefore
    considered to be due within one year.
(3) Excludes student loans.


                                          5

<PAGE>
    The following table sets forth the composition of the Company's loan
portfolio at the dates indicated. 
<TABLE>
<CAPTION>

                                                                                    At September 30,
                                            --------------------------------------------------------------------------------------
                                                      1997                          1996                          1995            
                                            ----------------------------  ----------------------------  --------------------------
                                                               Percent                       Percent                       Percent
                                                                 of                            of                            of   
                                              Amount            Total       Amount            Total       Amount            Total 
                                            ----------       -----------  ----------       -----------  ----------       ---------
                                                                                 (Dollars in thousands)

<S>                                        <C>                <C>        <C>                <C>        <C>                <C>     
Real estate loans (1):
  One-to-four family.....................   $3,232,856          88.12%    $2,728,199          87.15%    $1,687,952          80.94%
  Home equity ...........................       20,171           0.55         18,564           0.59         18,115           0.87 
  Co-operative apartment ................      105,599           2.88        114,609           3.66        128,423           6.16 
  Multi-family ..........................       45,324           1.24         34,883           1.12         35,708           1.71 
  Commercial real estate.................       66,266           1.81         69,625           2.22         72,393           3.47 
  Second mortgages ......................        3,986           0.11          5,154           0.17          6,563           0.31 
  Construction ..........................        8,960           0.24          4,509           0.14          3,070           0.15 
  Land ..................................        2,410           0.07          3,221           0.10          4,804           0.23 
                                             ----------         ------     ----------         ------     ----------         ------
Total real estate loans .................    3,485,572          95.02      2,978,764          95.15      1,957,028          93.84 
Commercial and other loans:
  Commercial loans.......................        6,850           0.19          8,206           0.26          9,330           0.45 
  Property improvement ..................        7,087           0.19          9,028           0.29         11,131           0.53 
  Student (2)............................        8,483           0.23          7,084           0.23          3,324           0.16 
  Loans on deposit accounts..............        2,251           0.06          2,475           0.08          2,649           0.13 
  Lines of credit .......................       57,350           1.56         55,292           1.77         59,746           2.86 
  Other consumer loans ..................      100,882           2.75         69,575           2.22         42,284           2.03 
                                             ----------         ------     ----------         ------     ----------         ------

Total commercial and other loans ........      182,903           4.98        151,660           4.85        128,464           6.16 
                                             ----------         ------     ----------         ------     ----------         ------
Total loans receivable, gross ...........    3,668,475         100.00%     3,130,424         100.00%     2,085,492         100.00%
                                                                ------                        ------                        ------
                                                                ------                        ------                        ------
  Purchase accounting discounts,
    net .................................       (1,842)                       (2,727)                       (4,151)                
  Unearned premiums, discounts                        
    and deferred loan costs (fees), net..        8,959                         5,021                        (2,870)                
                                             ----------                    ----------                    ----------               
Loans receivable, net ...................    3,675,592                     3,132,718                     2,078,471                
  Allowance for possible loan
    losses ..............................      (33,881)                      (33,912)                      (34,358)                
  Allowance for market valuation
    for loans held for sale in the 
    secondary market ....................          ---                           ---                           ---                
                                             ----------                    ----------                    ----------               
Total loans receivable, net .............   $3,641,711                    $3,098,806                    $2,044,113                
                                             ----------                    ----------                    ----------               
                                             ----------                    ----------                    ----------               


<CAPTION>


                                                   ---------------------------------------------------------
                                                             1994                          1993              
                                                   ----------------------------  --------------------------- 
                                                                      Percent                       Percent  
                                                                        of                            of     
                                                     Amount            Total       Amount            Total   
                                                   ----------       -----------  ----------       ---------- 
<S>                                               <C>                <C>        <C>                <C>
Real estate loans (1):
  One-to-four family.....................          $1,236,778          73.35%    $1,453,790          74.26%   
  Home equity ...........................              21,225           1.26         27,381           1.40    
  Co-operative apartment ................             144,814           8.59        157,659           8.05    
  Multi-family ..........................              46,053           2.73         53,846           2.75    
  Commercial real estate.................              76,295           4.52         80,047           4.09    
  Second mortgages ......................               7,894           0.47         10,565           0.54    
  Construction ..........................               2,392           0.14          8,153           0.42    
  Land ..................................               6,673           0.40          9,535           0.49    
                                                    ----------          -----     ----------         -------  
Total real estate loans .................           1,542,124          91.46      1,800,976          92.00    
Commercial and other loans:                                                                                   
  Commercial loans.......................              12,456           0.74         17,013           0.87    
  Property improvement ..................              13,335           0.79         17,104           0.87    
  Student (2)............................              15,429           0.92         12,533           0.64    
  Loans on deposit accounts..............               2,924           0.17          3,393           0.17    
  Lines of credit .......................              63,102           3.74         67,258           3.44    
  Other consumer loans ..................              36,808           2.18         39,376           2.01    
                                                    ----------          -----     ----------         -------  
                                                                                                              
Total commercial and other loans ........             144,054           8.54        156,677           8.00    
                                                    ----------         ------     ----------         -------  
Total loans receivable, gross ...........           1,686,178         100.00%     1,957,653         100.00%   
                                                                       ------                        ------   
                                                                       ------                        ------   
  Purchase accounting discounts,                                                                              
    net .................................              (5,994)                       (8,167)                   
  Unearned premiums, discounts                                                                                
    and deferred loan costs (fees), net..              (5,667)                       (6,687)                   
                                                    ----------                    ----------                  
Loans receivable, net ...................           1,674,517                     1,942,799                   
  Allowance for possible loan                                                                                 
    losses ..............................             (35,713)                      (33,951)                   
  Allowance for market valuation                                                                              
    for loans held for sale in the                                                                            
    secondary market ....................                 (28)                           ---                   
                                                    ----------                    ----------                  
Total loans receivable, net .............          $1,638,776                    $1,908,848                   
                                                    ----------                    ----------                  
                                                    ----------                    ----------                  
</TABLE>

(1) These amounts include $157.4 million, $57.9 million, $49.3 million, $8.0
    million and $38.4 million of real estate loans held for sale in the
    secondary market at September 30, 1997, 1996, 1995, 1994 and 1993,
    respectively.  At September 30, 1993, this amount includes $110.0 million
    of non-performing real estate loans included in the bulk sale of certain
    loans and real estate owned ("Bulk Sale") of which $102.6 million were
    one-to-four family loans, $3.8 million were commercial real estate loans,
    $3.5 million were co-operative apartment loans and $0.1 million were land
    loans.
(2) Includes $0.3 million, $0.1 million and $30,000 of student loans held for
    sale in the secondary market at September 30, 1997,1996, and 1995,
    respectively.

                                          6
<PAGE>

The following table shows the contractual maturity of the Company's loan
portfolio at September 30, 1997.  The table does not include prepayments or
scheduled principal amortization. 

<TABLE>
<CAPTION>

                                                                                        AT SEPTEMBER 30, 1997
                                                              ---------------------------------------------------------------------
                                                                                          REAL ESTATE LOANS
                                                              ---------------------------------------------------------------------

                                                                  ONE TO                 CO-OP                           COMMERCIAL
                                                                   FOUR        HOME       APT.      SECOND     MULTI-       REAL
                                                                FAMILY (1)    EQUITY    LOANS (1) MORTGAGES    FAMILY      ESTATE
                                                              ------------- ---------- ---------  ---------  ----------   --------
                                                                                                                     (IN THOUSANDS)

Amounts due:

<S>                                                           <C>          <C>         <C>       <C>        <C>         <C>
   Within one year..........................................   $      353   $  20,171  $       5  $     12   $      774  $ 1,855
   After one year:

    One to three years......................................        1,714         ---        209        51        3,035    9,860
    Three to five years.....................................       14,914         ---        735        82        7,034   13,181
    Five to 10 years........................................       40,743         ---      2,463     2,386       12,880   20,344
    Ten to 20 years.........................................      447,839         ---     54,786     1,343       18,718   20,056
    Over 20 years...........................................    2,570,090         ---     47,239       112        2,883      970
                                                               -----------  --------------------- ---------  ----------- --------
     Total due after one year...............................    3,075,300         ---    105,432     3,974       44,550   64,411
                                                               -----------  ---------- ---------- ---------  ----------- --------
     Total amounts due......................................   $3,075,653   $  20,171  $ 105,437  $  3,986   $   45,324  $66,266
                                                               ===========  ========== ========== =========  =========== ========
   Purchase accounting

    discounts, net..........................................

   Unearned discounts, premiums

    and deferred loan fees, net.............................
   Allowance for  possible loan

    losses..................................................

   Loans receivable, net....................................

<CAPTION>

                                                                                                                   TOTAL
                                                                                LAND     COMMERCIAL   OTHER        LOANS
                                                                 CONSTRUCTION   LOANS       LOANS    LOANS (2)   RECEIVABLE
                                                                 ------------ ---------  ---------- ----------  ------------

Amounts due:

<S>

   Within one year..........................................     $    4,907   $  2,410  $   1,892   $  65,810  $     98,189
   After one year:
    One to three years......................................            384        ---      3,865      28,437        47,555
    Three to five years.....................................          3,669        ---        ---      27,020        66,635
    Five to 10 years........................................            ---        ---        ---      23,066       101,882
    Ten to 20 years.........................................            ---        ---        ---       6,276       549,018
    Over 20 years...........................................            ---        ---      1,093      16,961     2,639,348
                                                                 -----------  --------- ----------  ---------- -------------
     Total due after one year...............................          4,053        ---      4,958     101,760     3,404,438
                                                                 -----------  --------- ----------  ---------- -------------
     Total amounts due......................................     $    8,960   $  2,410  $   6,850   $ 167,570     3,502,627
                                                                 ===========  ========= ==========  ==========
   Purchase accounting

    discounts, net..........................................                                                         (1,842)
   Unearned discounts, premiums

    and deferred loan fees, net.............................                                                          8,959
   Allowance for  possible loan
    losses..................................................                                                        (33,881)
                                                                                                               -------------
   Loans receivable, net....................................                                                   $  3,475,863
                                                                                                               =============


</TABLE>

(1) Excludes $157.4 million of real estate loans held for sale.
(2) Excludes $8.5 million of student loans held for investment and sale.

                                          7
<PAGE>


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

<TABLE>
<CAPTION>


                                                                FOR THE YEAR ENDED SEPTEMBER 30,
                                                       --------------------------------------------------
                                                            1997             1996             1995
                                                       ---------------  ---------------  ----------------
                                                                        (IN THOUSANDS)

<S>                                                    <C>             <C>                <C>
Real estate loans, net at beginning of period:         $    2,978,764   $    1,957,028   $     1,542,124
Originated:
     One-to-four family (1)..................               2,159,671        1,395,388           640,164
     Co-operative apartment..................                   5,899            3,072             3,143
     Multi-family............................                  15,785           10,106               358
     Commercial real estate..................                  10,111            9,915             9,528
     Construction............................                  12,277            7,218             2,692
     Land....................................                     ---              ---             1,000
Purchases(2).................................                 362,329          949,437           397,776
                                                       ---------------  ---------------  ----------------
        Total real estate loans originated and              
purchased......................                             2,566,072        2,375,136         1,054,661
Transfers to real estate owned...............                  (9,599)         (10,001)          (10,312)
Write-offs...................................                  (2,877)          (3,869)           (4,608)
Principal repayments.........................                (615,959)        (331,680)         (202,509)
Sales of loans...............................                (749,940)        (649,064)         (278,649)
Securitized loans............................                (680,889)        (358,786)         (143,679)
                                                       ---------------  ---------------  ----------------

At end of period(3)..........................          $    3,485,572   $    2,978,764   $     1,957,028
                                                       ===============  ===============  ================

Commercial and other loans, net:

At beginning of period.......................          $      151,660   $      128,464   $       144,054
Commercial and other loans originated........                  84,106           89,827            63,540
                                                       
Purchases ...................................                  18,190              ---               ---

Write-offs...................................                  (4,039)          (4,330)           (5,015)
Principal repayments.........................                 (62,200)         (59,416)          (53,596)
Commercial and other loans sold..............                  (4,814)          (2,885)          (20,519)
                                                       ---------------  ---------------  ----------------

At end of period(4)..........................          $      182,903   $      151,660   $       128,464
                                                       ===============  ===============  ================

</TABLE>

(1) Includes home equity loan advances for the fiscal years ended September 30,
    1997, 1996, and 1995 in the amounts of $9.6 million, $6.6 million and $2.2
    million, respectively. 
(2) Composed predominantly of one-to-four family loans.
(3) Includes $157.4 million, $57.9 million, and $49.3 million of  real estate
    loans held for sale in the secondary market at September 30, 1997, 1996 and
    1995, respectively. 
(4) Includes $0.3 million, $0.1 million and $30,000 in student loans held for
    sale in the secondary market at September 30, 1997, 1996 and 1995,
    respectively.


ONE-TO-FOUR FAMILY MORTGAGE LENDING.  The Bank offers both fixed rate and
adjustable rate mortgage ("ARM") loans primarily secured by one-to-four family,
owner occupied residences.  Prior to 1995, the majority of such loans were
secured by properties located in Queens, Nassau and Suffolk counties.  During
fiscal 1995 and 1996, the Bank expanded its retail production offices into the
states of Pennsylvania, Delaware, Maryland, North Carolina, Virginia and
Georgia, while continuing to originate loans through its New York, New Jersey
and Connecticut offices.   Loan originations are generally obtained from
existing or past customers, members of local communities, mortgage bankers,
mortgage brokers, real estate agents and attorney referrals.  The Bank also
operates a national correspondent lending program to purchase, from mortgage
bankers, loans secured by owner occupied one-to-four family residences.  The
program is designed to expand the Bank's mortgage portfolio and reduce the risks
associated with geographic concentrations.  The Bank also accepts loan
application information through its telemarketing operations.  Generally, the
Bank's underwriting guidelines conform to Federal National Mortgage Association
("FNMA") and Federal Home Loan Mortgage Corporation ("FHLMC") guidelines.

                                          8
<PAGE>

The Bank generally originates one-to-four family residential mortgage loans in
amounts up to 80% of the lower of the appraised value or selling price of the
property securing the loan.  One-to-four family mortgage loans are also
originated with loan-to-value ratios of up to 100% of the appraised value of the
mortgaged property; however, private mortgage insurance is required whenever
loan-to-value ratios exceed 80% of the appraised value of the property securing
the loan.  The majority of the loans originated conform to FNMA and FHLMC loan
limits for one-to-four family residences, however, loans may be originated for
amounts up to $1.5 million.

During the 1986 to 1989 period, the Bank originated a significant number of
one-to-four family mortgage loans without verification of the borrower's
financial condition or employer verification of the borrower's level of income
if the borrower's financial condition and stated income was considered
reasonable for the employment position held ("low documentation loans").  The
Bank has experienced higher delinquency and default rates on such loans, as
compared to fully underwritten one-to-four family loans, and in recognition
thereof, discontinued the origination of low documentation loans in 1990.  From
time to time, on a selective basis, the Bank originates loans that involve
limited verification of the borrower's level of income or financial condition
("limited documentation loans").  All such limited documentation loans are
intended to conform to secondary market investor guidelines.

The Bank offers fixed rate one-to-four family residential, condominium and
co-operative unit loans up to the FNMA and FHLMC limits.  In addition, fixed
rate loans in principal amounts above the FNMA and FHLMC limits are offered in
amounts conforming to the limits permitted by various investors to whom the
loans are intended to be sold.  Interest rates charged on fixed rate loans are
competitively priced based on market conditions and the Bank's cost of funds. 
The terms of these loans are a maximum of 30 years.  Origination fees are
generally charged; however, the Bank offers loans with higher or lower fees
depending on the interest rates to be charged.

The Bank originates most fixed rate loans for immediate sale to FNMA, FHLMC or
other investors.  There is approximately a one month delay between funding and
the sale of the loans.  The total real estate loans held for sale aggregated
$157.4 million at September 30, 1997.  The Bank arranges for the sale of such
loans at the time the loan application is received through best effort and
mandatory delivery commitments and, on a regular basis, determines whether it is
best to retain or sell the servicing rights.  For the year ended September 30,
1997, the Bank sold real estate loans totaling $749.9 million, 47.84% of which
were sold on a servicing released basis in order to take advantage of market
prices for loan servicing.

The Bank offers a variety of ARM loans with maximum loan terms of up to 40
years, except for co-operative apartment loans which have a maximum loan term of
30 years.  These loans adjust periodically and are indexed to a specific
Treasury Bill rate, plus a margin.  These loans typically carry an initial
interest rate below the fully-indexed rate for the loan.  The Bank qualifies
borrowers at the second year rate with a minimum qualification interest rate
equal to the then applicable FNMA standard on one year ARM loans.  All other ARM
loans are underwritten at the initial start rate.  The initial discounted rate
is determined by the Bank in accordance with market and competitive factors. 
Generally, the ARM loans adjust by a maximum of 2% for each rate adjustment
period with a lifetime cap of 5% - 6% over the initial rate.  Accordingly, if
interest rates and the resulting cost of funds increase in a rapidly increasing
interest rate environment, it is possible for the interest rate increase to
exceed the cap levels on these loans and negatively impact net interest income. 
Origination fees and points of up to 3% may be charged for one-to-four family
ARM loans.  ARM loans generally pose a risk that as interest rates rise, the
amount of a borrower's monthly loan payment also rises, thereby increasing the
potential for delinquencies and loan losses.  However, this potential risk is
lessened by the Bank's policy of originating ARM loans with annual and lifetime
interest rate caps that limits the increase of a borrower's monthly payment.

The Bank has correspondent loan agreements with select mortgage bankers who
originate loans throughout the United States.  The Bank purchased 647 loans
amounting to $134.8 million of residential one-to-four family conforming and
jumbo loans through its correspondent mortgage originators in the fiscal year
ended September 30, 1997.  Such loans are underwritten to the Bank's standards. 
These loans are primarily from outside the Bank's core franchise area.  The
strategy of utilizing correspondent mortgage originators is to develop and
maintain multiple distribution channels, to increase geographic diversity and to
improve the stability of interest income.

SECOND MORTGAGE LOANS.  As of September 30, 1997, the balance of such loans is
predominantly one-to-four family loans, and was $4.0 million, or 0.11% of total
gross loans.   This category has been steadily decreasing since September 30,
1992, when such loan balances were $14.0 million, or 0.49% of total loans.

HOME EQUITY LOANS.  Home equity lines of credit are included in the Bank's
portfolio of real estate loans.  These loans are offered as prime rate indexed
loans on which interest only is due for an initial term of ten years and
thereafter principal and 

                                          9
<PAGE>

interest payments sufficient to liquidate the loan are required for the
remaining term, not to exceed 15 years.  These loans are made on one-to-four
family residential and condominium units, generally owner-occupied and subject
to an 80% combined loan-to-value ratio including prior liens or up to 90% if
private mortgage insurance is obtained.  They are granted in amounts from
$50,000 to $300,000 with an aggregate maximum of $1,000,000.  The underwriting
standards for home equity loans are generally the same as those for one-to-four
family mortgages. At September 30,1997, the Company had $20.2 million of home
equity loans, or  0.55% of total gross loans.

MULTI-FAMILY LENDING.  The Bank originates multi-family loans with contractual
terms of up to 25 years with interim rate adjustments.  These loans are
generally secured by apartment or co-operative buildings and mixed-use (business
and residential) properties, located in the Bank's primary market area and are
originated in amounts of up to 75% of the appraised value of the property.  In
making such loans, the Bank bases its underwriting decision primarily on type
and location of the property, the net income generated by the real estate to
support the debt service, the financial resources of the borrower, the
borrower's experience in owning or managing similar property, the marketability
of the property and the credit history of the borrowing entity.  The Bank
generally requires a debt service coverage ratio of at least 1.15x and may
require personal guarantees from borrowers depending upon the loan-to-value
ratio for the loan and the type of project.  As of September 30, 1997, $45.3
million, or 1.24% of the Company's total gross loan portfolio consisted of
multi-family residential loans.  At September 30, 1997, the Company's largest
multi-family loan had an outstanding balance of $3.7 million and was secured by
an 11 story apartment and office complex. 

COMMERCIAL REAL ESTATE LENDING.  The Bank originates commercial real estate
loans secured by properties such as retail stores, office buildings and
industrial buildings located in the Bank's primary market area.  The Bank's
commercial real estate loans are generally made in amounts up to 75% of the
appraised value of the property.  The Bank's underwriting standards and
procedures are similar to those applicable to its multi-family loans, whereby
the Bank considers the net operating income of the property and the borrower's
expertise, credit history and profitability.  The Bank generally requires that
the properties securing commercial real estate loans have debt service coverage
ratios of not less than 1.15x and may require personal guarantees from the
borrowers or the principals of the borrowing entity.  At September 30, 1997, the
Company's commercial real estate loan portfolio totaled $66.3 million, or 1.81%
of the Company's total gross loan portfolio.  At September 30, 1997, the
Company's largest commercial real estate loan relationship had an aggregate
outstanding balance of $14.2 million, including $2.6 million of unsecured
commercial debt, and was secured primarily by various commercial real estate
properties which are occupied by retail establishments.

CONSTRUCTION AND LAND LENDING.  The Bank's construction loans primarily have
been made to finance the construction  of one-to-four family residential
properties and, to a lesser extent multi-family and commercial properties. 
Construction and land development loans may be made in amounts up to 75% of the
value as completed.  The Bank generally requires personal guarantees of the
borrowers and an indication that the borrower has sufficient equity in the
project.  Construction loans generally are made with adjustable rates with
varying terms.  Loan proceeds are disbursed in increments as construction
progresses and as inspections warrant.  As of September 30, 1997, the Company
had $11.4 million, or 0.31% of its total gross loan portfolio invested in
construction and land loans.  At September 30, 1997, the Company's largest
construction and/or land loans relationship had an aggregate outstanding balance
of $4.8 million and was secured by the underlying land and subsequent
improvements.

COMMERCIAL AND OTHER LOANS.  The Bank offers a wide variety of other secured and
unsecured loans.  As of September 30, 1997 commercial and other loans totaled
$182.9 million or 4.98% of the Company's total gross loan portfolio.  The Bank
has de-emphasized its commercial loan portfolio since 1990, which has resulted
in a reduction in the balance of these loans to $6.9 million at September 30,
1997 from $17.0 million at September 30, 1993.  The largest component of other
loans is the Bank's line of credit products, including unsecured fixed rate and
prime rate based revolving credit lines, which  are granted up to a maximum
amount of $25,000, a fixed rate overdraft checking line product, and a junior
home equity line of credit product for amounts from $10,000 to $50,000.  The
terms for this product are similar to the home equity product, except that these
loans are subject to a 100% combined loan-to-value ratio. The Bank's tax
advantage installment loan product carries a fixed rate, is available for
amounts from $5,000 to $100,000 and is payable in terms of three to fifteen
years.  Those loans that exceed $25,000 are subject to an 80% combined
loan-to-value ratio or higher if involved in private mortgage insurance or an
alternative lending program.  Loans that do not fit the bank's approval criteria
are referred to Third Party Investors. Any loans approved by investors are
underwritten and closed by the bank and subsequently sold to the investors.  At
September 30, 1997, balances of these credit line products totaled $57.4
million, or 1.56% of total gross loans.  Property improvement loans are made up
to a maximum loan amount of $10,000 on an unsecured basis.  The Bank also
purchases and originates new and used automobile loans, personal loans, passbook
savings loans and government-guaranteed student loans.  The Bank is no longer
involved in the financing of auto leases. The underwriting standards employed by
the Bank for other 

                                          10
<PAGE>

loans include a determination of the applicants' payment history on other debts
and an assessment of the borrower's ability to meet payments on all of the
borrower's obligations.  In addition to the credit worthiness of the applicant,
the underwriting process also includes a comparison of the value of the
security, if any, to the proposed loan amount.  The Bank offers a Visa and
Mastercard credit card program on an agent bank basis to generate fee income. 
The associated credit card receivables are assets of the credit card issuing
bank.  The level of delinquencies in the Bank's other loan portfolio has
generally been within industry standards; however, there can be no assurance
that delinquencies will not increase in the future.

LOAN APPROVAL PROCEDURES AND AUTHORITY.  All one-to-four family ARM loans under
$650,000 may be approved by designated mortgage department personnel.  In
certain cases where loan amounts exceed predetermined levels and/or
loan-to-value ratios, loans must be approved by two or more authorized
individuals.  Loans over $650,000 require approval by the Loan Committee of the
Board of Directors ("Loan Committee").  When loan approval is required before
the next regularly scheduled Loan Committee meeting ("interim Loan Committee
approval"), approval must be obtained from four predetermined designated
individuals.  Loans reported to the Loan Committee will consist of any loan
approved as a result of the interim Loan Committee approval process plus loans
randomly selected by the internal audit department meeting particular criteria. 
All one-to-four family fixed rate mortgage loans may be approved by a designated
underwriter up to the loan maximum as set forth by the investor guidelines.  

All ARM loans and fixed rate mortgage loans greater than $350,000 made to
Directors, principal shareholders and related interests must be approved by the
Board of Directors.  All loans made to Senior Vice Presidents and above must be
approved by the Board of Directors.

Upon receipt of a completed loan application from a prospective borrower, a
credit report is ordered and certain other information is verified by the Bank's
loan underwriters and, if necessary, additional financial information is
obtained.  An appraisal of the real estate intended to secure the proposed loan,
if applicable, is required which  is performed by either staff appraisers of the
Bank or by independent appraisers designated and approved by the Bank.  The
Board of Directors annually approves the independent appraisers used by the Bank
and approves the Bank's appraisal policy.  It is the Bank's policy to require
borrowers to obtain title insurance and hazard insurance on all real estate
first mortgage loans prior to closing.  Hazard insurance is not required on
equity loans under $25,000 and title insurance is not required on equity loans
under $50,000.  Borrowers generally are required to advance funds on a monthly
basis together with each payment of principal and interest to a mortgage escrow
account from which the Bank makes disbursements for items such as real estate
taxes and in some cases hazard insurance premiums.

The above lending procedures also apply to commercial real estate and
multi-family loans with the exception of certain approval levels.  Loans under
$100,000 may be approved by an approved officer and loans between $100,000 and
$300,000 must be approved by two approved officers.  Loans over $300,000 must be
reported to the Loan Committee and loans over $350,000 must be approved by the
Loan Committee.

LOAN CONCENTRATIONS.  As a result of the Financial Institutions Reform, Recovery
and Enforcement Act of 1989 ("FIRREA"), the Bank may not extend credit to a
single borrower or related group of borrowers in an amount greater than 15% of
the Bank's unimpaired capital and surplus.  An additional amount of credit may
be extended, equal to 10% of unimpaired capital and surplus, if the loan is
secured by readily marketable collateral, which does not include real estate.

At September 30, 1997, there were no borrowers who had loans, which when
aggregated in accordance with the applicable regulatory requirements, that
involved aggregate extensions of credit from the Bank exceeding its FIRREA
loans-to-one borrower limit of $73.1 million.

LOAN SERVICING.  As part of its efforts to increase non-interest income, the
Company has placed additional emphasis on increasing its loan servicing
portfolio.  At September 30, 1997 and 1996 loans aggregating $4.5 billion and
$3.7 billion, respectively, were being serviced for others.  Management intends
to continue to emphasize loan servicing to generate revenues and believes that
the growth of the servicing portfolio will increase the level of loan servicing
fee income in future years.  In this respect, during 1997 and 1996, the Bank
purchased mortgage servicing rights ("MSR's") in the amount of $4.1 million and
$15.2 million, respectively and in accordance with generally accepted accounting
principles, originated MSR's in the amount of $15.4 million and $6.0 million,
respectively.

                                          11
<PAGE>

NON-PERFORMING ASSETS

Loans are considered non-performing if they are in foreclosure and/or are 90 or
more days delinquent (excluding those restructured loans that have been returned
to performing status after developing a satisfactory payment history, generally
six months). Loans, other than education loans, accrue interest until considered
doubtful of collection by management, but in no case beyond 90 days delinquent.
Consumer loans (other than education loans) are generally written off upon
becoming 120 days delinquent in the case of installment loans and 180 days in
the case of revolving credit lines. Delinquent interest on education loans
continues to accrue, however, since these loans are backed by a government
agency guarantee and all interest and principal is ultimately expected to be
received. Once management reaches a decision to place a loan on non-accrual
status, all delinquent previously accrued interest on such loan is reversed
against previously recorded income. 

The Bank begins collection procedures with respect to mortgage loans by sending
a late notice when the loan is 15 days past due, and by the 17th day of
delinquency the matter is referred to the collection department for follow-up. 
During the next 60 days, a series of collection letters are sent and staff
collectors attempt to make phone contact with the borrower. Formal written
demand for the arrears is then made. The Bank usually authorizes commencement of
a foreclosure action between 90 and 120 days after the default if the loan is
not brought current or has not entered into a mutually satisfactory
reinstatement arrangement with the borrower. The same collection procedures are
used for delinquent home equity loans. 

The Bank's consumer loan collection procedures call for sending late notices by
the 15th day and then again on the 20th day of delinquency. The loan is referred
to the collection department by the 20th day if not brought current. Legal
action on installment loans is usually commenced if payments are not received
after the loan has been delinquent for 120 days.  Delinquent revolving credit
accounts involve similar procedures, except that legal action is usually
commenced after 180 days. 

The level of non-performing residential property loans is also affected by the
Bank's loan restructuring activities. Where borrowers have encountered hardship,
but are able to demonstrate to the Bank's satisfaction an ability and
willingness to resume regular monthly payments, the Bank seeks to provide them
with an opportunity to restructure their loans. Where successful, these
restructurings avoid the cost of completing the foreclosure process, as well as
any losses on acquisition of the properties and the costs of maintaining and
disposing of real estate owned. 

The Bank returns restructured residential loans that have complied with the
terms of their restructure agreement for a satisfactory period (generally six
months) to performing status. At September 30, 1997, restructured residential
loans included in performing and non-performing loans were $9.1 million and
$10.9 million, respectively. 

During December 1993, in an effort to accelerate resolution of certain of its
problem assets, the Company entered into a contract for the bulk sale of certain
loans and real estate owned ("Bulk Sale").  The sale of the loans was completed
by December 31, 1993 and the sale of real estate owned was completed in the
second quarter of fiscal 1994.  At September 30, 1993 the book value of the
loans anticipated to be sold was approximately $142.0 million, of which
approximately $110.0 million were then non-performing and approximately $32.0
million were then performing. At that date, the net book value of the real
estate owned anticipated to be sold was approximately $14.0 million.

The following table sets forth information regarding the components of
non-performing assets at September 30  for the years indicated. Restructured
loans that have not yet demonstrated a sufficient payment history to warrant a
return to performing status are included with non-performing loans. 

                                          12
<PAGE>

<TABLE>
<CAPTION>


                                                                              AT SEPTEMBER 30,
                                                     -----------------------------------------------------------------
                                                       1997          1996        1995          1994           1993
                                                     ----------   -----------------------  -------------   -----------
                                                                             (DOLLARS IN THOUSANDS)

Non-performing loans (1):
Residential:
<S>                                                  <C>          <C>          <C>         <C>            <C>
   One-to-four family..........................      $  37,621    $  39,573   $   39,661   $   33,359      $  107,441

   Co-operative apartments.....................          1,207          602        1,572        1,811           4,208

   Home equity.................................          1,478        3,489        4,915        6,577          13,857

   Second mortgage.............................            172          190          226          471           1,002

   Multi-family................................            246          896        1,512        1,123             430
                                                     ----------   ----------  -----------  -----------     -----------
      Total residential........................         40,724       44,750       47,886       43,341         126,938

Non-residential:

   Commercial real estate......................          2,923        4,336        4,093        4,459           8,301

   Construction................................            453          453          453          861           5,092

   Land........................................            585          675          836        1,847           2,659
                                                     ----------   ----------  -----------  -----------     -----------
Total real estate loans(2).....................         44,685       50,214       53,268       50,508         142,990

Other loans....................................          2,389        2,952        2,408        3,528           2,326
                                                     ----------   ----------  -----------  -----------     -----------
Total non-performing loans.....................         47,074       53,166       55,676       54,036         145,316

   Real estate owned, net......................          6,643        8,155        8,893        7,187          25,812
                                                     ----------   ----------  -----------  -----------     -----------
Total non-performing assets....................      $  53,717    $  61,321   $   64,569   $   61,223      $  171,128 (3)
                                                     ==========   ==========  ===========  ===========     ===========
Total non-performing loans to gross loans......           1.28%        1.70%        2.67%        3.20%           7.42%(3)

Total non-performing assets to total assets....           0.91         1.14         1.32         1.36            4.29 (3)


</TABLE>

(1) All non-performing loans are in non-accrual status. There are no loans 90
    days or more past due and still accruing interest (other than education
    loans which are guaranteed). 

(2) Includes $10.9 million, $11.4 million, $14.8 million, $15.8 million and
    $25.0 million of restructured real estate loans that have not yet complied
    with the terms of their restructure agreement for a satisfactory period
    (generally six months) as of September 30, 1997, 1996, 1995, 1994 and 1993,
    respectively.

(3) After giving effect to the consummation of the Bulk Sale, the total
    non-performing assets would have been $77.1 million and the Company's ratio
    of non-performing loans to total gross loans would have been 3.26% at
    September 30, 1993. The ratio of non-performing assets to total assets
    would have been 1.93% at September 30, 1993. 

    The principal amount of non-performing real estate loans, excluding
restructured loans, aggregated approximately $33.8 million, $38.8 million and
$38.5 million at September 30, 1997, 1996 and 1995, respectively.  Interest
income that would have been recorded if the loans had been performing in
accordance with their original terms aggregated $2.1 million, $2.9 million and
$2.7 million for the fiscal years ended September 30, 1997, 1996 and 1995,
respectively.  No interest income was recorded for these loans during the fiscal
years ended September 30, 1997, 1996 and 1995.  The principal amount of
non-performing commercial loans, excluding restructured loans, aggregated
approximately $1.2 million, $0.8 million and $0.8 million at September 30, 1997,
1996 and 1995, respectively.

    The principal amount of restructured real estate loans that have not
complied with the terms of their restructure agreement for a satisfactory period
(generally six months) aggregated approximately $10.9 million, $11.4 million and
$14.8 million at September 30, 1997, 1996 and 1995, respectively.  Interest
income that would have been recorded if the loans had been performing in
accordance with their original terms aggregated $140,000, $300,000 and $300,000
for the fiscal years ended September 30, 1997, 1996 and 1995, respectively.
Interest income recorded for these loans amounted to $50,000, $100,000 and
$100,000, for fiscal years 1997, 1996 and 1995.  Restructured loans that have
complied with the terms of their restructure agreements for a satisfactory
period (generally six months) and returned to performing status aggregated $9.1
million, $11.8 million and $12.1 million as of September 30, 1997, 1996, 1995,
respectively. 


    The principal amount of restructured commercial loans aggregated $0.3
million, $0.5 million and $0.9 million at September 30, 1997, 1996 and 1995,
respectively.  Interest income that would have been recorded if the loans had
been performing in accordance with their original terms aggregated $40,000,
$43,000 and $49,000 for fiscal years ended September 30, 1997, 1996 and 1995,
respectively.  Interest income recorded for these loans amounted to $26,000,
$29,000 and $40,000 for the fiscal years ended September 30, 1997, 1996 and
1995, respectively.

    Although there are indications that the New York metropolitan real estate
market has stabilized, there can be no assurance that economic conditions will
not decline and therefore lead to an increase in the level of non-performing
assets. Any such developments could further adversely affect the Company's
operations by requiring additional provisions for possible loan 

                                          13
<PAGE>

losses, as well as through decreased interest income and increased non-interest
expenses resulting from the allocation of resources to the management of
non-performing assets and from increased real estate owned expenses. 

NON-PERFORMING RESIDENTIAL PROPERTY LOANS

    At September 30, 1997, non-performing residential property loans were $40.7
million (including $8.6 million in loans that have been restructured and which
may be returned to performing status if they develop a satisfactory payment
history). The September 30, 1997 level of non-performing residential property
loans represents a decrease of $4.0 million from September 30, 1996.  This
decrease reflects the movement of non-performing loans through the foreclosure
process, the decrease in the amount of loans that became non-performing and, to
a lesser extent, non-performing loans that were satisfied or reinstated and the
effect of returning restructured loans that have demonstrated a satisfactory
payment history to performing status. 

    The volume of loans delinquent less than 90 days that are not in
non-performing status may, to some degree, be a leading indicator of future
levels of non-performing loans.  Residential property loan delinquencies (net of
those already in non-performing status) were as follows: 

                                       AT SEPTEMBER 30,
                        --------------------------------------------
                             1997           1996           1995
                                       (IN THOUSANDS)

60-89 Days....................  $13,848          $10,030   $10,415
30-59 Days....................   87,856           73,225    51,558

NON-PERFORMING COMMERCIAL REAL ESTATE LOANS

    At September 30, 1997 the level of non-performing commercial real estate
loans was $2.9 million, a decrease of $1.4 million from the September 30, 1996
level of $4.3 million.   The Company's commercial real estate loan portfolio,
like the residential property loan portfolio, reflects indications of a
stabilizing real estate market in the New York metropolitan area. However, it is
possible that the Company may experience some future increases in the level of
non-performing commercial real estate loans.  The largest non-performing
commercial real estate loan had an outstanding principal balance of $1.6 million
at September 30, 1997 and was secured by a retail shopping center.

    When feasible, the Bank seeks to work with delinquent commercial real
estate borrowers in an attempt to restructure loans to provide for a resumption
of regular monthly payments.  These arrangements, which are individually
negotiated based on the borrower's ability to maintain such payments generally
provide for interest rates that are lower than those initially contracted for,
and in some instances include a reduction in the principal amount of the loan,
which reduction must be written off by the Bank.  In each instance the Bank
evaluates the costs associated with a particular restructuring arrangement and
may enter into such an agreement if it believes it is economically beneficial to
the Bank. 

                                          14
<PAGE>

INVESTMENT IN REAL ESTATE AND PREMISES

     The following table summarizes the investment in real estate and premises
at September 30: 

<TABLE>
<CAPTION>
                                                                           1997              1996
                                                                       --------------    -------------
                                                                               (IN THOUSANDS)
REO:
<S>                                                                  <C>                <C>
One-to-four family........................................             $       4,294     $      5,835
Condo/co-op...............................................                     1,955            1,990
Commercial................................................                       394              330
                                                                       --------------    -------------
                                                                               6,643            8,155
DIRECT INVESTMENT:

Land......................................................                     2,460            2,525
                                                                       --------------    -------------
    Total Investment in Real Estate and Premises                       $       9,103     $     10,680
                                                                       ==============    =============
</TABLE>

    At September 30, 1997, the largest single investment in real estate was a
direct investment in a vacant parcel of land with a book value of $2.5 million. 

    CLASSIFIED ASSETS

    Federal regulations and the Bank's Classification of Assets Policy provide
for the classification of loans and other assets considered to be of lesser
quality as "substandard," "doubtful" or "loss" assets. An asset is considered
substandard if it is inadequately protected by the current net worth and paying
capacity of the obligor or of the collateral pledged, if any. Substandard assets
include those characterized by the "distinct possibility" that the Bank will
sustain "some loss" if the deficiencies are not corrected. Assets classified as
doubtful have all of the weaknesses inherent in those classified substandard
with the added characteristic that the weaknesses present make "collection or
liquidation in full," on the basis of currently existing facts, conditions, and
values, "highly questionable and improbable." Assets classified as loss are
those considered "uncollectible" and of such little value that their continuance
as assets without the establishment of a specific loss reserve is not warranted.
Assets which do not currently expose the Bank to sufficient risk to warrant
classification in one of the aforementioned categories but possess certain
weaknesses are required to be designated "special mention" by management. An
internal loan review function, which was created to review and rate the quality
of loans and other assets, reports to the Loan Committee on a quarterly basis. 

    The following table sets forth the Bank's classified assets (other than
"loss" classifications) and assets designated as special mention. Assets
classified as "loss" were charged-off. 

                                                 AT SEPTEMBER 30, 1997
                                                 ---------------------
                                                 (DOLLARS IN THOUSANDS)
                                                 ---------------------
                                                         PERCENT OF TOTAL
                                                         ----------------
                                           AMOUNT             ASSETS
                                           ------             ------
Classified assets:      
 Substandard, including real estate owned..$  64,983

 Doubtful..................................    1,515
                                            --------
  Total classified.........................   66,498           1.12%

Special mention............................   17,396
                                            --------

Total......................................  $83,894           1.41%
                                             -------
                                             -------
                                          15
<PAGE>
LOANS SOLD WITH RECOURSE

    Some residential property loans sold by the Company have been sold with
recourse. The majority of these loans were sold to FNMA and FHLMC. At September
30, 1997, loans sold with recourse aggregated $487.1 million, but the maximum
exposure under the Company's recourse obligations was $134.1 million. Included
in loans sold with recourse at September 30, 1997 were loans delinquent 90 or
more days with an aggregate outstanding balance of $3.2 million.  Although the
Company does not believe that its recourse obligations subject it to risk of
material loss in the future, the Company has established recourse reserves which
at September 30, 1997 aggregated approximately $0.6 million. 

    Recourse as discussed herein means that the Company is obligated to remit
to the investor the amount of contractual principal and interest due (less a
servicing fee), regardless of whether these payments are actually received from
the borrower. On completion of foreclosure, the entire balance of the loan must
be remitted to the investor, regardless of whether the sale of the real estate
owned property yields that amount. For loans sold to FNMA, it has been the
Bank's practice to repurchase from FNMA any loans sold with recourse that become
more than 90 days delinquent. By repurchasing these delinquent loans prior to
foreclosure, the Bank derives the benefit of substantial savings between the
interest rate that must be paid monthly to FNMA even if not received and the
Bank's own interest cost to fund the purchase of these loans; additionally,
repurchases permit the Bank to provide eligible borrowers with more flexible
workout options. During fiscal 1997, the Bank repurchased from FNMA residential
property loans sold with recourse totaling $1.8 million. 

    ALLOWANCE FOR POSSIBLE LOAN LOSSES

    The Company maintains a valuation allowance for possible loan losses. The
allowance for possible loan losses is established and maintained through a
provision for possible loan losses at a level deemed appropriate by management
to provide adequately for known and inherent risks in the portfolio. The
determination of the amount of the allowance for possible loan losses includes
estimates that are susceptible to significant changes due to changes in
appraised values of collateral and general economic conditions. In connection
with the determination of the allowance, management obtains independent
appraisals for significant properties. While management uses available
information to recognize losses on loans, future additions to the allowance may
be necessary.  The Bank's Classification of Assets Committee oversees the
valuation allowance process. 

    In addition, various regulatory agencies, as an integral part of their
examination process, periodically review the Bank's allowance for possible loan
losses. Such agencies may require the Bank to recognize additions to the
allowance. 

    Management's evaluation of the risks inherent in its loan portfolio and the
general economy includes a review of all loans on which full collectibility may
not be reasonably assured considering, among other matters, the estimated fair
value of the underlying collateral, economic conditions, historical loan loss
experience and other factors that warrant recognition in providing for an
adequate loan loss allowance.  Other factors considered by management include
the size and risk exposure of each segment of the loan portfolio, present
indicators such as delinquency rates and the borrowers' current financial
condition and the potential for losses in future periods.  In evaluating the
adequacy of the allowance for possible loan losses management recognizes the
risks associated with each type of loan and the current outstanding balance. The
primary risk element considered by management with respect to each consumer and
one-to-four family mortgage loan is any current delinquency on the loan.  The
primary risk elements considered with respect to commercial real estate and
multi-family loans are the financial condition of the borrower, the sufficiency
of collateral (including changes in the appraised values of collateral) and the
record of payment.  A subjective review of all substantial non-performing loans,
other problem loans and overall delinquency is made prior to the end of each
calendar quarter to determine the adequacy of the allowance for possible loan
losses.  Additionally, current year charge-offs, charge-off trends, new loan
production and current balance by particular loan categories are factored into
the determination of allowance levels. 

    When real estate loans are foreclosed the loan balance is compared to the
fair value of the property. If the net carrying value of the loan at the time of
foreclosure exceeds the fair value of the property, the difference is charged to
the allowance for possible loan losses and the fair value of the property
becomes the book value of the real estate owned. The real estate owned is
subsequently carried at the lower of book value or fair value with any further
adjustments reflected as a charge against earnings. 
                                          16
<PAGE>

    The following table sets forth the Company's allowance for possible loan
losses at or for the years ended September 30:

<TABLE>
<CAPTION>


                                                               1997          1996         1995          1994           1993
                                                           -----------  -------------------------  --------------  -----------
                                                                                    (DOLLARS IN THOUSANDS)
<S>                                                        <C>          <C>         <C>            <C>            <C>
Balance at beginning of period.........................    $   33,912   $    34,358   $   35,713   $    33,951     $   32,157
Provision for possible loan losses.....................         6,000         6,200        6,470        11,955         47,288
Charge-offs:
      Real estate loans................................         2,877         3,869        4,608         5,852         39,508 (1)
      Commercial loans.................................           ---           562          917         1,551          1,054
      Other loans......................................         4,039         3,768        4,098         4,308          6,236
                                                           -----------  ------------  -----------  ------------    -----------
           Total charge-offs...........................         6,916         8,199        9,623        11,711         46,798
Recoveries:

      Real estate loans................................           161           691        1,006           482            685 
      Commercial loans.................................           263           319          141           577             67 
      Other loans......................................           461           543          651           459            552 
                                                           -----------  ------------  -----------  ------------    -----------
           Total recoveries............................           885         1,553        1,798         1,518          1,304 
                                                           -----------  ------------  -----------  ------------    -----------
Net charge-offs........................................         6,031         6,646        7,825        10,193         45,494 
                                                           -----------  ------------  -----------  ------------    -----------
Balance at end of period...............................    $   33,881   $    33,912   $   34,358   $    35,713     $   33,951    
                                                           ===========  ============  ===========  ============    ===========
Ratio of net loan charge-offs during the                                                                                         
      period to average loans, net, out-                                                                                         
      standing during the
      period...........................................         0.17%         0.27%        0.42%         0.59%          1.79%    
Ratio of allowance for possible loan                                                                                             
      losses to gross loans receivable at                                                                                        
      the end of the
      period...........................................          0.92          1.08         1.65          2.12          1.73 (2)
Ratio of allowance for possible loan                                                                                             
      losses to non-performing loans                                                                                             
      at the end of the
      period...........................................         71.97         63.79        61.71         66.09         23.36 (3)

</TABLE>


__________
(1) Includes $32.0 million in charge-offs related to the Bulk Sale.
(2) Giving effect to the consummation of the Bulk Sale, the ratio of allowance
    for possible loan losses to gross loans receivable at September 30, 1993
    would have been 1.84%. 
(3) Giving effect to the consummation of the Bulk Sale, the ratio of allowance
    for possible loan losses to non-performing loans at September 30, 1993
    would have been 56.29%. 

    The provision for possible loan losses declined to $6.0 million for the
year ended September 30, 1997 from $6.2 million for the year ended September 30,
1996.  This reduction reflects the declining level of non-performing loans and
the eighth consecutive year of lower net charge-offs.

                                          17
<PAGE>

    The following table sets forth the Company's allocation of its allowance
for possible loan losses to the total amount of loans in each of the categories
listed below: 

<TABLE>
<CAPTION>

                                                                       AT SEPTEMBER 30,
                                        ---------------------------------------------------------------------------
                                                1997                     1996                       1995
                                        ----------------------  ------------------------  -------------------------
                                                    LOANS IN                  LOANS IN                  LOANS IN
                                                    CATEGORY                  CATEGORY                  CATEGORY
                                                    TO TOTAL                  TO TOTAL                  TO TOTAL
                                         AMOUNT    LOANS (1)      AMOUNT     LOANS (1)     AMOUNT      LOANS (1)
                                        ---------- -----------  ------------ -----------  ---------- --------------
                                                                    (DOLLARS IN THOUSANDS)
<S>                                      <C>        <C>          <C>            <C>        <C>           <C>
Real estate loans ............            $20,510     94.97 %       $20,226     95.16 %     $20,554        $93.84 %
Commercial loans .............              3,894      0.18           3,631      0.26         3,874          0.45
Other loans...................              9,477      4.85          10,055      4.58         9,930          5.71
                                        ---------- ---------    ------------ ---------    ----------  -------------
   Total allowance
     for possible loan
     losses ..................            $33,881    100.00 %       $33,912    100.00 %     $34,358        100.00 %
                                        ========== =========    ============ =========    ==========  ============



<CAPTION>

                                          --------------------------------------------
                                                1994                   1993
                                          ---------------------  ----------------------

                                                      LOANS IN                LOANS IN
                                                      CATEGORY                CATEGORY
                                                      TO TOTAL                TO TOTAL
                                          AMOUNT      LOANS (1)     AMOUNT    LOANS (1)
                                        -----------  ---------- ----------  -----------
                                          <C>        <C>         <C>         <C>
Real estate loans ............            $22,881    91.46 %      $24,951    92.00 %
Commercial loans .............              4,250     0.74          3,874     0.87
Other loans...................              8,582     7.80          5,126     7.13
                                        ---------   ----------   --------   ---------
   Total allowance
     for possible loan
     losses ..................            $35,713   100.00 %      $33,951   100.00 %
                                        =========   ==========   =========  =========
</TABLE>

(1) Gross loans used to calculate percentage.

INVESTMENT ACTIVITIES

    INVESTMENT POLICIES.  The investment policy of the Company, which is
established by senior management and approved by the Board of Directors, is
based upon its asset/liability management goals and emphasizes high credit
quality and diversified investments while seeking to optimize net interest
income within acceptable limits of liquidity, safety and soundness.  The
Company's investment activities are overseen by the Investment Committee of the
Board of Directors, which meets quarterly. 

    The Company's investment goal has been to invest available funds in
short-term, highly liquid instruments that are adjustable rate or that generally
do not exceed an average life of five years, or that meet specific requirements
of the Company's asset/liability goals.  The policy is designed to provide and
maintain liquidity to meet day-to-day, cyclical and long-term changes in the
Company's asset/liability structure. 

    The Company's investment policy permits it to invest in, among other
instruments, U.S. government obligations, securities of  various
government-sponsored agencies, including mortgage-backed securities
issued/guaranteed by FNMA, FHLMC and Government National Mortgage Association
("GNMA"), certificates of deposit of insured banks and savings associations,
bankers acceptances, federal funds, asset-backed securities, private issuer
investment grade mortgage-backed securities, investment grade preferred stock,
investment grade corporate debt securities and commercial paper. 

    The Company's investment policy permits purchases of privately issued
securities only if they are rated in one of the three highest categories by a
nationally recognized rating agency and does not permit purchases of securities
of below investment grade quality. In addition, the Company's investment policy
prohibits investment in certain types of mortgage derivative securities that
management considers high risk. The Company generally purchases only short-term
classes of collateralized mortgage obligations ("CMOs") and real estate mortgage
investment conduits ("REMICs"). At September 30, 1997, the Company held no
securities issued by any one entity with a total carrying value in excess of 10%
of the Company's net worth at that date, except for obligations of the U.S.
government and government-sponsored agencies and certain mortgage-backed
securities which are fully collateralized by mortgages held by single purpose
entities. 

    Thrift Bulletin Number 52 ("TB-52"), the Office of Thrift Supervision
("OTS") Policy Statement on securities portfolio policies and unsuitable
investment practices requires that institutions classify mortgage derivative
products acquired, including certain tranches of REMICs and CMOs, as "high-risk
mortgage securities" if such products exhibit greater price volatility than a
benchmark fixed-rate 30-year mortgage-backed pass-through security. Institutions
may only hold high-risk mortgage securities to reduce interest-rate risk in
accordance with safe and sound practices and must also follow certain prudent
safeguards in the purchase and retention of such securities.

    The Company's investment policy also permits it to invest in certain
derivative financial instruments.  These instruments consist of interest rate
caps, floors, collars and swaps and are generally used to hedge against interest
rate exposure. 

    MORTGAGE-BACKED SECURITIES.  The Company invests in mortgage-backed
securities and uses such investments to complement its mortgage lending
activities and supplement such activities at times of low mortgage loan demand. 
At 

                                          18
<PAGE>

September 30, 1997, the net carrying value of mortgage-backed securities totaled
approximately $1.8 billion, or 30.87% of total assets, which equaled their
estimated fair value as substantially all mortgage-backed securities are
classified as available-for-sale.  Mortgage-backed securities in the Company's
held-to-maturity portfolio are carried at amortized cost. The mortgage-backed
securities portfolio includes REMICs and CMOs, with a net carrying value at
September 30, 1997 of $76.7 million.  A CMO is a special type of pass-through
debt security in which the stream of principal and interest payments on the
underlying mortgages or mortgage-backed securities is used to create classes
with different maturities and, in some cases, amortization schedules as well as
a residual interest, with each such class possessing different risk
characteristics. 

    At September 30, 1997, substantially all of the Company's mortgage-backed
securities portfolio was directly insured or guaranteed by FNMA, FHLMC or GNMA.
FNMA, FHLMC and GNMA provide the certificate holder a guarantee of timely
payments of scheduled principal and interest, whether or not they have been
collected.  Those securities not insured or guaranteed by FNMA , FHLMC or GNMA
are either privately insured or have senior subordinated structures, and are
rated AAA by one of the nationally recognized bond rating agencies.  The
Company's mortgage-backed securities portfolio had a weighted average yield of
6.76% at September 30, 1997.  At September 30, 1997, $1.5 billion or 84.29%, of
total mortgage-backed securities had adjustable rates and $284.0 million, or
15.71%, of total mortgage-backed securities had fixed rates, based on amortized
cost. 

    Mortgage-backed securities generally yield less than the loans that
underlie such securities because of the cost of payment guarantees or credit
enhancements that reduce credit risk.  In addition, mortgage-backed securities
are more liquid than individual mortgage loans and may be used more easily to
collateralize obligations of the Bank. In general, mortgage-backed securities
issued or guaranteed by FNMA and FHLMC and certain AAA-rated mortgage-backed
pass-through securities are weighted at no more than 20% for risk-based capital
purposes, compared to the risk weight assigned to non-securitized whole loans of
50%. 

    While mortgage-backed securities carry a reduced credit risk as compared to
whole loans, such securities remain subject to the risk that a fluctuating
interest rate environment, along with other factors such as the geographic
distribution of the underlying mortgage loans, may alter the prepayment rate of
such mortgage loans and so affect both the prepayment speed, and value of such
securities. In contrast to mortgage-backed securities in which cash flow is
received (and, hence, prepayment risk is shared) pro rata by all securities
holders, the cash flows from the mortgages or mortgage-backed securities
underlying REMICs or CMOs are segmented and paid in accordance with a
predetermined priority to investors holding various tranches of such securities
or obligations. A particular tranch of a REMIC or CMO may therefore carry
prepayment risk that differs from that of both the underlying collateral and
other tranches. 

    ASSET-BACKED SECURITIES.  The Company invests in asset-backed securities. 
At September 30, 1997 the Company's total asset-backed securities portfolio of
$11.8 million, or 0.20% of total assets, was classified as available-for-sale. 
These securities are rated AAA by one of the nationally recognized bond rating
agencies, carry a fixed rate, and are primarily secured by automobile loans.  

    PREFERRED AND COMMON STOCK.  The Company invests in preferred and common
stock.  At September 30, 1997, all preferred and common stock was classified as
available-for-sale and totaled $30.0 million, or 0.51% of total assets.  These
securities are investment grade and carry an A1P1 commercial paper rating as
determined by one of the nationally recognized bond rating agencies.

                                          19
<PAGE>

SECURITIES PORTFOLIO

    The table below sets forth certain information regarding the amortized cost
and fair value of the Company's debt and equity securities portfolio at the
dates indicated.  Securities held-to-maturity are recorded at amortized cost. 
Securities available-for-sale are recorded at estimated fair value.  The 1996
balances reflect the reassessment of the Company's portfolio in accordance with
the Special Report on SFAS 115 which resulted in debt securities in the amount
of $78.6 million previously classified as held-to-maturity to be classified as
available-for-sale.


<TABLE>
<CAPTION>


                                                                                    AT SEPTEMBER 30,
                                                    ------------------------------------------------------------------------------
                                                               1997                      1996                      1995
                                                    ----------------------------------------------------  ------------------------
                                                      AMORTIZED    ESTIMATED     AMORTIZED    ESTIMATED    AMORTIZED    ESTIMATED
                                                        COST       FAIR VALUE      COST      FAIR VALUE       COST     FAIR VALUE
                                                    ------------ ------------- ------------ ------------  ----------- ------------
                                                                                      (IN THOUSANDS)

SECURITIES HELD-TO-MATURITY:
Debt securities:
<S>                                                <C>          <C>            <C>          <C>           <C>         <C>
    U.S. government and agency obligations....      $    ---     $     ---     $     ---    $     ---     $    2,593  $     2,593
    U.S. government and agency obligations                             ---                        ---
        pledged as collateral ................           ---           ---           ---          ---          7,393        7,398
    Asset-backed securities ..................           ---           ---           ---          ---         45,853       45,880
                                                    ------------ ------------- ------------ ------------  ----------- ------------
Total debt securities held-to-maturity........      $    ---     $     ---     $     ---    $     ---      $  55,839  $    55,871
                                                    ============ ============= ============ ============  =========== ============

SECURITIES AVAILABLE-FOR- SALE:
Debt securities:

    U.S. government and agency obligations....      $    14,007  $     14,016  $    13,385  $    13,382   $   63,852  $    63,665
    U.S. government and agency obligations
        pledged as collateral.................           82,686        82,063       88,021       86,105        ---          ---
    Commercial Paper..........................              700           700        ---          ---          ---          ---
    Asset-backed securities...................           11,797        11,753       40,561       40,369      129,391      128,989
                                                    ------------ ------------- ------------ ------------  ----------- ------------
        Total debt securities.................          109,190       108,532      141,967      139,856      193,243      192,654

Equity securities:

    Preferred and common stock ...............           30,058        30,046       40,038       40,038       40,038       40,038
    Investment in mutual funds................           ---           ---             779          756          729          716
                                                    ------------ ------------- ------------ ------------  ----------- ------------
        Total equity securities...............           30,058        30,046       40,817       40,794       40,767       40,754
                                                    ------------ ------------- ------------ ------------  ----------- ------------
Total debt and equity securities available-
    for-sale..................................      $   139,248  $    138,578  $   182,784  $   180,650   $  234,010  $   233,408
                                                    ============ ============= ============ ============  =========== ============

FHLB - New York stock.........................      $    48,724  $     48,724  $    40,754  $    40,754   $   35,132  $    35,132
                                                    ============ ============= ============ ============  =========== ============

Federal funds sold............................      $    ---     $     ---     $    33,480  $    33,480   $   10,100  $    10,100
                                                    ============ ============= ============ ============  =========== ============

</TABLE>

                                          20
<PAGE>

    The table below sets forth certain information regarding the amortized cost
and fair values of the Company's mortgage-backed securities portfolio at the
dates indicated.  Mortgage-backed securities held-to-maturity are recorded at
amortized cost.  Mortgage-backed securities available-for-sale are recorded at
estimated fair value.  The 1996 balances reflect the reassessment of the
Company's portfolio in accordance with the Special Report on SFAS 115 which
resulted in mortgage-backed securities in the amount of $1.2 billion previously
classified as held-to-maturity to be classified as available-for-sale.

<TABLE>
<CAPTION>


                                                                                AT SEPTEMBER 30,
                                            ---------------------------------------------------------------------------------------
                                                        1997                          1996                         1995
                                            ---------------------------------------------------------------------------------------
                                             AMORTIZED      ESTIMATED      AMORTIZED        ESTIMATED     AMORTIZED     ESTIMATED
                                                COST        FAIR VALUE        COST        FAIR VALUE        COST       FAIR VALUE
                                            ------------- -------------- --------------- --------------  ------------  ------------
                                                                                 (IN THOUSANDS)
<S>                                        <C>            <C>             <C>             <C>            <C>           <C>
MORTGAGE-BACKED SECURITIES HELD-TO-
    MATURITY:
    FNMA pass-through certificates..        $ ---         $---           $ ---           $ ---           $   353,324   $   356,706
    FHLMC pass-through certificates.          ---          ---             ---             ---               362,646       362,237
    Real estate mortgage investment
      conduit.......................              16,144         14,109          17,017         15,041        17,693        17,693
    Other pass-through certificates.               6,079          6,079           6,079          6,079        62,082        61,929
    GNMA, FHLMC and FNMA securities
        pledged as collateral.......          ---          ---             ---             ---               540,354       540,449
                                            ------------- -------------- --------------- --------------  ------------  ------------
    Gross mortgage-backed securities              22,223         20,188          23,096         21,120     1,336,099     1,339,014
    Unamortized premiums (unearned
        discounts), net.............          ---          ---             ---             ---                 1,804     ---
                                            ------------- -------------- --------------- --------------  ------------  ------------

    Mortgage-backed securities held-
        to-maturity, net............        $     22,223  $      20,188  $       23,096  $      21,120   $ 1,337,903   $ 1,339,014
                                            ============= ============== =============== ==============  ============  ============

MORTGAGE-BACKED SECURITIES AVAILABLE-
    FOR-SALE:
    FNMA pass-through certificates..        $    297,087  $     301,307  $      483,480  $     485,696   $   274,501   $   279,776
    GNMA pass-through certificates..             251,362        253,577           3,582          3,632      ---          ---
    FHLMC pass-through certificates.             189,565        190,447         367,480        369,337       497,438       506,371
    Other pass-through certificates.              49,736         49,508          78,101         77,884         9,892         9,620
    GNMA, FHLMC and FNMA securities
       pledged as collateral........             994,012      1,013,632         767,263        780,557       140,072       143,080
                                            ------------- -------------- --------------- --------------  ------------  ------------
    Gross mortgage-backed securities           1,781,762      1,808,471       1,699,906      1,717,106       921,903       938,847
    Unamortized premiums (unearned
        discounts), net.............               3,238     ---                  3,270     ---                4,120     ---
                                            ------------- -------------- --------------- --------------  ------------  ------------
    Mortgage-backed securities
    available-for-sale, net.............    $  1,785,000  $   1,808,471  $    1,703,176  $   1,717,106   $   926,023   $   938,847
                                            ============= ============== =============== ==============  ============  ============
</TABLE>


                                          21
<PAGE>
    The table below  sets forth certain information regarding the carrying
value, weighted average yields and maturities of the Company's mortgage-backed
and debt and equity securities as of September 30, 1997.  

<TABLE>
<CAPTION>
                                            ONE YEAR OR LESS       ONE TO FIVE YEARS        FIVE TO TEN YEARS
                                         ----------------------  ---------------------    -------------------
                                                       WEIGHTED               WEIGHTED               WEIGHTED
                                         AMORTIZED     AVERAGE   AMORTIZED    AVERAGE     AMORTIZED  AVERAGE
                                            COST        YIELD       COST       YIELD        COST      YIELD
                                         ---------     -------   ----------   -------     ---------  -------
                                                                 (DOLLARS IN THOUSANDS)
DEBT AND EQUITY SECURITIES
   AVAILABLE-FOR-SALE:
<S>                                     <C>           <C>      <C>         <C>       <C>         <C>
U.S. government securities
   and obligations...................    $  16,822      5.63 %   $  4,999      5.88 %    $   74,872    6.04 %
Commercial Paper.....................          700      5.07          ---       ---             ---     ---
Asset-backed securities..............        1,517      5.24        6,514      4.82             ---     ---
                                         ----------   ------     --------    ------      ----------   ------
Total debt and equity
   securities available-for-sale.....    $  19,039      5.58 %   $ 11,513      5.28 %    $   74,872    6.04 %
                                         ==========   ======     =========   ======      ==========  ======
MORTGAGE-BACKED SECURITIES
   HELD-TO-MATURITY..................    $     ---       --- %   $ 16,144     10.00 %    $     ---      --- %
                                         ==========   ======     =========   ======      ==========  ======
MORTGAGE-BACKED SECURITIES
   AVAILABLE-FOR-SALE................    $  22,745      5.05 %   $174,889      5.83 %    $     ---      --- %
                                         ==========   ======     =========   ======      ==========  ======

FHLB-New York stock..................

Preferred and common stock ..........

<CAPTION>

                                        MORE THAN TEN YEARS                     TOTAL SECURITIES
                                       --------------------     -----------------------------------------------
                                                    WEIGHTED    WEIGHTED                 ESTIMATED     WEIGHTED
                                        AMORTIZED   AVERAGE     AVERAGE    AMORTIZED       FAIR        AVERAGE
                                           COST      YIELD       LIFE (1)     COST         VALUE        YIELD
                                       ------------ -------     -------   -----------   ---------    ----------

DEBT AND EQUITY SECURITIES           
   AVAILABLE-FOR-SALE:               
<S>                                    <C>           <C>     <C>           <C>          <C>             <C>
U.S. government securities           
   and obligations...................  $        ---      --- %     50.79   $   96,693   $   96,079        5.96
Commercial Paper.....................           ---      ---        9.34          700          700        5.07
Asset-backed securities..............         3,766     4.90       55.83       11,797       11,753        4.90
                                      -------------  =======    --------   -----------  -----------     ------
Total debt and equity                
   securities available-for-sale.....  $      3,766     4.90 %     51.07   $  109,190   $  108,532        5.84 %
                                      =============  =======    ========   ===========  ===========     ======
MORTGAGE-BACKED SECURITIES           
   HELD-TO-MATURITY..................  $      6,079    10.00 %    106.72   $   22,223   $   20,188       10.00 %
                                      =============  =======    ========   ===========  ===========     ======
MORTGAGE-BACKED SECURITIES           
   AVAILABLE-FOR-SALE................  $  1,587,366     6.85 %    344.31   $1,785,000   $1,808,471       6.72 %
                                      =============  =======    ========   ===========  ===========     ======
                                     
FHLB-New York stock..................                                      $   48,724   $   48,724       7.00 %
                                                                           ===========  ===========     ======

Preferred and common stock ..........                                      $   30,058   $   30,046       4.19 %
                                                                           ===========  ===========     ======
</TABLE>

(1)      This calculation is in months.

                                          22
<PAGE>

    SOURCES OF FUNDS

    GENERAL.  Deposits, repayments and maturities on loans and mortgage-backed
securities, redemptions of debt and equity securities and  borrowings are the
primary source of the Company's funds for use in lending, investing and for
other general purposes. 

    DEPOSITS.  The Bank offers a variety of deposit accounts having a range of
interest rates and terms.  The Bank's deposits consist of passbook savings,
demand and NOW, money market, statement savings and certificate accounts.  The
flow of deposits is influenced significantly by general economic conditions,
changes in money market rates, prevailing interest rates and competition.  The
Bank's deposits are obtained primarily from the areas in which its branch
offices are located.  The Bank relies on customer service and long-standing
relationships with customers to attract and retain these deposits.  Certificate
accounts in excess of $100,000 are not actively solicited by the Bank.   Since
1990, when market rates decreased, the Bank has not attempted to retain
certificate accounts by keeping its rates above those offered by competitors. 
Despite this strategy, certificate accounts increased to 56.74% of total
deposits at September 30, 1997 from 53.92% of total deposits at September 30,
1996.  Management believes that this increase is attributable to the rise in
interest rates that occurred during fiscal 1997 and 1996 and the return of funds
to certificate accounts that had been temporarily invested in short term liquid
accounts.  Management monitors the Bank's certificate accounts and, based on
historical experience, believes it will retain a large portion of the funds held
in such accounts upon maturity.  

    The following table sets forth the distribution of the Bank's deposit
accounts at the dates indicated and the weighted average nominal interest rates
on each category of deposits presented. Management believes that the use of year
end balances instead of average balances does not result in any material
difference in the information presented. 


<TABLE>
<CAPTION>


                                                                             AT SEPTEMBER 30,
                                         ---------------------------------------------------------------------------
                                                          1997                                 1996             
                                         ----------------------------------- ---------------------------------------
                                                                  WEIGHTED                               WEIGHTED
                                                        PERCENT    AVERAGE                   PERCENT     AVERAGE
                                                        OF TOTAL   NOMINAL                   OF TOTAL    NOMINAL
                                             AMOUNT     DEPOSITS     RATE       AMOUNT       DEPOSITS       RATE
                                          ------------ ---------- ---------  ----------    -----------  ------------
                                                                              (DOLLARS IN THOUSANDS)
<S>                                      <C>            <C>         <C>       <C>            <C>           <C>
Passbook accounts.....................   $    608,618     16.31 %    2.76 %  $     669,241    18.42 %         2.76 %
Demand and NOW accounts...............        261,324      7.01      0.97          227,747     6.27           1.30
                                         ------------- ---------             -------------   -------

   Total..............................        869,942     23.32                    896,988    24.69          

Money market accounts.................        109,874      2.95      2.75          130,442     3.59            2.75

Statement savings accounts............        633,868     16.99      3.23          646,789    17.80            3.24

Certificate accounts:

   Jumbo within 1 year................        127,825      3.43      5.52          110,565     3.04            5.41
   Other within 1 year................      1,233,602     33.07      5.56        1,250,270    34.42            5.41
   One to three years.................        596,603     15.99      6.21          314,327     8.65            5.68
   Three or more years..............          158,789      4.25      6.02          283,629     7.81            6.42
                                         ------------- ---------             -------------- --------
   Total..............................      2,116,819     56.74                  1,958,791    53.92
                                         ------------- ---------             -------------- --------
Total deposits........................   $  3,730,503    100.00 %            $   3,633,010   100.00 %
                                         ============= =========             ============== ========









<CAPTION>
                                                            -------------------------------------
                                                                             1995
                                                            -------------------------------------
                                                                                         WEIGHTED
                                                                           PERCENT       AVERAGE 
                                                                           OF TOTAL      NOMINAL 
                                                              AMOUNT       DEPOSITS       RATE   
                                                            ------------ ------------  ----------
                                                                                                          
                                                             <C>          <C>        <C>     
Passbook accounts....................................         $  730,060    20.43 %     2.76 %
Demand and NOW accounts..............................            223,232     6.25       1.29
                                                            ------------- ---------
                                                                                                          
   Total.............................................            953,292    26.68
                                                                                                          
Money market accounts................................            154,938     4.33       2.75
                                                                                                          
Statement savings accounts...........................            624,707    17.48       3.24
                                                                                                          
Certificate accounts:                                                                                     
                                                                                                          
   Jumbo within 1 year...............................             86,698     2.43       5.62
   Other within 1 year...............................          1,075,725    30.10       5.53
   One to three years................................            423,644    11.86       6.13
   Three or more years...............................            254,525     7.12       6.50
                                                            ------------- ---------
   Total.............................................          1,840,592    51.51
                                                            -----------------------
Total deposits.......................................       $  3,573,529   100.00 %
                                                            =======================
</TABLE>



                                          23
<PAGE>


    The following table presents, by various rate categories, the amount of
certificate accounts outstanding at September 30, 1997, 1996 and 1995 and the
periods to maturity of the certificate accounts outstanding at September 30,
1997:

<TABLE>
<CAPTION>
                                                                       PERIOD TO MATURITY FROM SEPTEMBER 30, 1997
                                                                -------------------------------------------------------
                                                                                  ONE TO
                                 AT SEPTEMBER 30,                  WITHIN         THREE
                         ------------------------------
                          1997          1996         1995         ONE YEAR         YEARS        THEREAFTER      TOTAL
                         ------       -------       ------     --------------  -----------   ---------------   -------
                                                               (IN THOUSANDS)
<S>                    <C>          <C>          <C>           <C>            <C>            <C>            <C>
Certificate                                    
 accounts:                                     
4.99% or less....      $   52,907   $  292,547   $   160,797   $   50,257     $     2,650       $     --     $   52,907
5.00%-5.99%......       1,509,192    1,160,668       897,341    1,205,707         248,720         54,765      1,509,192
6.00%-6.99%......         457,324      393,757       650,183      103,707         252,715        100,902        457,324
7.00% or greater.          97,396      111,819       132,271        1,756          92,517          3,123         97,396
                       ----------   ----------   -----------   ----------     -----------       --------     ----------
                       $2,116,819   $1,958,791   $ 1,840,592   $1,361,427     $   596,602       $158,790     $2,116,819
                       ----------   ----------   -----------   ----------     -----------       --------     ----------
                       ----------   ----------   -----------   ----------     -----------       --------     ----------
</TABLE>

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

                                       FOR THE YEARS ENDED SEPTEMBER 30,
                                      ----------------------------------
                                      1997          1996               1995
                                      ----          ----               ----
                                                 (IN THOUSANDS)

Opening balance...................$3,633,010     $3,573,529        $3,567,815
Net withdrawals...................   (60,199)       (96,367)         (133,966)
Interest credited.................   157,692        155,848           139,680
                                  ----------      ---------        ----------
Ending balance....................$3,730,503     $3,633,010        $3,573,529
                                  ----------     ----------        ----------
                                  ----------     ----------        ----------

    The following table presents time deposits at September 30, 1997 over
$100,000:

MATURITY PERIOD                                                      AMOUNT
- ---------------                                                      ------
                                                                (In thousands)

Three months or less.........................................      $  44,633
Over three through six months................................         37,064
Over six through 12 months...................................         46,128
Over 12 months...............................................         69,922
                                                                -------------
     Total...................................................       $197,747
                                                                -------------
                                                                -------------

BORROWINGS

    Although deposits are the Bank's primary source of funds, the Bank often
uses borrowings as an alternative and sometimes a less costly source of funds. 
The Bank's primary source of borrowing is sales of securities under agreements
to repurchase ("reverse-repurchase agreements"), generally from 30 days up to 54
months, with nationally recognized investment banking firms.  Reverse-repurchase
agreements are accounted for as borrowings by the Bank and are secured by
designated securities.  The proceeds of these transactions are used to meet cash
flow or asset/liability needs of the Bank as well as to take advantage of
investment opportunities that may exist in the market which enable the Bank to
earn a positive interest rate spread.  At September 30, 1997, the Bank had
reverse-repurchase agreements outstanding of $1.0 billion.  

Additionally, the Company's investment policy enables the Company to enter into
certain interest rate contracts to hedge interest rates on certain assets and
liabilities.  During fiscal 1997, the Bank issued a medium-term note in the
amount of $300.0 million  due June  2002 and simultaneously entered into an
interest rate swap agreement (See Note 12 of notes to Consolidated Financial
Statements).  The medium-term note is part of a $1.0 billion medium-term note
program the Bank established in 1997 in which notes can be issued bearing
interest at either a fixed or floating rate and have maturities ranging from
nine months to 30 years from their respective dates.  At September 30, 1997, the
Bank has the ability to issue up to an additional $700.0 million under this
program.

                                          24
<PAGE>
 

During fiscal 1996, the Bank issued a Funding note in the amount of $181.4
million which is collateralized by a pool of adjustable rate residential
mortgage loans.  Payments of principal and interest on the Funding note are paid
monthly based on the scheduled payments due on the underlying loans.  The
scheduled final maturity of the Funding note is June 2001.  The interest on the
Funding note changes monthly and bears interest at a rate of 50 basis points
over the one month London Interbank Offered Rate ("LIBOR").  

    The following table sets forth certain information regarding borrowed funds
for the dates indicated: 



<TABLE>
<CAPTION>


                                                                     AT OR FOR THE YEAR ENDED SEPTEMBER 30,
                                                                     --------------------------------------
                                                                     1997           1996           1995 
                                                                     ----           ----           ----
                                                                            (DOLLARS IN THOUSANDS)

FHLB-NY note payable:
<S>                                                                  <C>            <C>            <C>
  Average balance outstanding....................................   $ 84,648     $  2,461        $   875
  Maximum amount outstanding at any month-end during the
          year...................................................    200,000          ---         30,000
  Balance outstanding at end of year.............................    33,120           ---         10,000
  Weighted average interest rate during the year.................    5.96%          5.73%         6.32%
  Weighted average interest rate at end of year..................    6.63             ---         6.63
Reverse-repurchase agreements and short-term loans payable:               
  Average balance outstanding....................................   $1,025,079   $675,104        $510,111
  Maximum amount outstanding at any month-end during the
          year...................................................    1,126,400    805,942         743,952
  Balance outstanding at end of year.............................    1,013,400    800,000         623,675
  Weighted average interest rate during the year.................     5.74%         5.69%         5.53%
  Weighted average interest rate at end of year..................     5.73          5.52          5.69
Funding note:
  Average balance outstanding....................................   $  168,845   $ 46,883          ---
  Maximum amount outstanding at any month-end during the year....      177,111    181,370          ---
  Balance outstanding at end of year.............................      155,540    178,023          ---
  Weighted average interest rate during the year.................    6.07%          6.11%          ---
  Weighted average interest rate at end of year..................    6.00           6.00           ---
Medium-term note:            
  Average balance outstanding....................................      90,411         ---          ---
  Maximum amount outstanding at any month-end during the year....     300,000         ---          ---
  Balance outstanding at end of year.............................     300,000         ---          ---
  Weighted average interest rate during the year.................    7.12% (a)        ---          ---
  Weighted average interest rate at end of year..................    7.00             ---          ---
Total borrowings:
  Average balance outstanding ...................................   $1,368,982   $724,448        $510,986
  Maximum amount outstanding at any month-end during the
          year...................................................    1,514,762    981,119         743,952
  Balance outstanding at end of year.............................    1,502,060    978,023         633,675
  Weighted average interest rate during the year.................    5.82%          5.71%         5.53%
  Weighted average interest rate at end of year..................    6.03           5.61          5.70
</TABLE>

(a) Weighted Average Interest Rate during the year reflecting the rate swap was
    6.06%.



PURCHASE ACCOUNTING


    In 1983, with the assistance of the Federal Savings and Loan Insurance
Corporation ("FSLIC") as set forth in an assistance agreement ("Assistance
Agreement"), the Bank acquired, as a wholly-owned subsidiary, The Long Island
Savings Bank of Centereach FSB ("Centereach").  The Bank and Centereach reported
to the Federal Home Loan Bank Board of New York ("FHLB-NY"), forerunner of the
OTS, as two separate entities.  In 1986, with FSLIC assistance, the Bank
acquired Flushing Federal Savings and Loan Association ("Flushing Federal") by
merger.

                                           25
<PAGE>

    The FSLIC-assisted supervisory acquisitions of Centereach and Flushing
Federal were accounted for using the purchase method of accounting and resulted
in goodwill of $656.8 million. The goodwill constituted an intangible asset on
Centereach's and the Bank's balance sheets, and was included in determining
regulatory capital.  As a result of FIRREA, however, each bank was required to
deduct "non-qualifying" goodwill from all measures of regulatory capital and
phase out "qualifying supervisory goodwill" from core (and therefore also from
risk-based) capital by December 31, 1994. 

    To bring Centereach into capital compliance and avoid possible regulatory
sanctions against Centereach on September 3, 1993, with the OTS's approval,
Centereach and the Bank sold $836.3 million in deposits from ten branch
locations and reduced their asset size by a similar amount.  Concurrent with the
sale of these deposits, the Bank was merged into Centereach ("Merger") and 
Centereach's name was changed to The Long Island Savings Bank, FSB.  The
Company, in connection with the Merger, reviewed its accounting policies and
practices and decided to revise its past practices relating to the amortization
of goodwill.  The $625.4 million in goodwill on Centereach's books, as a result
of "pushdown" accounting related to the Centereach acquisition, was originally
to be amortized over 40 years in accordance with Accounting Principles Board
Opinion No. 17 ("APB 17"), "Intangible Assets." In fiscal 1993 the Company
decided to amortize all of this goodwill at a constant rate over the average
lives of acquired long-term interest-earning assets (after adjustment for
estimated prepayments of assets subject to prepayment), in accordance with
Statement of Financial Accounting Standards No. 72 ("SFAS 72"), "Accounting for
Certain Acquisitions of Banking or Thrift Institutions."  The principal effect
of the retroactive adoption of SFAS 72 was to reallocate the amortization of the
goodwill so that a greater proportion of such goodwill was amortized in earlier
years. This resulted in the additional amortization of $323.5 million of
goodwill against fiscal 1993 earnings as a cumulative effect of a change in
accounting principle effective October 1, 1992. In addition, the balance of the
Centereach unamortized goodwill, $59.2 million, was written off in September
1993 as a charge to current earnings. 

    The unamortized balance of goodwill recorded in connection with the 1986
acquisition of Flushing Federal of $11.6 million was also written off in
September 1993 as a charge to current earnings.

    The November 1994 acquisitions of Entrust Financial Corporation ("Entrust")
and Developer's Mortgage Corporation ("Developers") and the August 1996
acquisition of First Home were accounted for using the purchase method of
accounting and resulted in goodwill to be charged to earnings on a straight line
basis over 15 years.  As of September 30, 1997 the unamortized balance of
goodwill related to these acquisitions was $5.1 million.

    The following table sets forth the net effect on income of purchase
accounting adjustments for the fiscal years ended September 30:  




<TABLE>
<CAPTION>

                                                                RECOGNITION OF
                                                                   DISCOUNT
                        AMORTIZATION   PURCHASE ACCOUNTING      (PREMIUM) DUE          NET EFFECT
FISCAL YEAR             OF GOODWILL       DISCOUNTS, NET        TO ASSET SALES         ON INCOME
- -----------             -----------    -------------------      --------------         ----------
                                            (IN THOUSANDS) 
<S>                     <C>            <C>                      <C>                 <C>
1995....................         $(211)     $      1,492                $  56           $ 1,337
1996....................          (284)            1,081               (1,308)             (511)
1997....................          (458)              652                 ----               194
</TABLE>

                                           26
<PAGE>

    The following table sets forth the scheduled amortization of remaining
purchase accounting discounts (premiums) for the fiscal years ending September
30:




                                                                PURCHASE
                                                                ACCOUNTING
FOR THE FISCAL                                                  DISCOUNTS/
YEAR ENDING                                                     (PREMIUMS)
- -----------                                                     ----------
                                                              (IN THOUSANDS)

1998.................................................           $     224
1999.................................................                 173
2000-2004............................................                (299)
2005 -2009...........................................              (1,065)
2010 thereafter......................................                (855)
                                                                     -----
                                                                  $(1,822)
                                                                  --------
                                                                  --------

OTHER FEE BASED PRODUCTS

    In 1990, the Bank organized the Long Island Savings Agency ("LISA") as a
wholly-owned service corporation to offer non-traditional, fee-based products to
its customers.  LISA was formed to engage in the business of selling single
premium deferred annuity products and was expanded in 1993 to offer a broader
range of financial products and services including an expanded line of annuities
and other investment products by marketing a line of mutual funds with a variety
of investment objectives.  The insurance products and mutual funds sold are
products of unrelated insurance and securities firms from which LISA earns
commissions. During the fiscal years ended September 30, 1997, 1996 and 1995,
LISA generated gross fee income of $2.5 million, $1.6 million and $0.8 million,
respectively. 

SUBSIDIARY ACTIVITIES

    The Bank currently has 18 wholly-owned subsidiaries.  These subsidiaries
have been primarily created to (a) take title to foreclosed properties, (b) take
title to land held for investment, (c) develop or own investment properties, (d)
act as holding companies, (e) sell insurance and securities products and (f)
facilitate borrowings. 

    (a)  Foreclosed Property Subsidiaries.  Longrich Investors, Inc., Oldfield
Realty, Inc., Syosset N.J. Realty, Inc. and Syosset Connecticut Realty, Inc.
were all formed for the sole purpose of holding title to foreclosed property. 
Two subsidiaries take title to properties located in New York and one each in
New Jersey and Connecticut. Such properties are included in  investment in real
estate and premises in the Consolidated Statements of Financial Condition.

    (b)  Subsidiaries Holding Land for Investment.  Christa Realty, Inc., Kyle
Development, Inc. and 63 Ocean Realty Corp. were primarily formed to take title
to undeveloped land held for investment purposes.  Such properties are included
in Investment in real estate and premises in the Consolidated Statements of
Financial Condition.

    (c) Real Estate Development/Rental Subsidiaries.  Longpond Investors Inc.
and Longco Investors Inc. were created primarily to serve as joint venture
partners where the joint venture built and now operates rental real estate. 
Suffco Development Corp. was formed for the same purpose except that the
projects are sold upon completion.  Suffco Development Corp. also serves as
document custodian to facilitate operations with FNMA.  3366 Park Avenue Corp.
owns an office building that contains branch facilities and operates the
property. 

    (d) Holding Company Subsidiaries.  Mortgage Headquarters Inc. was formed
primarily for the purpose of serving as a holding company for lower tier
subsidiary operations.  In addition, Mortgage Headquarters Inc. serves as a
joint venture partner where the joint venture originates mortgage loans.

    (e) Insurance Products and Mutual Funds Subsidiary.  LISA was formed to
market insurance products and mutual funds.  The insurance products and mutual
funds sold are products of unrelated insurance and securities firms from which
LISA earns commissions. 

    (f) Financing Subsidiaries.  201 Old Country Road Inc. was formed to serve
as a special purpose subsidiary which currently holds mortgage loans that serve
as collateral for the Funding note previously described. Starline Development 

                                           27
<PAGE>

Corp. was formed as a real estate investment trust for the purpose of acquiring,
holding and managing real estate mortgage assets.

    (g) Other Subsidiaries. All other subsidiaries of the Bank are currently
inactive.

SAVINGS BANK LIFE INSURANCE

As an issuing bank, the Bank offers Savings Bank Life Insurance ("SBLI") to its
customers up to the legal maximum of $50,000 per insured individual and, as a
trustee bank, offers an additional $500,000 in group coverage per insured under
SBLI's Financial Institution Group Life Insurance policy.  During April 1996,
approximately 8,800 life insurance policies were transferred from East River
Savings Bank at no cost to the Company.  As of September 30, 1997, the SBLI
Department had approximately 15,637 policies in effect.  The SBLI Department's
activities are segregated from the Bank and, while they do not materially affect
the Bank's earnings, management believes that offering SBLI is beneficial to the
Bank's relationship with its depositors and the  general public.

PERSONNEL

As of September 30, 1997, the Bank had 1,376 full-time employees and 94
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. 


                                        TAXATION

FEDERAL TAXATION

GENERAL.  The Holding Company and the Bank report their income on a consolidated
basis, using a calendar year and the accrual method of accounting and are
currently subject to federal income taxation in the same manner as other
corporations.  Prior to January 1, 1996, the Bank was entitled to establish a
reserve for bad debts under Section 593 ("IRC 593") of the Internal Revenue Code
of 1986, as amended ("Code").  IRC 593 was repealed in August 1996 as part of
the Small Business Job Protection Act of 1996.  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 Holding Company or the Bank. The
Bank is currently under exam by both the Internal Revenue Service and New York
State Department of Taxation and Finance, however, no material tax deficiencies
are anticipated. 

BAD DEBT DEDUCTION.  The Bank is required to use the specific charge-off method
for calculating its bad debt deduction effective the first tax year after
December 31, 1995.  The specific charge-off method under the Code Section 166(a)
permits a taxpayer to deduct any debt (or portion thereof) that becomes wholly
(or partially) worthless during the tax year.

As part of the repeal of IRC 593, the Bank is required to recapture (that is,
include in taxable income) its post-1987 additions to its bad debt reserves
whether the additions were computed using a percentage based on the Bank's
actual loss experience ("experience method"), or a percentage equal to 8% 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.  The recapture is to be
determined under Code Section 481(a) and will be added into taxable income
ratably over a six year period beginning with the first tax year after 1995. 
The amount to be recaptured is approximately $2.7 million and will not have a
material impact on the Company.  The Bank may postpone the recapture of the
post-1987 excess reserves for up to two years if the Bank meets certain
residential loan requirements.  The residential loan requirements provide for
deferral during 1996 and 1997 if the principal amount of residential loans
originated by the Bank during each year is not less than its base amount.  The
base amount is defined as the average of the principal amounts of residential
loans originated by the Bank during the six most recent tax years beginning
before January 1, 1996.  Residential loans are defined as loans secured by
residential real property, church property and certain mobile homes, but only to
the extent that the loan is made to the owner of the property to acquire,
construct or improve the property.  By this definition, mortgage refinancing and
home equity loans are not considered residential loans, except to the extent
that the loan proceeds are used to acquire or improve qualified residential
property. Recapture was deferred for calendar year 1996.

DISTRIBUTIONS.  To the extent that (i) the Bank's reserve for losses on
qualifying real property loans exceeds the amount that would have been allowed
under the experience method and (ii) the Bank makes "non-dividend distributions"
to stockholders that are considered to result in distributions from the excess
tax bad debt reserve or the supplemental reserve for losses on 

                                           28
<PAGE>

loans ("Excess Distributions"), then an amount based on the amount distributed
will be included in the Bank's taxable income. Non-dividend distributions
include distributions in excess of the Bank's current and accumulated earnings
and profits, distributions in redemption of stock and distributions in partial
or complete liquidation. However, dividends paid out of the Bank's current or
accumulated earnings and profits, as calculated for federal income tax purposes,
will not be considered to result in a distribution from the Bank's bad debt
reserves. 


The amount of additional taxable income created from an Excess Distribution is
an amount that when reduced by the tax attributable to the income is equal to
the amount of the distribution. Thus, if certain portions of the Bank's
accumulated bad debt reserve are used for any purpose other than to absorb
qualified bad debt losses, such as for the payment of dividends or other
distributions with respect to the Bank's capital stock (including distributions
upon redemption or liquidation), approximately one and one-half times the amount
so used would be includible in gross income for federal income tax purposes,
assuming a 35% corporate income tax rate (exclusive of state taxes). The Bank
does not intend to pay dividends that would result in a recapture of any portion
of its bad debt reserves. 

The recapture of the pre-1988 reserves also applies if the taxpayer fails to
qualify as a bank as defined by Code Section 581.  A bank is defined as a bank
or trust company incorporated and doing business under the laws of the United
States (including laws relating to the District of Columbia) or any State, a
substantial part of the business of which consists of receiving deposits and
making loans and discounts, or of exercising fiduciary powers similar to those
permitted to national banks under authority of the Comptroller of the Currency,
and which is subject by law to supervision and examinations by State,
Territorial or Federal Authority having supervision over banking institutions. 
The Bank intends to continue to qualify as a bank under Code Section 581.

The pre-1988 reserves and supplemental reserves will be treated as tax
attributes to which Code Section 381 applies.  In the case of mergers,
acquisitions, spin-offs and other reorganizations of a thrift, the surviving
institution will inherit the pre-1988 reserves and the accumulated earnings and
profits of the former thrift.  As stated above, the pre-1988 reserves will be
restored into income in the case of any distribution in redemption of the stock
of the surviving institution or any partial or complete liquidation following a
merger.

DIVIDENDS RECEIVED DEDUCTION AND OTHER MATTERS.  The Holding 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 Holding Company will not file a consolidated tax return.  The
deduction is increased to 80% if the Holding Company owns more than 20% of the
stock of a non-affiliate corporation distributing a dividend. 

STATE AND LOCAL TAXATION

NEW YORK STATE TAXATION.  The Company is subject to New York State franchise
taxes on net income (federal taxable income with adjustments) or one of several
alternative bases, whichever results in the highest tax.  The Company 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. 
Generally, the Holding Company would not be required to pay New York State tax
on dividends and interest received from the Bank or on gains realized on the
sale of Bank stock. 

New York State passed legislation that incorporated the provisions of IRC 593
into New York Sate 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
occurred as a result  of the federal repeal of 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
Holding Company.

BAD DEBT DEDUCTION.  Savings institutions 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.  These assets generally include cash, obligations of the United States
or an agency or instrumentality thereof, certain obligations of a state or
political subdivision thereof, residential real estate loans and related loans,
loans secured by savings accounts, student loans and property used by the Bank
in the conduct of its 

                                           29
<PAGE>

business.  If the Bank failed to meet the 60% test in any taxable year or
otherwise failed to be a qualifying thrift, the Bank would be considered a
"large bank" (based on its current assets) and as such it would not be permitted
to deduct additions to a bad debt reserve.  In addition, the Bank would be
required to recapture all or a portion of its bad debt reserves, which may be
spread over a period of years.  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").  Use of the
NYS percentage of taxable income method of calculating the addition to the bad
debt reserve may have the effect of reducing the marginal rate of tax on the
Bank's income derived from qualifying loans to a rate as low as 7.2%, exclusive
of any alternative tax, as compared to the generally applicable maximum
corporate New York State income tax rate of 10.53%.  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). 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.  The Bank's balance of its reserve for losses on qualifying real
property loans, for New York State tax purposes, was approximately $118 million
at December 31, 1996.

NEW YORK CITY AND OTHER STATES.  The Company is required to file tax returns in
New York City and ten other states and jurisdictions where it maintains mortgage
lending offices.  New York City has followed New York State and enacted
legislation which would prevent the recapture of federal bad debt reserves from
being subject to New York City tax.   The New York City tax rate is 9.0% of the
net income allocable to New York City.  The Company's tax rates in the other ten
states in which it conducts business vary from 6.0% to 11.25% on allocable net
income for the specific jurisdiction.  In addition, the Holding Company is
required to file an annual report with and pay an annual franchise tax to the
State of Delaware.

                                           30
<PAGE>

                                       REGULATION

GENERAL

Set forth below is a brief description of certain laws and regulations which
relate to the regulation of the Holding Company and the Bank. The description is
not complete and is qualified in its entirety by reference to applicable laws
and regulations. 

The Holding Company, as a savings and loan holding company, is required to file
certain reports and otherwise comply with the rules and regulations of the OTS. 
The Company is also required to comply with the rules and regulations of the
Securities and Exchange Commission ("SEC") under the federal securities laws.
The Bank is a federally chartered savings bank, the deposits of which are
insured by the Savings Association Insurance Fund ("SAIF"), which is
administered by the FDIC.  Accordingly, the Bank is subject to broad regulation
and oversight by regulators, the OTS and the FDIC.  The Bank is also subject to
certain limited regulation by the Board of Governors of the Federal Reserve
System ("FRB"). The OTS periodically examines the Holding Company and the Bank
for compliance with various regulatory requirements.  The FDIC also has the
authority to conduct special examinations of the Bank.  The Bank must file
periodic reports with the OTS describing its activities and financial condition.
Certain regulatory requirements applicable to the Holding Company and the Bank
are discussed below  or elsewhere herein.

HOLDING COMPANY REGULATION

The Holding Company is a unitary savings and loan holding company within the
meaning of the Home Owners Loan Act as amended ("HOLA").  As such, the Holding
Company is required to register with the OTS and is subject to OTS regulations,
examinations, supervision and reporting requirements.  In addition, the OTS has
enforcement authority over the Holding 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 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 another savings institution
or holding company thereof, without prior written approval of the OTS; acquiring
or retaining, with certain exceptions, more than 5% of a non-subsidiary savings
institution, a non-subsidiary holding company, or a non-subsidiary company
engaged in activities other than those permitted by the HOLA; or acquiring or
retaining control of a depository institution that is not federally insured.  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, the Company generally will not be
restricted under existing laws as to the types of business activities in which
it may engage, provided that the Bank continues to meet the QTL test. See
"--Federal Regulation of Savings Association-Qualified Thrift Lender Test" for a
discussion of the QTL requirements.  Upon any non-supervisory acquisition by the
Holding Company of another savings and loan association or savings bank that
meets the QTL test and is deemed to be a savings institution by the OTS, the
Holding Company would become a multiple savings and loan holding company (if the
acquired institution is held as a separate subsidiary) and would be subject to
extensive limitations on the types of business activities in which it could
engage.  The HOLA generally 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.

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.  Under
New York law, reciprocal interstate acquisitions are authorized for savings and
loan holding companies and savings institutions. Certain states do not authorize
interstate acquisitions under any circumstances; however, federal law
authorizing acquisitions in supervisory cases preempts such state law. 

Federal law generally provides that no "person," acting directly or indirectly
or through or in concert with one or more other persons, may acquire "control,"
as that term is defined in OTS regulations, of a federally-insured savings
institution without giving at least 60 days written notice to the OTS and
providing the OTS an opportunity to disapprove the proposed acquisition.  Such
acquisitions of control may be disapproved if it is determined, among other
things, that (i) the acquisition 

                                           31
<PAGE>

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. 

There is, as of the date of this report proposed legislation pending in Congress
that, if passed and enacted, would eliminate the thrift charter and require the
Bank to convert to a bank charter and the Holding company to convert to a bank
holding company. In such an event, the Bank will be regulated by the Office of
the Comptroller of the Currency and the Holding Company would be regulated by
the FRB. It is possible that Congress could modify the thrift, unitary holding
company, and/or bank charters, and/or create one or more new unified charters.
It is also possible that Congress will take no action  with respect to the
thrift charter. Management does not believe that any regulatory change to the
charters of the Bank or the Holding Company would have a material, adverse
effect on the Bank or the Holding Company, although there can be no assurance
that this would not be the case.

FEDERAL REGULATION OF SAVINGS ASSOCIATIONS

The activities of savings institutions are governed by "HOLA" and, in certain
respects, the Federal Deposit Insurance Act ("FDIA").  The HOLA and the FDIA
were amended by FIRREA and the Federal Deposit Insurance Corporation Improvement
Act of 1991 ("FDICIA").  FDICIA, among other things, requires that federal
banking regulators intervene promptly when a depository institution experiences
financial difficulties.  FDICIA also requires the establishment of a risk-based
deposit insurance assessment system and the imposition of numerous additional
safety and soundness operational standards and restrictions.  FIRREA and FDICIA
contain provisions affecting numerous aspects of the operations and regulations
of federally-insured savings and loan associations and empower the OTS and the
FDIC, among other agencies, to promulgate regulations implementing their
provisions.

The investment and lending authority of the Bank is restricted by federal laws
and regulations.  Savings associations are restricted as to the amount that may
be invested in nonresidential real property loans and may not invest in
non-investment grade debt securities, nor may they generally make equity
investments, other than investments in service corporation subsidiaries. 
Transactions between the Bank and its affiliates are limited to certain
percentages of the Bank's capital and certain other restrictions.  The OTS may
impose additional restrictions on transactions with affiliates if necessary to
protect the safety and soundness of savings associations and has adopted
regulations against insider abuse. 

LOANS-TO-ONE BORROWER LIMITS.  Savings associations, such as the Bank, generally
are subject to the same loans-to-one borrower limits that apply to national
banks.  With certain exceptions, loans and extensions of credit outstanding at
one time to one borrower (including certain related entities of the borrower)
may not exceed 15% of the unimpaired capital and surplus of the savings
association, plus an additional 10% of unimpaired capital and surplus for loans
fully secured by certain readily marketable collateral.  At September 30, 1997,
the maximum amount the Bank could lend to one borrower was approximately $73.1
million, and at that date the Bank had no lending relationships which exceeded
such loans-to-one borrower limitation. 

INSURANCE OF ACCOUNTS.  FIRREA established two separate deposit insurance funds
that are not to be commingled.  The two funds are the Bank Insurance Fund
("BIF") to insure banks and the SAIF to insure savings associations.  The
deposits of the Bank are insured up to $100,000 per depositor (as defined by law
and regulation) by the SAIF, which is administered by the FDIC and backed by the
full faith and credit of the United States government.  The FDIC is authorized
to conduct examinations of, and to require reporting by, insured institutions,
such as the Bank. It may prohibit any insured institution from engaging in any
activity the FDIC determines by regulation or order to pose a serious threat to
the insurance fund. The FDIC also has the authority to initiate enforcement
actions where the OTS has failed or declined to take such action after receiving
a request to do so from the FDIC. 

FDICIA eliminated limitations on increases in federal deposit insurance premiums
and authorized the FDIC to increase the assessment rates to the extent necessary
to protect the SAIF and the BIF.  FDICIA also directs the FDIC to implement a
risk-based deposit insurance assessment system. Pursuant to this requirement,
the FDIC adopted a risk-based assessment system, effective January 1, 1994,
under which all insured depository institutions are placed into one of nine
categories and assessed insurance premiums currently ranging from zero to 0.27%
of deposits, based upon their level of capital and supervisory evaluation. 
Under the system, institutions classified as well capitalized (i.e., those with
a core capital ratio of at least 5%, a ratio of Tier 1 or core capital to
risk-weighted assets ("Tier 1 risk-based capital") of at least 6% and a total
risk-based capital 

                                           32
<PAGE>

ratio of at least 10% and considered financially sound with no material
weaknesses) would pay the lowest premium while institutions that are less than
adequately capitalized (i.e., those with core and Tier 1 risk-based capital
ratios of less than 4% or a risk-based capital ratio of less than 8% and
considered of substantial supervisory concern) would pay a higher premium. Risk
classification of all insured institutions is determined by the FDIC
periodically. As of the date of this Report, the FDIC has informed the Bank that
its annual assessment for deposit insurance is 0.06%. 

The FDIC may terminate the deposit insurance of any insured depository
institution, including the Bank, if it determines after a hearing that the
institution has engaged or is engaging in unsafe or unsound practices, is in an
unsafe or unsound condition to continue operations or has violated any
applicable law, regulation, order or any condition imposed by a written
agreement with the FDIC. It also may suspend deposit insurance temporarily
during the hearing process for the permanent termination of insurance, if the
institution has no tangible capital. If insurance of accounts is terminated, the
accounts at the institution at the time of the termination, less subsequent
withdrawals, shall continue to be insured for a period of six months to two
years, as determined by the FDIC. Management is aware of no existing
circumstances pursuant to which the FDIC would seek to impose sanctions on the
Bank or which could result in termination of the Bank's deposit insurance. 

On September 30, 1996, as part of an omnibus appropriations bill,  the Deposit
Insurance Funds Act of 1996 ("Act") was enacted. The Act required i) SAIF
institutions to pay a one-time special assessment, ii) BIF institutions to
include in their deposit insurance premiums beginning January 1, 1997 a portion
of the interest due on the Finance Corporation ("FICO") bonds, and iii) BIF
institutions to pay their full pro rata share of the FICO payments starting the
earlier of January 1, 2000 or the date at which no savings institution continues
to exist.  The FDIC has estimated that beginning January 1, 1997, thrifts will
pay a rate of 6.4 cents per $100 of deposits (a 72.2% reduction from the current
assessment of 23 cents) and banks will pay 1.3 cents per $100 deposits to fund
FICO bond interest payments until the earlier of January 1, 2000 or the date at
which the last savings association continues to exist.  At that time the
payments will be shared on a pro-rata basis.  Pursuant to these provisions of
the Act, the Bank paid a special SAIF premium assessment totaling $18.7 million
on November 27, 1996.  The Bank also anticipates that, commencing on January 1,
1997 and through December 31, 1999, its annual SAIF assessment will drop to $2.4
million and in the year 2000 will drop to approximately $0.5 million.  The Bank
paid $3.9 million in SAIF assessments in fiscal 1997 and received a refund of
$.4 million from prior year payments in accordance with the Act.

LIQUIDITY REQUIREMENTS.  All savings associations are required to maintain an
average daily balance of liquid assets (cash, certain time deposits, bankers'
acceptances, specified United States Government, state and federal agency
obligations, shares of certain mutual funds and certain corporate debt
securities and commercial paper) equal to a certain percentage of the sum of its
average daily balance of net withdrawable deposit accounts and borrowings
payable in one year or less.  The liquidity requirement, which is currently 4%,
may be changed from time to time by the OTS (between 4.0% and 10.0%) depending
upon economic conditions and savings flows of all savings associations. 
Short-term liquid assets currently must constitute at least 1.0% of a savings
association's average daily balance of net withdrawable deposit accounts and
current borrowings. Monetary penalties may be imposed upon savings associations
for violations of liquidity requirements.  The Bank's liquidity and short-term
liquidity ratios for September 30, 1997 were 8.05% and 4.09%, respectively,
which exceeds the applicable requirements. 

ACCOUNTING REQUIREMENTS.  FIRREA requires the OTS to establish accounting
standards to be applicable to all savings associations except to the extent
otherwise specified in the capital standards.  Such standards must incorporate
generally accepted accounting principals ("GAAP") to the same degree as is
prescribed by the Federal banking agencies for banks or may be more stringent
than such requirements.

QUALIFIED THRIFT LENDER TEST.  All savings associations, including the Bank, are
required to meet a qualified thrift lender ("QTL") test to avoid certain
restrictions on their operations.  Under FDICIA, a savings association has been
required to have at least 65.0% of its portfolio assets (which consist of total
assets less intangibles, properties used to conduct the savings association's
business and liquid assets not exceeding 20.0% of total assets) in "qualified
thrift investments" (primarily residential mortgage loans and related
investments, including certain mortgage-backed and mortgage-related securities)
on a monthly average basis in nine of every 12 months.  A savings association
that fails the QTL test must either convert to a bank charter or operate under
certain restrictions.  If the savings association does not convert to a bank
charter, it generally will be prohibited from: (i) making an investment or
engaging in any new activity not permissible for a national bank, (ii) paying
dividends not permissible under national bank regulations, (iii) obtaining
advances from any Federal Home Loan Bank ("FHLB"), and (iv) establishing any new
branch office in a location not permissible for a national bank in the
association's home state.  One year following the association's failure to meet
the QTL test, any holding company parent of the association must register and be
subject to supervision as a bank holding company.  In addition, beginning three
years after the 

                                           33
<PAGE>

association fails the QTL test, the association would be prohibited from
refinancing any investment or engaging in any activity not permissible for a
national bank and would have to repay any outstanding advances from a FHLB as
promptly as possible.  On September 30, 1996, as part of the omnibus
appropriations bill, Congress enacted the Economic Growth and Paperwork
Reduction Act of 1996 ("Regulatory Paperwork Reduction Act"), modifying and
expanding investment authority under the QTL test.  Prior to the enactment of
the Regulatory Paperwork Reduction Act, commercial, corporate, business, or
agricultural loans were limited in the aggregate to 10% of a thrift's assets and
education loans were limited to 5% of a thrift's assets.  Further, in order to
qualify for favorable tax treatment, federal savings associations also had to
meet a different asset test under the Code (the "domestic building and loan
association test").  The amendments permit federal thrifts to invest in, sell,
or otherwise deal in education and credit card loans without limitation and
raise from 10 to 20 percent of total assets the aggregate amount of commercial,
corporate, business, or agricultural loans or investments that may be made by a
thrift, subject to a requirement that amounts in excess of 10% of total assets
be used only for small business loans.  In addition, the legislation defines
"qualified thrift investment" to include, without limit, education, small
business, and credit card loans; and removes the 10% limit on personal, family,
or household loans for purposes of the QTL test.  The legislation also provides
that a thrift meets the QTL test if it qualifies as a domestic building and loan
association under the Code.  As of September 30, 1997, the Bank maintained
104.37% of its "portfolio assets" (which, as defined in the OTS regulations,
exclude liquidity items and office properties) in qualified thrift investments
and met the QTL test. At September 30, 1997, 96.34% of the Bank's total assets
were invested in qualified thrift investments. 

TRANSACTIONS WITH RELATED PARTIES.  Transactions between savings institutions
and any "affiliate" are governed by Sections 23A and 23B of the Federal Reserve
Act ("FRA").  An affiliate of a savings institution is any company or entity
which controls, is controlled by or is under common control with the savings
institution, including any holding company parent of the association and its
non-savings institution subsidiaries.  Generally, Sections 23A and 23B (i) limit
the extent to which the savings institution or its subsidiaries may engage in
"covered transactions" with any one affiliate to an amount equal to 10.0% of
such institution's capital stock and surplus, and contain an aggregate limit on
all such transactions with all affiliates to an amount equal to 20.0% of such
capital stock and surplus, and (ii) require that all such transactions be on
terms substantially the same, or at least as favorable, to the institution or
subsidiary as those provided to a non-affiliate. Each loan or extension of
credit to an affiliate by a savings association must be secured by collateral
with a market value ranging from 100% to 130% (depending on the type of
collateral) of the amount of credit extended.  The term "covered transaction"
includes the making of loans, purchase of assets, issuance of a guarantee and
other similar types of transactions.  In addition to the restrictions imposed by
Sections 23A and 23B, no savings institution may (i) loan or otherwise extend
credit to an affiliate, except for any affiliate which engages only in
activities which are permissible for bank holding companies under Section 4(c)
of the Bank Holding Company Act, or (ii) purchase or invest in any stocks,
bonds, debentures, notes or similar obligations of any affiliates, except for
affiliates which are subsidiaries of the savings institution. 

In addition, loans to directors, executive officers and to greater than 10.0%
stockholders of a savings institution or the company that controls the savings
institution, and certain affiliated interests of such insiders, are governed by
Sections 22(g) and 22(h) of the FRA, and Regulation O promulgated thereunder. 
Such loans, together with all other outstanding loans to such person and
affiliated interests, may not exceed the institution's loans-to-one borrower
limit.  Loans to directors, executive officers and principal stockholders must
also be made on terms substantially the same as offered in comparable
transactions to other persons, except for extensions of credit 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,
with prior board approval required for certain loans.  In addition, the
aggregate amount of extensions of credit by a savings institution to all
insiders cannot exceed the institution's unimpaired capital and surplus. 
Furthermore, Section 22(g) places additional restrictions on loans to executive
officers. 

RESTRICTIONS ON CAPITAL DISTRIBUTIONS.  The OTS imposes limitations on all
capital distributions by savings associations, which include cash dividends,
stock redemptions or repurchases, cash-out mergers, interest payments on certain
convertible debt and other distributions charged to the capital account of a
savings association.  Generally, the applicable regulation permits specified
levels of capital distributions by associations meeting at least their minimum
capital requirements, so long as such associations provide the OTS with at least
30 days advance notice and receive no objection to the distribution from the
OTS. 

The regulation establishes three tiers of savings associations, based primarily
on an association's capital level.  Generally, Tier 1 associations, which are
savings associations that before and after the proposed distribution meet or
exceed their fully phased-in capital requirements and have not been informed by
the OTS that they are in need of more than normal supervision, may make capital
distributions during any calendar year equal to the higher of (i) 100.0% of net
income for the 

                                           34
<PAGE>

calendar year-to-date plus 50.0% of its "surplus capital ratio" at the beginning
of the calendar year or (ii) 75.0% of net income over the most recent four
quarter period.  The "surplus capital ratio" is defined to mean the percentage
by which the association's ratio of total capital to assets exceeds the ratio of
its fully phased-in capital requirement to assets, and "fully phased-in capital
requirement" is defined to mean an association's capital requirement under the
statutory and regulatory standards applicable on December 31, 1994, as modified
to reflect any applicable individual minimum capital requirements imposed upon
an association. Any additional capital distributions would require prior
regulatory approval.  In the event the Bank's capital fell below its
fully-phased in requirement or the OTS notified it that it was in need of more
than normal supervision, the Bank's ability to make capital distributions would
be restricted. In addition, the OTS could prohibit a proposed capital
distribution by any association, which would otherwise be permitted by the
regulation, if the OTS determines that such distribution would constitute an
unsafe or unsound practice.  Furthermore, under FDICIA, the Bank would be
prohibited from making any capital distributions if, after the distribution, the
Bank would have: (i) a total risk-based capital ratio of less than 8.0%, (ii) a
Tier 1 risk-based capital ratio of less than 4.0% or (iii) a leverage ratio of
less than 4.0% (3.0% in the event that the Bank is assigned a Composite Rating
of 1 under the CAMEL rating system, the highest OTS examination rating for
savings institutions).  As of September 30, 1997, the Bank qualified as a Tier 1
institution for purposes of this regulation. 

Tier 2 institutions are those in compliance with their current, but not their
fully phased-in, capital requirements.  Tier 2 institutions may make
distributions of up to 75% of their net income for the most recent four-quarter
period.  Tier 1 and Tier 2 institutions may seek OTS approval to pay dividends
beyond these amounts. 

Tier 3 institutions have capital levels below their current required minimum
levels and may not make any capital distributions without the prior written
approval of the OTS. 

In order to make distributions under these safe harbors, Tier 1 and Tier 2
associations must submit 30 days written notice to the OTS prior to making the
distribution.  The OTS may object to the distribution during that 30-day period
based on safety and soundness concerns.  In addition, a Tier 1 association
deemed to be in need of more than normal supervision by the OTS may be treated
as a Tier 2 or Tier 3 association as a result of such a determination. 

FEDERAL HOME LOAN BANK ("FHLB") SYSTEM.  The Bank is a member of the Federal
Home Loan Bank Board of New York ("FHLB-NY"), which is one of 12 regional FHLBs
governed and regulated by the Federal Housing Finance Board. Each FHLB serves as
a source of liquidity for its members within its assigned region.  It is funded
primarily from proceeds derived from the sale of consolidated obligations of the
FHLB System.  It makes loans to members (i.e., advances) in accordance with
policies and procedures established by its Board of Directors.  At September 30,
1997, the Bank had $33.1 million in outstanding advances from the FHLB-NY. 

As a member, the Bank is required to purchase and maintain stock in the FHLB-NY
in an amount equal to the greater of 1.0% of its aggregate unpaid residential
mortgage loans, home purchase contracts or similar obligations at the beginning
of each year or 5.0% of total advances.  At September 30, 1997, the Bank had
$48.7 million in FHLB stock, which was in compliance with this requirement.  For
the fiscal year ended September 30, 1997, dividends received from the FHLB-NY by
the Bank totaled $3.0 million. 

ASSESSMENTS.  Savings institutions are required by OTS regulations to pay
assessments to the OTS to fund the operations of the OTS.  The general
assessment, paid on a semi-annual basis, is computed based upon the savings
institution's total assets, including consolidated subsidiaries, as reported in
the institution's latest quarterly thrift financial report.  The assessments
paid by the Bank in fiscal 1997 totaled $0.8 million. 

BRANCHING.  OTS rules permit federally chartered savings associations to branch
nationwide to the extent allowed by federal statute.  The OTS authority preempts
any state law purporting to regulate branching by federal savings associations. 

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.  An 

                                           35
<PAGE>

unsatisfactory rating may be used as a basis for denial of an application by the
OTS.  The CRA also requires all institutions to make public disclosure of their
CRA ratings.  Federal banking agencies, including the OTS, have recently revised
their CRA regulations and their methodology for determining an institution's
compliance with the CRA.  The Bank received a CRA Rating of Outstanding in its
most recent CRA examination, which was conducted prior to the effective date of
the amended OTS regulations. 

BROKERED DEPOSITS.  The FDIC has promulgated regulations implementing the FDICIA
limitations on brokered deposits.  Under the regulations, well-capitalized
institutions are not subject to brokered deposit limitations, while adequately
capitalized institutions are able to accept, renew or roll over brokered
deposits only (i) with a waiver from the FDIC and (ii) subject to the limitation
that they do not pay an effective yield on any such deposit which exceeds by
more than (a) 75 basis points the effective yield paid on deposits of comparable
size and maturity in such institution's normal market area for deposits accepted
in its normal market area or (b) 120 basis points for retail deposits and 130
basis points for wholesale deposits accepted outside the institution's normal
market area, respectively, from the current yield on comparable maturity U.S.
Treasury obligations.  Undercapitalized institutions are not permitted to accept
brokered deposits and may not solicit deposits by offering an effective yield
that exceeds by more than 75 basis points the prevailing effective yields on
insured deposits of comparable maturity in the institution's normal market area
or in the market area in which such deposits are being solicited.  Pursuant to
the regulation, the Bank, as a well-capitalized institution, may accept brokered
deposits. The Bank, however, had no brokered deposits outstanding as of
September 30, 1997.

REGULATORY CAPITAL REQUIREMENTS

GENERAL.  Federally insured savings associations, such as the Bank, are required
to maintain minimum levels of regulatory capital. Pursuant to FIRREA, the OTS
established capital standards applicable to all Federal savings associations. 
These standards generally must be no less stringent than the capital
requirements applicable to national banks.  The OTS also is authorized to impose
capital requirements in excess of these standards on individual associations on
a case-by-case basis.

Any savings association that fails any of the capital requirements is subject to
possible enforcement actions by the OTS or the FDIC.  Such actions could include
a capital directive, a cease and desist order, civil monetary penalties, the
establishment of restrictions on an association's operations and the appointment
of a conservator or receiver.  The OTS' capital regulation provides that such
actions, through enforcement proceedings or otherwise, may require one or more
of a variety of corrective actions. 

The capital regulations create three capital requirements: a tangible capital
requirement, a leverage or core capital requirement and a risk-based capital
requirement.  At September 30, 1997, the Bank was in compliance with all three
capital requirements.  These three capital standards are described below. 

TANGIBLE CAPITAL REQUIREMENT.  Under current OTS regulations, each savings
association must maintain tangible capital equal to at least 1.50% of its
adjusted total assets (as defined by regulation).  Tangible capital generally
includes common stockholders' equity and retained income, and certain
noncumulative perpetual preferred stock and related earnings plus mortgage
servicing rights up to 50% of the amount of tangible capital as described.  At
September 30, 1997, the Bank had recorded mortgage servicing rights of $41.8
million. The Bank's tangible capital was $453.5 million or 7.72% at September
30, 1997.

In calculating adjusted total assets, adjustments are made to total assets to
give effect to the exclusion of certain assets from capital and to appropriately
account for the investments in and assets of both includible and non-includible
subsidiaries. 

CORE CAPITAL REQUIREMENT.  Each savings association must maintain core capital
equal to at least 3.0% of its adjusted total assets.  Core capital includes
common stockholders' equity (including retained income but excluding net
unrealized gains or losses on securities available-for-sale), non-cumulative
perpetual preferred stock and related surplus, minority interest in the equity
accounts of fully consolidated subsidiaries and a percentage of qualifying
intangible assets.  The Bank's core capital was $453.5 million or 7.72% at
September 30, 1997.

RISK-BASED REQUIREMENT.  The risk-based capital standard adopted by the OTS
requires savings associations to maintain a minimum ratio of total capital to
risk-weighted assets of 8.0%.  Total capital consists of core capital, defined
above, and supplementary capital.  Supplementary capital consists of certain
capital instruments that do not qualify as core capital, and general valuation
loan and lease loss allowances up to a maximum of 1.25% of risk-weighted assets.
Supplementary capital 

                                           36
<PAGE>

may be used to satisfy the risk-based requirement only in an amount equal to the
amount of core capital.  In determining the risk-based capital ratios, total
assets, including certain off-balance sheet items, are multiplied by a risk
weight assigned by OTS to certain categories of assets.  The risk weights
assigned by the OTS for significant categories of assets are (i) 0.0% for cash
and securities issued by the Federal government or unconditionally backed by the
full faith and credit of the Federal government; (ii) 20.0% for securities
(other than equity securities) issued by Federal government sponsored agencies
and mortgage-backed securities issued by, or fully guaranteed as to principal
and interest by, FNMA or FHLMC, except for those classes with residual
characteristics or stripped mortgage-related securities; (iii) 50.0% for
prudently underwritten permanent one-to-four family first lien mortgage loans
not more than 90 days delinquent and having a loan-to-value ratio of not more
than 80.0% at origination unless insured to such ratio by private mortgage
insurance by an insurer approved by FNMA or FHLMC and certain qualifying
multi-family mortgage loans; and (iv) 100.0% for all other loans and
investments, including consumer loans, commercial loans, and one-to-four family
residential real estate loans more than 90 days delinquent, and all repossessed
assets or assets more than 90 days past due. 

On August 31, 1993, the OTS issued a final rule incorporating an interest rate
risk ("IRR") component into its risk-based capital rules, but deferred full
implementation of the IRR component until an appeals process for affected
institutions had been adopted.  Under the rule, an institution with a greater
than "normal" level of IRR will be subject to a deduction of its IRR component
from total capital for purposes of calculating the risk-based capital
requirement.  As a result, such an institution may be required to maintain
additional capital in order to comply with the risk-based capital requirement. 
An institution with a greater than "normal" IRR is defined as an institution
that would suffer a loss of net portfolio value exceeding 2.0% of the estimated
market value of its assets in the event of a 200 basis point increase or
decrease (with certain minor exceptions) in interest rates. The IRR component
will be calculated, on a quarterly basis, as one-half of the difference between
an institution's measured IRR and 2.0%, multiplied by the market value of its
assets. The rule also authorizes the director of the OTS, or his designee, to
waive or defer an institution's IRR component on a case-by-case basis.  On
August 21, 1995, the OTS issued procedures that allow eligible thrifts (i) to
request an adjustment to their IRR component, as calculated by OTS, or (ii)
calculate their IRR exposure using their own computer models.  At the same time,
the OTS deferred until further notice application of its IRR rule requiring
thrifts with above normal IRR exposure to adjust their  regulatory capital
requirements.  The OTS continues to monitor the IRR of individual institutions
and retains the right to impose minimum capital on individual institutions. 
Based on the Bank's IRR profile and the level of interest rates at September 30,
1997, as well as the Bank's level of risk-based capital at September 30, 1997
which was $487.4 million or 16.24%, management believes that the Bank does not
have a greater than normal level of IRR as measured under the OTS rule and will
not be required to increase its capital as a result of the rule.

FEDERAL RESERVE SYSTEM.  The FRB requires all depository institutions to
maintain reserves against their transaction accounts (primarily NOW and Super
NOW checking accounts) and non-personal time deposits.  At September 30, 1997,
the Bank was in compliance with these requirements. 

The balances maintained to meet the reserve requirements imposed by the FRB may
be used to satisfy liquidity requirements imposed by the OTS.  Because required
reserves must be maintained in the form of vault cash or a non-interest-bearing
account at a FRB, the effect of this reserve requirement is to reduce an
association's earning assets.  The amount of funds necessary to satisfy this
requirement has not had a material effect on the Bank's operations. 

As a creditor and a financial institution, the Bank is also subject to
additional regulations promulgated by the FRB, including, without limitation,
regulations implementing requirements of the Truth in Savings Act, the Expedited
Funds Availability Act, the Equal Credit Opportunity Act and the
Truth-in-Lending Act. 

FINANCIAL REPORTING.  Depository institutions whose accounts are insured by the
FDIC ("insured institutions") are required to submit independently audited
annual reports to the FDIC and the appropriate agency (and state supervisor when
applicable).  These publicly available reports must include (i) annual financial
statements prepared in accordance with GAAP and such other disclosure
requirements as required by the FDIC or the appropriate agency and (ii) a
report, signed by the chief executive officer and the chief financial officer or
chief accounting officer of the institution which contains statements about the
adequacy of internal controls and compliance with designated laws and
regulations, and an attestation by independent auditors related to the former. 

Insured institutions are required to monitor the above activities through an
independent audit committee which, in the case of institutions with assets over
$500 million, has access to independent legal counsel. 

                                           37
<PAGE>

SAFETY AND SOUNDNESS GUIDELINES

Under FDICIA, as amended by the Riegle Community Development and Regulatory
Improvement Act of 1994 ("CDRI Act"), each federal banking agency is required to
establish safety and soundness standards for institutions under its authority. 
On July 10, 1995, the federal banking agencies, including the OTS, jointly
released Interagency Guidelines Establishing Standards For Safety and Soundness
and published a final rule establishing deadlines for submission and review of
safety and soundness compliance plans.  The guidelines, among other things,
require savings associations to maintain internal controls, information systems
and internal audit systems that are appropriate to the size, nature and scope of
the association's business.  The guidelines also establish certain standards for
loan documentation, credit underwriting, interest rate exposure, and asset
growth.  Savings associations are required to maintain safeguards to prevent the
payment of compensation, fees and benefits that are excessive or that could lead
to material financial loss.  The OTS may determine that a savings association is
not in compliance with the safety and soundness guidelines and, upon doing so,
may require the association to submit an acceptable plan to achieve compliance
with the guidelines.  A savings association must submit an acceptable compliance
plan to the OTS within 30 days of receipt or request for such a plan.  Failure
to submit or implement a compliance plan may subject the association to
regulatory actions.  Management believes that the Bank currently meets the
standards adopted in the interagency guidelines and does not believe that
implementation of the regulatory standards will materially affect the Bank's
operations.

Additionally, under FDICIA, as amended by the CDRI Act, federal banking agencies
are required to establish standards relating to asset quality and earnings that
the agencies determine to be appropriate.  On August 27, 1996, the federal
banking agencies, including the OTS, adopted guidelines relating to asset
quality and earnings.  Under the proposed guidelines, a savings association
would be required to maintain systems, consistent with its size and the nature
and scope of its operations, to identify problem assets and prevent
deterioration in those assets as well as to evaluate and monitor earnings and
insure that earnings are sufficient to maintain adequate capital and reserves. 
Management believes that the asset quality and earnings guidelines, as adopted
by the banking agencies, would not have a material effect on the Bank's
operations.

PROMPT CORRECTIVE REGULATORY ACTION.  Under Section 38 of the FDIA, as added by
FDICIA, each appropriate agency and the FDIC is required to take prompt
corrective action to resolve the problems of insured depository institutions
that do not meet minimum capital ratios.  Such action must be accomplished at
the least possible long-term cost to the appropriate deposit insurance fund. 

The federal banking agencies, including the OTS, have adopted substantially
similar regulations to implement Section 38 of the FDIA.  Under these
regulations, an institution shall be deemed to be (i) "well capitalized" if it
has total risk-based capital of 10.0% or more, has a Tier 1 risk-based capital
ratio of 6.0% or more, has a Tier 1 leverage capital ratio of 5.0% or more and
is not subject to any order or final capital directive to meet and maintain a
specific capital level for any capital measure, (ii) "adequately capitalized" if
it has a total risk-based capital ratio of 8.0% or more, a Tier 1 risk-based
capital ratio of 4.0% or more and a Tier 1 leverage capital ratio of 4.0% or
more (3.0% under certain circumstances) and does not meet the definition of
"well capitalized," (iii) "undercapitalized" if it has a total risk-based
capital ratio that is less than 8.0%, a Tier 1 risk-based capital ratio that is
less than 4.0% or a Tier 1 leverage capital ratio that is less than 4.0% (3.0%
under certain circumstances), (iv) "significantly undercapitalized" if it has a
total risk-based capital ratio that is less than 6.0%, a Tier 1 risk-based
capital ratio that is less than 3.0% or a Tier 1 leverage capital ratio that is
less than 3.0%, and (v) "critically undercapitalized" if it has a ratio of
tangible equity to total assets that is equal to or less than 2.0%. Section 38
of the FDIA and the regulations promulgated thereunder also specify
circumstances under which a federal banking agency may reclassify a well
capitalized institution as adequately capitalized and may require an adequately
capitalized institution or an undercapitalized institution to comply with
supervisory actions as if it were in the next lower category (except that the
FDIC may not reclassify a significantly undercapitalized institution as
critically undercapitalized). At September 30, 1997, the Bank met the criteria
to be considered a "well capitalized" institution. 

                                           38
<PAGE>

FEDERAL SECURITIES LAWS

The Holding Company's common stock is registered with the SEC under Section
12(g) of the Securities Exchange Act of 1934, as amended ("Exchange Act").  The
Holding Company is subject to the information, proxy, solicitation, insider
trading restrictions and other requirements under the Exchange Act.

ITEM 2. PROPERTIES

    The Bank conducts its business through its office in Melville, N.Y., 35
full service branch offices, and 22 regional lending centers.  Six of the Bank's
offices are located in Queens County of New York City, 10 are located in Nassau
County-Long Island, and 19 are located in Suffolk County-Long Island.  Six of
the Bank's regional lending centers are located in Virginia; 3 each in  Georgia
and New York; 5 in Maryland; 2 in North Carolina, and 1 each in  New Jersey,
Pennsylvania and South Carolina.  The Bank believes that the current facilities
are adequate to meet the present and immediately foreseeable needs of the Bank. 

ITEM 3. LEGAL PROCEEDINGS.

On March 24, 1994, the Bank received notice that it had been named as a
defendant in a class action lawsuit filed in the United States District Court
for the Eastern District of New York against James J. Conway, Jr., former
chairman and chief executive officer of the Bank who resigned from the Bank in
June 1992, his former law firm, certain predecessor firms of that law firm,
certain partners of that law firm and the Bank.  The lawsuit is entitled RONNIE
WEIL ALSO KNOWN AS RONNIE MOORE, FOR HERSELF AND ON BEHALF OF ALL OTHER PERSONS
WHO ATTAINED MORTGAGE LOANS FROM THE LONG ISLAND SAVINGS BANK, FSB DURING THE
PERIOD JANUARY 1, 1983 THROUGH DECEMBER 31, 1992 AGAINST THE LONG ISLAND SAVINGS
BANK, FSB.  The complaint alleges that the defendants caused mortgage loan
commitments to be issued to mortgage loan borrowers, and submitted legal
invoices to the borrowers at the closing of mortgage loans, which falsely
represented the true legal fees charged for representing the Bank in connection
with the mortgage loans and failed to advise that a part of the listed legal fee
would be paid to Mr. Conway, thereby defrauding the borrowers.  The complaint
does not specify the amount of damages sought.

On or about June 9, 1994, the Bank was served with an Amended Summons and
Amended Complaint adding the Bank's directors as individual defendants.  On or
about July 29, 1994, the Bank and the individual director defendants served on
plaintiffs a motion to dismiss the Amended Complaint.  On or about August 29,
1994, the plaintiffs served papers in response to the motion.  The remaining
schedule on the motion has been held in abeyance pending certain discovery.

Management believes that the likelihood is remote that this case will have a
material adverse impact on the Company's consolidated financial position.

On August 15, 1989 the Bank and its former wholly owned subsidiary, The Long
Island Savings Bank of Centereach, FSB ("Centereach"), filed suit against the
United States seeking damages and/or other appropriate relief on the grounds,
among others, that the government had breached the terms of the 1983 assistance
agreement between the Bank and the Federal Savings and Loan Insurance
Corporation pursuant to which the Bank acquired Centereach ("Assistance
Agreement").  The Assistance Agreement, among other things, provided for the
inclusion of supervisory goodwill as an asset on Centereach's balance sheet to
be included in capital and amortized over 40 years for regulatory purposes.

The suit is pending before Chief Judge Loren Smith in the United States Court of
Federal Claims and is entitled THE LONG ISLAND SAVINGS BANK, FSB ET AL. VS THE
UNITED STATES.  (The case had been stayed pending disposition by the United
States Supreme Court of three related supervisory goodwill cases (the WINSTAR
cases).  On July 1, 1996 the Supreme Court ruled in the WINSTAR cases the
government had breached its contracts with the WINSTAR parties and was liable in
damages for those breaches.  Therefore, the stay applicable to the WINSTAR-
related cases, including the Bank's case, was lifted.

On November 1, 1996, the Bank filed a motion for summary judgment on liability. 
On January 27, 1997 the government filed a response opposing the Bank's motion
and cross-moving for summary judgment.  No decision has been rendered on the
Bank's motion or the government's cross-motion.  Discovery has begun.

In its complaint, the Bank did not specify the amount of damages it was seeking
from the United States.  There have been no decisions determining damages in the
WINSTAR cases or any of the WINSTAR-related cases.  The Bank is unable to
predict the outcome of its claim against the United States and the amount of
damages that may be awarded to the Bank, if any, in the 

                                           39
<PAGE>

event that judgment is rendered in the Bank's favor.  Consequently, no
assurances can be given as to the results of this claim or the timing of any
proceedings in relation thereto.


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

None.
                                         PART II

ITEM 5.  MARKET FOR THE REGISTRANT'S COMMON STOCK AND RELATED STOCKHOLDER 
         MATTERS

Long Island Bancorp, Inc. common stock is traded on the Nasdaq National Market
and quoted under the symbol "LISB".

Information regarding Long Island Bancorp, Inc. common stock and its price for
the 1997 fiscal year appears on page 63 of the 1997 Annual Report under the
caption "Market Price of Common Stock" and its incorporated herein by this
reference.

As of September 30, 1997, Long Island Bancorp, Inc. had approximately 3,180
stockholders of record, not including the number of persons or entities holding
stock in nominee or street name through various brokers and banks.

On December 22, 1994, Long Island Bancorp, Inc. adopted a dividend policy to pay
an annual dividend, payable in equal quarterly installments, should the earnings
of the  Company warrant.   Dividends of fifteen cents per Common Share have been
paid in fiscal 1997 to shareholders as follows:


Declaration Date        Record Date              Payment Date
- ---------------------   --------------------     ----------------------
December 19, 1996       January 15, 1997         February 14, 1997
March 25, 1997          April 14, 1997           May 14, 1997
June 24, 1997           July 16, 1997            August 14, 1997
September 23, 1997      October 15, 1997         November 14, 1997

Long Island Bancorp, Inc. initiated its first, second, third and fourth stock
repurchase programs on March 9, 1995, September 9, 1995, April 15, 1996 and
April 21, 1997, respectively, as authorized by the OTS.  As of September 30,
1997, Long Island Bancorp, Inc. repurchased 3,230,054 shares, or 13.45% of the
outstanding common stock, at an aggregate cost of $83.9 million under the four
stock repurchase plans.

ITEM 6.  SELECTED FINANCIAL DATA

Information regarding selected financial data appears on page 10 of the 1997
Annual Report 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 15 through 28 of the 1997
Annual Report under the caption "Management's Discussion and Analysis of
Financial Condition and Results of Operations" and is incorporated herein by
this reference.

                                           40
<PAGE>

ITEM 8.  FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

Information regarding the financial statements and the Independent Auditors'
Report appears on pages 29 through 62 of the 1997 Annual Report and is
incorporated herein by this reference.

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

None.

                                        PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information regarding the directors and executive officers of the Registrant
appears on pages 6 through 10 of the Company's Proxy Statement for the Annual
Meeting of Shareholders to be held February 17, 1998 under the captions "Board
Nominees, Directors and Executive Officers," "Biographical Information -
Directors and Board Nominees" and "- Executive Officers Who Are Not Directors"
and is incorporated herein by this reference.


ITEM 11. EXECUTIVE COMPENSATION

Information regarding executive compensation appears on pages 15 through 18 of
the Company's Proxy Statement for the Annual Meeting of Shareholders to be held
February 17, 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 February 17, 1998 under the caption "Stock Ownership of Certain
Beneficial Owners" and is incorporated herein by this reference.

Information regarding security ownership of management appears on pages 4 and 5
of the Company's Proxy Statement for the Annual Meeting of Shareholders to be
held February 17, 1998 under the caption "Stock Ownership of Management" and is
incorporated herein by this reference.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information regarding certain relationships and related transactions appears on
pages 11 and 12 of the Company's Proxy Statement for the Annual Meeting of
Shareholders to be held on February 17, 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 Shareholders for the year ended September 30, 1997 and are incorporated by
this reference:

- -   Consolidated Statements of Financial Condition at September 30, 1997 and
    1996
- -   Consolidated Statements of Operations for each of the years in the three
    year period ended September 30, 1997
- -   Consolidated Statements of Changes in Stockholders' Equity for each of the
    years in the three year period ended September 30, 1997
- -   Consolidated Statements of Cash Flows for each of the years in the three
    year period ended September 30, 1997
- -   Notes to Consolidated Financial Statements
- -   Independent Auditors' Report

                                           41
<PAGE>

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


2.  FINANCIAL STATEMENT SCHEDULES

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

(B)      REPORTS ON FORM 8-K FILED DURING THE LAST QUARTER OF FISCAL 1997

Press release dated July 22, 1997 in connection with the earnings for the third
quarter of fiscal year 1997.


Press release dated September 23, 1997 announced the declaration of the
Company's twelfth consecutive quarterly dividend. 

(C)      EXHIBITS REQUIRED BY SECURITIES AND EXCHANGE COMMISSION REGULATION S-K


EXHIBIT
NUMBER
- -------
3.1   Restated Certificate of Incorporation of Long Island Bancorp, Inc. (1)
3.2   Restated By-Laws of Long Island Bancorp, Inc. (1)
10.1  Employment Agreements between Long Island Bancorp, Inc. and Certain
      Officers
10.2  Employment Agreements or Other Arrangements between The Long Island
      Savings Bank, FSB and Certain Officers
10.3  The Long Island  Savings Bank, FSB Management Recognition and
      Retention Plans for Non-Employee Directors (2)
10.4  The Long Island Savings Bank, FSB Management Recognition and Retention
      Plan for Executive Officers (2)
10.5  Long Island Bancorp, Inc. 1994 Stock Incentive Plan (2)
10.6  Long Island Bancorp, Inc. 1994 Non-Employee Directors Stock Option
      Program (2)
10.7  Form of The Long Island Savings Bank, FSB Employee Stock Ownership
      Plan and Trust (1)
10.8  Long Island Bancorp Inc. Non-Employee Director Retirement Benefit Plan (3)
10.9  ESOP Loan Documents (1)
10.10 Amendment to The Long Island Savings Bank, FSB 401 (k) Savings Plan (4)
10.11 Amendments to Retirement Plan of The Long Island Savings Bank, FSB in
      Retirement System for Savings Institutions(4)
10.12 Form of The Long Island Bancorp, Inc. Non-Employee Directors Stock
      Compensation Plan
10.13 The Long Island Savings Bank, FSB Deferred Pension Plan (1)
10.14 Amendments to the ESOP (4)
10.15 Separation agreement with President of the Bank and Holding Company(4)
10.16 Separation agreement with Chief Lending Officer of the Bank and
      Holding Company
11.0  Statement Re: Computation of Per Share Earnings
13.0  1997 Annual Report to Shareholders
21    Subsidiaries of Registrant
27    Financial Data Schedule
99.0  Proxy Statement for the Annual Meeting of Stockholders to be held on
      February 17, 1998

(1)   Incorporated by reference to Exhibits filed with the Registration
      Statement on Form S-1, Registration No. 33-73694

(2)   Incorporated by reference to Exhibits filed with the Proxy Statement
      for the Special Meeting of Stockholders held August 3, 1994.

(3)   Incorporated by reference to Exhibits filed with Form 10-K for the
      fiscal year ended September 30, 1994.

(4)      Incorporated by reference to Exhibits filed with Form 10-K for the
         fiscal year ended September 30, 1996.

                                           42
<PAGE>

SIGNATURES

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

LONG ISLAND BANCORP, INC.              Dated: December 18, 1997
- -------------------------
    (Registrant)


/s/ John J. Conefry, Jr.
- ------------------------
John J. Conefry, Jr.
Chairman and Chief Executive Officer

                                           43
<PAGE>

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:

<TABLE>
<CAPTION>

NAME                                        TITLE                         DATE 
- ----                                        -----                         ----
<S>                           <C>                                 <C>
/s/ John J. Conefry, Jr.      Chairman, Chief Executive Officer   December 18, 1997
- ------------------------      and Director                        -----------------
John J. Conefry, Jr.


/s/ Lawrence W. Peters        President, Chief                    December 18, 1997
- ----------------------        Operating Officer and Director      -----------------
Lawrence W. Peters


/s/ Mark Fuster
- -----------------------                                           December 18, 1997
Mark Fuster                   Chief Financial Officer             -----------------


/s/ Bruce M. Barnet                                               December 18, 1997
- -----------------------                                           -----------------
Bruce M. Barnet               Executive Vice President 
                              and Director   


/s/ Clarence M. Buxton                                            December 18, 1997
- -----------------------                                           -----------------
Clarence M. Buxton            Director  


/s/ Edwin M. Canuso                                               December 18, 1997
- -----------------------                                           -----------------
Edwin M. Canuso               Director  


/s/ Richard F. Chapdelaine                                        December 18, 1997
- --------------------------                                        -----------------
Richard F. Chapdelaine        Director  


/s/ Brian Conway                                                  December 18, 1997
- -----------------------                                           -----------------
Brian Conway                  Director  


/s/ Robert J. Conway                                              December 18, 1997
- ------------------------                                          -----------------
Robert J. Conway              Director  


/s/ Frederick DeMatteis                                           December 18, 1997
- ------------------------                                          -----------------
Frederick DeMatteis           Director  
         

/s/ George R. Irwin                                               December 18, 1997
- ------------------------                                          -----------------
George R. Irwin               Director  


/s/ Herbert J. McCooey                                            December 18, 1997
- ------------------------                                          -----------------
Herbert J. McCooey            Director  
</TABLE>

                                           44
<PAGE>

<TABLE>
<CAPTION>

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

<S>                           <C>                                 <C>
/s/ Robert S. Swanson, Jr.                                        December 18, 1997
- ------------------------                                          -----------------
Robert S. Swanson, Jr.        Director  


/s/ James B. Tormey                                               December 18, 1997
- ------------------------                                          -----------------
James B. Tormey               Director  


/s/ Leo J. Waters                                                 December 18, 1997
- ------------------------                                          -----------------
Leo J. Waters                 Director  


/s/ Donald D. Wenk                                                December 18, 1997
- ------------------------                                          -----------------
Donald D. Wenk                Director  
</TABLE>

                                           45

<PAGE>
                                                                    EXHIBIT 10.1



                             EMPLOYMENT AGREEMENT

            This Employment Agreement (this "Agreement"), dated as of March 1,
1997, is made by and between Long Island Bancorp, Inc., a Delaware corporation,
having its principal offices at 201 Old Country Road, Melville, New York 11747
(the "Corporation"), and Mr. Lawrence W. Peters, residing at 143 Cabot Road,
Massapequa, New York 11758 (the "Executive").

                                   RECITALS

            1. The Corporation desires to employ the Executive as President and
Chief Operating Officer of the Corporation, and to enter into an employment
agreement embodying the terms of such relationship.

            2. The Executive is willing to be employed as President and Chief
Operating Officer of the Corporation on the terms set forth herein.

                                   AGREEMENT

            NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained, and for other good and valuable consideration, the
Corporation and the Executive hereby agree as follows.

            1.    DEFINITIONS.

            1.1 "AFFILIATE" means any person or entity of any kind effectively
controlling, effectively controlled by or effectively under common control with
the Corporation, including, without limitation, The Long Island Savings Bank,
FSB (the "Bank").

            1.2   "BOARD" means the board of directors of the Corporation.

            1.3 "CAUSE" means termination due to the Executive's (a) personal
dishonesty, (b) incompetence, (c) willful misconduct, (d) breach of fiduciary
duty involving personal profit, (e) intentional failure to perform stated
duties, (f) willful violation of any law, rule or regulation (other than traffic
violations or similar offenses), or final cease-and-desist order, or (g)
material breach of any provision of this Agreement.

<PAGE>
                                                                               2


            1.4 "CHANGE IN CONTROL" means, after the date of the Agreement, (a)
a change in control of the Corporation and/or the Bank of a nature that 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, as amended (the "Exchange Act"); (b) a change
in control of the Bank within the meaning of 12 U.S.C. ss. 1817(i), the Change
in Bank Control Act, and 12 C.F.R. ss. 574.4 of the Acquisition of Control of
Savings Association regulations of the Office of Thrift Supervision; (c)
individuals who constitute the Board as of the date of this Agreement (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 of
this Agreement whose election was approved by a vote of at least three-quarters
of the directors then comprising the Incumbent Board, or whose nomination for
election by the Corporation's shareholders was approved by the Corporation's
nominating committee then serving under the Board, shall be, for purposes of
this clause (c), considered as though he or she was a member of the Incumbent
Board (but excluding, for this purpose, any such individual whose initial
assumption of office occurs as a result of either an actual or threatened
election contest (as such terms are used in Rule 14a-11 of Regulation 14A
promulgated under the Exchange Act) or other actual or threatened solicitation
of proxies or consents); (d) approval by the shareholders of the Bank and/or the
Corporation, as the case may be, of a reorganization, merger or consolidation,
or the consummation of any such reorganization, merger or consolidation, other
than a reorganization, merger or consolidation with respect to which all or
substantially all of the individuals and entities who were the beneficial
owners, immediately prior to such reorganization, merger or consolidation, of
the Voting Interest in the Bank and/or the Corporation, as the case may be,
beneficially own, directly or indirectly, immediately after such reorganization,
merger or consolidation more than 80% of the Voting Interest of the corporation
or other entity resulting from such reorganization, merger or consolidation in
substantially the same proportions as their respective ownership, immediately
prior to such reorganization, merger or consolidation, of the Voting Interest in
the Bank and/or the Corporation, as the case may be; (e) approval by the
shareholders of the Bank and/or the Corporation, as the case may be, of (i) a
complete liquidation or dissolution of the Bank and/or the Corporation, or (ii)
the sale or other disposition of all or substantially all of the assets of the
Bank and/or the Corporation or the occurrence of any such liquidation,
dissolution, sale or other disposition, other than, in any case, to a
Subsidiary, directly or indirectly, of the Corporation or any Affiliate; and/or
(f) the solicitation of proxies from shareholders of the Corporation by someone
other than the current management of the Corporation and without the approval of
the 

<PAGE>

                                                                               3


Board, seeking shareholder approval of a plan of reorganization, merger or
consolidation of the Bank and/or the Corporation with one or more corporations
as a result of which the shareholders' interests in the Bank and/or the
Corporation, as the case may be, are actually exchanged for or converted into
securities not issued by the Bank or the Corporation, as the case may be. No
failure on the part of the Executive to exercise any rights upon the occurrence
of a Change in Control shall be deemed a waiver of or otherwise impair the
rights of the Executive in respect of any subsequent events or circumstances
constituting a Change in Control

            1.5 "CODE" means the Internal Revenue Code of 1986, as amended, and
as in effect from time to time, and/or any successor code thereto.

            1.6 "DATE OF TERMINATION" means the date specified in the Notice of
Termination (as defined in Section 6.8 of this Agreement); PROVIDED, HOWEVER,
that if, within thirty (30) days after any Notice of Termination is given, the
party receiving such Notice of Termination notifies the other party in writing
that a dispute exists concerning the termination, the Date of Termination shall
be the date on which the dispute is finally determined, either by mutual written
agreement of the parties, by a binding arbitration award, or by a final
judgment, order or decree of a court of competent jurisdiction, including all
appeals, unless the time for appeal therefrom has expired and no appeal has been
perfected; PROVIDED, FURTHER, HOWEVER, that the Date of Termination shall (a) in
no case be later than the date on which the Term of Employment expires, and (b)
be extended by a notice of dispute only if such notice is given in good faith
and the party giving such notice pursues the resolution of such dispute with
reasonable diligence.

            1.7 "GOOD REASON" means, and shall be deemed to exist if, without
the written consent of the Executive, (a) there occurs any reduction of Base
Salary, minimum bonus as per section 5.2, or material reduction in other
benefits or any material change by the Corporation to the Executive's function,
duties, or responsibilities in effect on the date hereof and/or as set forth in
Section 4.1 of this Agreement, which change would cause the Executive's position
with the Corporation to become one of lesser responsibility, importance, or
scope from the position and attributes thereof in effect on the date hereof
and/or as set forth in Section 4.1 of this Agreement (and any such material
change shall be deemed a continuing breach of this Agreement), (b) there occurs
any material breach of this Agreement by the Corporation, (c) a Change in
Control occurs, or (d) the Corporation, if and after a Suspension for Disability
(as defined in Section 6.2(a)) occurs and after a Change in Control occurs,


<PAGE>
                                                                               4


fills the Executive's position (in the manner set forth in Section 6.2(b) of
this Agreement).

            1.8 "PARENT" means any corporation which has a direct or indirect
legal or beneficial ownership interest in the Corporation, but only if any such
corporation owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities of the
Corporation.

            1.9 "SUBSIDIARY" means any corporation (other than the Corporation)
in which the Corporation or any Parent has a direct or indirect legal or
beneficial ownership interest, but only if the Corporation or the Parent, as the
case may be, owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities in any
such corporation.

            1.10 "VOTING INTEREST" means securities of any class or classes or
other ownership interests having general voting power under ordinary
circumstances to elect members of a board of directors or trustees of any
entity.

            2.    EMPLOYMENT.

            2.1 GENERAL. Subject to the terms and provisions set forth in this
Agreement, the Corporation, during the Term of Employment, agrees to continue to
employ the Executive as President and Chief Operating Officer of the Corporation
and the Executive hereby accepts such continued employment.

            2.2 OTS SUSPENSION. If the Executive is suspended from office and/or
temporarily prohibited from participating in the conduct of the Bank's affairs
by a notice served under Section 8(e)(3) or (g)(1) of the Federal Deposit
Insurance Act (12 U.S.C. ss.ss. 1818(e)(3) and (g)(1)), the Corporation's
obligations under this Agreement shall be suspended as of the date of service,
unless stayed by appropriate proceedings. If the charges in the notice are
dismissed, the Corporation may in its discretion (i) pay the Executive all or
part of the compensation withheld while its contract obligations were suspended,
and (ii) reinstate (in whole or in part) any of its obligations which were
suspended.

            3.    TERM OF EMPLOYMENT.

            3.1 TERM. The term of employment under this Agreement shall commence
as of March 1, 1997 (the "Commencement Date") and, unless extended as provided
below or earlier terminated by the Corporation or the Executive under Section 6
of this Agreement, 

<PAGE>
                                                                               5


shall continue December 31, 1998 (the "Term of Employment").
The Term of Employment may be extended upon written agreement of both parties.

            3.2 OTS REMOVAL. Notwithstanding anything to the contrary in this
Agreement, if the Executive is removed and/or permanently prohibited from
participating in the conduct of the Bank's affairs by an order issued under
Section 8(e)(4) or (g)(1) of the Federal Deposit Insurance Act (12 U.S.C. ss.ss.
1818(e)(4) or (g)(1)), all obligations of the Corporation under this Agreement
shall terminate as of the effective date of the order, but vested rights of the
Corporation and/or the Executive, if any, shall not be affected.

            4.    POSITIONS, RESPONSIBILITIES AND DUTIES.

            4.1 POSITIONS AND DUTIES. During the Term of Employment, the
Executive shall be employed and shall serve as President and Chief Operating
Officer of the Corporation. In such position(s), the Executive shall have the
duties, responsibilities and authority as determined and designated from time to
time by the Board. The Executive shall serve under the direction and supervision
of the Corporation's chief executive officer and shall report only to such chief
executive officer. Notwithstanding the above, the Executive shall not be
required to perform any duties and responsibilities (a) which would result in a
non-compliance with or violation of any applicable law, regulation, regulatory
bulletin, and/or any other regulatory requirement or (b) on a regular basis in
any locations outside the counties of Nassau, Suffolk or the City of New York
unless agreed upon by the Executive.

            4.2 ATTENTION TO DUTIES AND RESPONSIBILITIES. During the Term of
Employment, the Executive shall, except for periods of absence occasioned by
illness, vacation in accordance with Section 5.6, and reasonable leaves of
absence in accordance with the practices of the Corporation and the Bank as of
the date of this Agreement, devote substantially all of his business time to the
business and affairs of the Corporation and the Bank and the Executive shall use
his best efforts, business skills, ability and fidelity to perform faithfully
and efficiently the duties and responsibilities contemplated by this Agreement;
PROVIDED, HOWEVER, that the Executive shall be allowed, to the extent such
activities do not present a conflict or substantially interfere with the
performance by the Executive of his duties and responsibilities hereunder, (a)
to manage the Executive's personal affairs, and (b)(i) to serve on boards or
committees of civic or charitable organizations or trade associations, and (ii)
after obtaining the consent of the Board, as evidenced by a written resolution
of the Board and under the terms and conditions specified in any such
resolution, to serve on the 


<PAGE>
                                                                               6


boards of directors or trustees of companies or other organizations and
associations; PROVIDED, FURTHER, HOWEVER, that all offices or positions which
the Executive currently holds or has held prior to the date of this Agreement
and those set forth on Exhibit "A", annexed hereto are designated as currently
consented to positions.

            5.  COMPENSATION AND OTHER BENEFITS.

            5.1 BASE SALARY. During the Term of Employment, the Executive shall
receive a base salary of $375,000 per annum ("Base Salary") payable in
accordance with the Corporation's normal payroll practices.

            5.2 ANNUAL BONUS. During the Term of Employment, the Executive shall
be entitled to an annual bonus payment in an amount not less than $125,000, such
payment to be made no later than January 31st of the year following the year in
which such payment is earned; PROVIDED, HOWEVER, that the annual bonus paid to
the Executive following a Change in Control shall not be less than the highest
annual bonus paid during the Term of Employment. No other compensation or
additional benefits provided for in this Agreement shall be deemed a substitute
for the Executive's right, to receive such bonuses.

            5.3 INCENTIVE, RETIREMENT, AND SAVINGS PLANS. During the Term of
Employment, the Executive shall participate in all incentive, pension,
retirement, savings and other employee benefit plans and programs, if any,
maintained from time to time by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.4 WELFARE BENEFIT PLANS. During the Term of Employment, the
Executive, the Executive's spouse, if any, and their eligible dependents, if
any, shall participate in and be covered by all the welfare benefit plans and
programs, if any, maintained by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.5 EXPENSE REIMBURSEMENT. During the Term of Employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
expenses, including reasonable business travel expenses, incurred by the
Executive in performing his duties and responsibilities hereunder in accordance
with the policies and procedures of the Corporation as in effect at the time the
expense was incurred, as the same may be changed from time to time.


<PAGE>
                                                                               7


            5.6 VACATION AND FRINGE BENEFITS. During the Term of Employment, the
Executive shall be entitled to five weeks paid vacation each calendar year at
such times which do not materially interfere with the performance of the
Executive's duties hereunder. In addition, during the Term of Employment, the
Executive shall be eligible to benefit from such fringe benefits and
perquisites, if any, including automobile usage, in accordance with the policies
of the Corporation and as in effect and provided from time to time to senior
executives of the Corporation and/or the Bank

            6.    TERMINATION.

            6.1 TERMINATION DUE TO DEATH. In the event of the Executive's death
during the Term of Employment, the Term of Employment shall thereupon end and
his estate or other legal representative, as the case may be, shall, subject to
Sections 2.2, 3.2, 6.10, and 6.11 of this Agreement, only be entitled to:

            (a)(i)(A) Base Salary continuation at two-thirds (2/3) of the rate
      in effect (as provided in Section 5.1 of this Agreement) on the Date of
      Termination for a three-month period commencing on such Date of
      Termination, or (B), if the Board so determines in its sole discretion and
      in lieu of such three-month salary continuation described above in (A), a
      lump sum payment equal in amount to the present value of such Base Salary
      continuation (reasonably determined using a discount rate equal to the
      most recent quote available for the three-month United States Treasury
      Bill rate on the Date of Termination) payable within thirty business days
      after the Date of Termination, and (ii) a pro-rata annual bonus for the
      fiscal year in which such termination occurs, such pro-rata bonus amount
      to be (I) pro-rated based on the number of calendar days transpired during
      the fiscal year of the Corporation (prior to the Date of Termination) in
      which such termination occurs over 365, (II) subject to Section 5.2,
      determined in good faith by the Board (but in its sole discretion), and
      (III) if any such bonus is payable, paid on or about the same date that
      the annual bonus amounts payable in respect of such fiscal year, if any,
      to the senior executives of the Corporation and/or the Bank are actually
      paid to them;

            (b) any Base Salary accrued to the Date of Termination or any bonus
      actually awarded, but not yet paid as of the Date of Termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;


<PAGE>
                                                                               8


            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and the unused, unaccrued portion
      of any vacation days available through the end (but not beyond) of the
      calendar year of the Corporation in which such termination occurs;

            (e) any other compensation and benefits as may be provided in
      accordance with the terms and provisions of any applicable plans and
      programs, if any, of the Corporation or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
      this Agreement.

            6.2  SUSPENSION FOR DISABILITY.

            (a) If, during the Term of Employment, the Executive shall have been
absent from his duties hereunder on a full-time basis due to physical or mental
illness for six (6) consecutive months, the Corporation may give thirty (30)
days written notice of potential suspension. If the Executive shall not have
returned to the full-time performance of his duties within such 30-day period,
the Corporation may suspend the Executive's employment for "Disability" (a
"Suspension for Disability").

            (b) If a Suspension for Disability occurs during the Term of
Employment, the Corporation will pay the Executive a bi-weekly payment equal to
two-thirds (2/3) of the Executive's bi-weekly rate of Base Salary on the
effective date of the Suspension for Disability. These payments shall commence
on the effective date of the Executive's Suspension for Disability and will end
on the earlier of (i) the date the Executive returns to full-time employment
hereunder; (ii) the Executive's equivalent full-time employment by another
employer; (iii) the Executive's death; or (iv) the expiration or earlier end of
the Term of Employment (the "Term of Suspension"). After a Suspension for
Disability occurs, the Corporation shall be free to fill the Executive's
position(s), but such action by the Corporation, shall constitute Good Reason if
it occurs after a Change in Control. Upon the Executive being able to return to
full-time employment hereunder before the expiration of the Term of Employment,
the Executive shall be offered an equivalent available position and otherwise be
subject to the provisions of this Agreement. The disability payments hereunder
will be in addition to any benefit payable from any qualified or nonqualified
retirement plans or programs maintained by the Corporation and/or the Bank but
will be reduced by payments received by the Executive on account of such
disability under any long-term disability plan maintained for the Corporation's
and/or the Bank's employees.


<PAGE>
                                                                               9


            (c) During the Term of Suspension, the Corporation will cause to be
continued life and health coverage and such other benefits substantially
identical to the coverage and benefits maintained by the Corporation and/or the
Bank for the Executive prior to the occurrence of any Suspension for Disability.

            (d) Notwithstanding the foregoing, there will be no reduction in the
compensation (except as otherwise provided in Section 6.2(b) above), accrued
benefits or pension granted or accruing to the Executive during the Term of
Suspension. Nothing in this Section 6.2 shall abrogate or limit other provisions
of this Agreement granting rights to the Executive or the Executive's spouse or
the Executive's estate following death, retirement or termination, if
applicable.

            6.3 TERMINATION BY THE BOARD FOR CAUSE. The Board may terminate the
Executive's employment hereunder for Cause, as provided below. If the Board
terminates the Executive's employment hereunder for Cause, the Term of
Employment (if not already expired) shall thereupon end as set forth below and
the Executive shall, subject to Sections 2.2, 3.2, 6.10, and 6.11 of this
Agreement, only be entitled to:

            (a) Base Salary up to and including the Date of Termination;

            (b) any bonus actually awarded, but not yet paid as of the Date of
      Termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;

            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and, to the extent not prohibited
      by applicable law, regulation, regulatory bulletin, and/or any other
      regulatory requirement, as the same exists or may hereafter be promulgated
      or amended, the unused, unaccrued portion of any vacation days available
      through the end (but not beyond) of the calendar year of the Corporation
      in which such termination occurs;

            (e) to the extent not prohibited by applicable law, regulation,
      regulatory bulletin, and/or any other regulatory requirement, as the same
      exists or may hereafter be promulgated or amended, any other compensation
      and benefits as may be provided in accordance with the terms and
      provisions of any applicable plans and programs, if any, of the
      Corporation or any Subsidiary; and

<PAGE>
                                                                              10


            (f) any rights to indemnification in accordance with Section 11 of
      this Agreement.

In each case, in determining Cause the alleged acts or omissions of the
Executive shall be measured against standards generally prevailing in the
savings institution industry and the ultimate existence of Cause must be
confirmed by not less than 51% of the Incumbent Board (as constituted in
accordance with Section 1.4(c) of this Agreement) at a meeting called for such
purpose prior to any termination therefor; PROVIDED, HOWEVER, that it shall be
the Corporation's burden to prove the alleged facts and omissions and the
prevailing nature of the standards the Corporation shall have alleged are
violated by such acts and/or omissions of the Executive. In the event of such a
confirmation by 51% or more of the Incumbent Board, the Corporation shall notify
the Executive that the Corporation intends to terminate the Executive's
employment for Cause under this Section 6.3 (the "Confirmation Notice"). The
Confirmation Notice shall specify the act, or acts, upon the basis of which the
Incumbent Board has confirmed the existence of Cause and the Confirmation Notice
must be delivered to the Executive within fourteen (14) days after the Incumbent
Board so confirms the existence of Cause. If the Executive notifies the
Corporation in writing (the "Opportunity Notice") within thirty (30) days after
the Executive has received the Confirmation Notice, the Executive (together with
counsel) shall be provided one opportunity to meet with the Incumbent Board (or
a sufficient quorum thereof) to discuss such act or acts. Such opportunity to
meet with the Incumbent Board shall be fixed and shall occur on a date selected
by the Incumbent Board, such date being not less than ten (10) nor more than
thirty (30) days after the Corporation receives the Opportunity Notice from the
Executive; PROVIDED, HOWEVER, that the Corporation may in good faith select a
later date if, and only if, such later date is necessary to convene a sufficient
quorum of the Incumbent Board to act in respect of the Executive's Opportunity
Notice. Such meeting shall take place at the principal offices of the
Corporation or such other location as agreed to by the Executive and the
Corporation. During the period commencing on the date the Corporation receives
the Opportunity Notice and ending on the date next succeeding the date on which
such meeting between the Incumbent Board (or a sufficient quorum thereof) and
the Executive is scheduled to occur, and not withstanding anything to the
contrary in this Agreement, the Executive shall be suspended from employment
with the Corporation (with pay, to the extent not prohibited by applicable law,
regulation, regulatory bulletin, and/or any other regulatory requirement, as the
same exists or may hereafter be promulgated or amended) and the Incumbent Board
may, during such suspension period, reasonably limit the Executive's access to
the principal offices of the Corporation or any of its assets. If the Incumbent
Board properly sets the date of such meeting and if the Incumbent Board (or a
sufficient quorum thereof) attends such meeting and in good faith does not
rescind its confirmation of Cause at such meeting or if the 

<PAGE>
                                                                              11


Executive fails to attend such meeting for any reason, the Executive's
employment by the Corporation shall, immediately upon the closing of such
meeting and the delivery to the Executive of the Notice of Termination, be
terminated for Cause under this Section 6.3. If the Executive does not respond
in writing to the Confirmation Notice in the manner and within the time period
specified in this Section 6.3, the Executive's employment with the Corporation
shall, upon the thirty-first day after the receipt by the Executive of the
Confirmation Notice, be terminated for Cause under this Section 6.3. In the
event of any dispute hereunder, the Executive shall be entitled, to the extent
not prohibited by applicable law, regulation, regulatory bulletin, and/or any
other regulatory requirement, as the same exists or may hereafter be promulgated
or amended, until the earlier to occur of (i) the Date of Termination, (ii) the
expiration of the current stated Term of Employment, or (iii) the resolution of
such dispute to (A) be paid bi-weekly his then Base Salary, and (B) continue to
receive all other benefits; and there shall be no reduction whatsoever of any
amounts subsequently paid to the Executive upon resolution of such dispute as a
result of, or in respect to, such interim payments or coverage. The procedure
set forth in this Section 6.3 to determine the existence of Cause shall at all
times be subject to the requirements of applicable law, regulation, regulatory
bulletin or other regulatory requirements.

            6.4 TERMINATION WITHOUT CAUSE OR FOR GOOD REASON. The Corporation
may terminate the Executive's employment hereunder at any time without Cause.
The Executive may terminate his employment hereunder for Good Reason at any time
by delivery of written notice to the Corporation within the six-month period
commencing after the occurrence of the Good Reason effective forty-five (45)
days after such written notice is delivered. If the Corporation terminates the
Executive's employment hereunder without Cause (other than due to Retirement,
death, Disability or the normal expiration of the full Term of Employment), or
if the Executive terminates his employment hereunder for Good Reason, the Term
of Employment shall thereupon end (if not already expired) and the Executive
shall, subject to Sections 2.2, 3.2, 6.10, and 6.11 of this Agreement, only be
entitled to:

            (a) as liquidated damages, a cash lump sum equal to the greater of
      $500,000 or the sum of the Base Salary and annual bonus payments that
      would have accrued from the Date of Termination through the remaining Term
      of Employment but for the Termination;

            (b) any Base Salary accrued to the Date of Termination or any bonus
      actually awarded, but not yet paid as of the Date of Termination;


<PAGE>
                                                                              12


            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;

            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and the unused, unaccrued portion
      of any vacation days available through the end (but not beyond) of the
      calendar year of the Corporation in which such termination occurs;

            (e) continuation of the welfare benefits of the Executive, at the
      level in effect (as provided for by Section 5.4 of this Agreement) on, and
      at the same out-of-pocket cost to the Executive as of, the Date of
      Termination for the longer of one year or the time period commencing on
      the Date of Termination and continuing through the remaining Term of
      Employment as if the same had not ended (or, if such continuation is not
      permitted by applicable law or if the Board so determines in its sole
      discretion, the Corporation shall provide the economic equivalent in lieu
      thereof);

            (f) any other compensation and benefits as may be provided in
      accordance with the terms and provisions of any applicable plans or
      programs, if any, of the Corporation or any Subsidiary; and

            (g) any rights to indemnification in accordance with Section 11 of
      this Agreement.

In the event of any dispute hereunder, the Executive shall be entitled until the
earlier to occur of (i) the Date of Termination, (ii) the expiration of the
current stated Term of Employment, or (iii) the resolution of such dispute to
(A) be paid bi-weekly his then Base Salary, and (B) continue to receive all
other benefits; and there shall be no reduction whatsoever of any amounts
subsequently paid to the Executive upon resolution of such dispute as a result
of, or in respect to, such interim payments or coverage.

            6.5 VOLUNTARY TERMINATION. During the Term of Employment, the
Executive may effect, upon thirty (30) days prior written notice to the
Corporation, a Voluntary Termination of his employment hereunder and thereupon
the Term of Employment (if not already expired) shall end. A "Voluntary
Termination" shall mean a termination of employment by the Executive on his own
initiative other than (a) a termination due to death or Disability, (b) a
termination for Good Reason, (c) a termination as a result of the normal
expiration of the full Term of Employment. A Voluntary Termination shall,
subject to Sections 2.2, 3.2, 6.10, and 6.11 of this Agreement, entitle the
Executive only to all of the payments and benefits which the Executive 

<PAGE>
                                                                              13


would be entitled to in the event of a termination of his employment by the
Corporation for Cause.

            6.6 NO MITIGATION; NO OFFSET. In the event of any termination of
employment under this Section 6, the Executive shall be under no obligation to
seek other employment or to mitigate damages and there shall be no offset
against any amounts


<PAGE>
                                                                              14


due the Executive under this Agreement for any reason, including, without
limitation, on account of any remuneration attributable to any subsequent
employment that the Executive may obtain. Any amounts due under this Section 6
are in the nature of severance payments, or liquidated damages, or both, and are
not in the nature of a penalty.

            6.7 NOTICE OF TERMINATION. Any termination of the Executive's
employment under this Section 6 requiring advance written notice shall be
communicated by a notice of termination to the other party hereto given in
accordance with Section 12.3 of this Agreement (the "Notice of Termination").
The Notice of Termination, in the case of a termination by the Corporation for
Cause, or a termination by the Executive for Good Reason, shall (a) indicate the
specific termination provision in this Agreement relied upon, and (b) set forth
in reasonable detail the dates, facts and circumstances claimed to provide a
basis for termination of the Executive's employment under the provision so
indicated.

                  6.7.1 MISCELLANEOUS. Any termination under this section 6
shall not effect Executive's position as a member of the Board of Directors of
the Corporation.

            6.8  CERTAIN FURTHER PAYMENTS BY THE CORPORATION.

                  6.8.1 TAX REIMBURSEMENT PAYMENT. Anything in this Agreement to
the contrary notwithstanding, in the event that any amount of benefit or other
entitlement paid, payable, or to be paid, or distributed, distributable, or to
be distributed to or with respect to the Executive by the Corporation, the Bank,
any Subsidiary, any Parent, any other Affiliate, or any other party or entity
(collectively, the "Covered Payments"), is or becomes, at any time, as a result
of (a) any Internal Revenue Service claims or assertions, or (b) Section 6.8.2
below or otherwise, subject to the excise tax imposed by or under Section 4999
of the Code (or any similar tax that may hereafter be imposed), and/or any
interest or penalties with respect to such excise tax (such excise tax, together
with such interest and penalties, are hereinafter collectively referred to as
the "Excise Tax"), the Corporation shall pay to the Executive at the time
specified in Section 6.8.5 below an additional amount (the "Tax Reimbursement
Payment") such that after payment by the Executive of all taxes (including,
without limitation, any interest or penalties imposed with respect to such
taxes), including, without limitation, any Excise Tax, imposed on or
attributable to the Tax Reimbursement Payment provided by this Agreement, the
Executive retains an amount of the Tax Reimbursement Payment equal to the sum of
(a) the amount of the Excise Tax imposed upon the Covered Payments, and (b) an
amount equal to the product of (i) any deductions disallowed for 

<PAGE>
                                                                              15

federal, state or local income tax purposes because of the inclusion of the Tax
Reimbursement Payment in the Executive's adjusted gross income, and (ii) the
highest applicable marginal rate of federal, state or local income taxation,
respectively, for the calendar year in which the Tax Reimbursement Payment is
made or is to be made.

            6.8.2 DETERMINING EXCISE TAX. Except as otherwise provided in
Section 6.8.1(a), for purposes of determining whether any of the Covered
Payments will be subject to the Excise Tax and the amount of such Excise Tax,

            (a) such Covered Payments will be treated as "parachute payments"
      (within the meaning of Section 280G(b)(2) of the Code) and such payments
      in excess of the Code Section 280G(b)(3) "base amount" shall be treated as
      subject to the Excise Tax, unless, and except to the extent that, the
      Corporation's independent certified public accountants (the "Accountants")
      or legal counsel reasonably acceptable to the Executive, deliver timely,
      upon the Executive's request, a written opinion, reasonably satisfactory
      to the Executive's legal counsel, to the Executive that the Executive has
      a reasonable basis to claim that the Covered Payments (in whole or in
      part) (i) do not constitute "parachute payments", (ii) represent
      reasonable compensation for services actually rendered (within the meaning
      of Section 280G(b)(4) of the Code) in excess of the "base amount"
      allocable to such reasonable compensation, or (iii) such "parachute
      payments" are otherwise not subject to such Excise Tax (with appropriate
      legal authority, detailed analysis and explanation provided therein by the
      Accountants); and

            (b) the value of any Covered Payments which are non-cash benefits or
      deferred payments or benefits shall be determined by the Accountants in
      accordance with the principles of Section 280G of the Code.

            6.8.3 APPLICABLE TAX RATES AND DEDUCTIONS. For purposes of
determining the amount of the Tax Reimbursement Payment, the Executive shall be
deemed:

            (a) to pay federal, state and/or local income taxes at the highest
      applicable marginal rate of income taxation for the calendar year in which
      the Tax Reimbursement Payment is made or is to be made, and

            (b) to have otherwise allowable deductions for federal, state and
      local income tax purposes at least equal to those disallowed due to the
      inclusion of the Tax Reimbursement Payment in the Executive's adjusted
      gross income.


<PAGE>
                                                                              16


            6.8.4 SUBSEQUENT EVENTS. If, pursuant to a written opinion,
reasonably satisfactory to the Executive, of the

<PAGE>
                                                                              17

Accountants (or legal counsel reasonably acceptable to the Executive) delivered
and addressed to the Executive, the Excise Tax is subsequently determined on a
reasonable basis and in good faith (other than as a result of a tax contest) to
be less than the amount taken into account hereunder in calculating any Tax
Reimbursement Payment made, the Executive shall repay to the Corporation the
portion of any prior Tax Reimbursement Payment that would not have been paid if
such redetermined Excise Tax had been applied in calculating such Tax
Reimbursement Payment, plus interest on the amount of such repayment at the
mid-term discount rate provided in Section 1274(b)(2)(B) of the Code.
Notwithstanding the immediately foregoing sentence, if any portion of the Tax
Reimbursement Payment to be refunded to the Corporation has been paid to any
federal, state or local tax authority, repayment thereof shall not be required
until an actual refund or credit of such portion has been made to or obtained by
the Executive from such tax authority, and any interest payable to the
Corporation shall not exceed the interest received or credited to the Executive
by any such tax authority. The Executive shall be fully indemnified by the
Corporation for any out-of-pocket costs, expenses or fees attributable to the
filing of any refund or other claim. The Executive and the Corporation shall
mutually agree upon the course of action to be pursued (and the method of
allocating the expenses thereof) if any good faith claim for refund or credit
from such tax authority made by the Executive is denied.

            Notwithstanding the immediately preceding paragraph, if, in the
written opinion of the Executive's tax advisors delivered to the Accountants and
the Corporation, the Excise Tax is later determined to exceed the amount taken
into account by the Accountants or legal counsel, as the case may be, hereunder
at the time any Tax Reimbursement Payment is made by reason of (i) manifest
error, (ii) any payment the existence or amount of which could not be or was not
determined or known about at the time of any Tax Reimbursement Payment, or (iii)
any determination, claim or assertion made by any tax authority that the Excise
Tax is or should be greater than the amount of such Excise Tax taken into
account previously by the Accountants or legal counsel, as the case may be, or
as otherwise previously determined, the Corporation shall make an additional Tax
Reimbursement Payment in respect of such excess Excise Tax (which Tax
Reimbursement Payment shall include, without limitation, any interest or
penalties payable with respect to such excess Excise Tax) at the time specified
in Section 6.8.5 below. With respect to this Section 6.8.4, if any such tax
authority makes such a determination, the Executive shall notify the Corporation
of such occurrence. If the Corporation obtains (at the Corporation's sole
expense) an opinion of legal counsel addressed, delivered and reasonably
satisfactory to the Executive that it is more likely than not that the Executive
would succeed in disputing such claim, assertion or determination of such tax
authority, the Executive shall, at the sole expense of the Corporation, make a


<PAGE>
                                                                              18


good faith effort to contest such claim, assertion or determination of such tax
authority in all relevant administrative proceedings (excluding any appeals
thereof); PROVIDED, HOWEVER, that if the Executive determines in good faith that
the continued contest of any such claim, assertion or determination with such
tax authority would have an adverse impact on his overall tax position (which
good faith determination shall take into account the magnitude of the amounts
involved), then, upon receipt of notice by the Corporation from the Executive to
that effect, the Executive shall, without foregoing any right to receive any Tax
Reimbursement Payment described in this Section 6.8, have no further obligation
to pursue any such contest with any such tax authority. The Executive may, as a
condition to pursuing or commencing any contest described in this Section 6.8.4
in any proceedings (which proceedings shall be in a forum chosen at the sole
discretion of the Executive), require the Corporation to advance any amount of
tax required to be paid in order to pursue such contest. In conducting any
contest described in this Section 6.8.4, the Executive shall use his best
efforts to keep the Corporation advised and will permit the Corporation to
prepare and suggest appropriate responses and actions that may be reasonably
made or taken by the Executive. Notwithstanding the above, the decisions as to
such responses or actions shall be solely that of the Executive and the
Executive shall have the sole right to control the proceeding. The Corporation
shall bear all expenses of any proceeding relating to any contest described in
this Section 6.8.4, whether incurred by the Corporation or the Executive,
including, without limitation, all fees and disbursements of attorneys,
accountants and expert witnesses and any additional interest or penalties
applicable. Nothing contained in this Agreement shall under any circumstances
give the Corporation any right to examine the tax returns or any other records
of the Executive.

                  6.8.5 DATE OF PAYMENT. A Tax Reimbursement Payment, as
provided for in this Section 6.8, shall be paid to the Executive not later than
10 business days following the payment of any Covered Payments which are
"parachute payments" under Section 6.8.2 above; PROVIDED, HOWEVER, that any
additional Tax Reimbursement Payment payable to the Executive under Section
6.8.4 of this Agreement shall be paid to the Executive not later than 15
business days following the actual receipt by the Accountants and the
Corporation of the written opinion of the Executive's tax advisors, as provided
for therein.

            6.9 PAYMENT. Except as otherwise provided in this Agreement, any
payments to which the Executive shall be entitled to under this Section 6,
including, without limitation, any economic equivalent of any benefit, shall be
made, to the extent practicable, within five (5) business days following the
Date of Termination.

<PAGE>
                                                                              19


            6.10 CORPORATION REGULATORY LIMITATIONS. Any payments made to the
Executive pursuant to this Agreement, or otherwise, are subject to and
conditioned upon their compliance with 12 U.S.C. ss. 1828(k) and any regulations
promulgated thereunder.

            6.11  OTHER REQUIRED PROVISIONS.

                  6.11.1 If the Bank is in default (as defined in Section
3(x)(1) of the Federal Deposit Insurance Act), all obligations under this
Agreement shall terminate as of the date of default, but this Section 6.11.1
shall not affect the vested rights of the Corporation and/or the Executive, if
any.

                  6.11.2 All obligations under this Agreement shall be
terminated, except to the extent determined that continuation of this Agreement
is necessary for the continued operation of the Bank, (i) by the director, or
his or her designee, at the time the Federal Deposit Insurance Corporation or
the Resolution Trust Corporation enters into an agreement to provide assistance
to or on behalf of the Bank under the authority contained in Section 13(c) of
the Federal Deposit Insurance Act; or (ii) by the director, or his designee, at
the time the director, or his or her designee, approves a supervisory merger to
resolve problems related to operation of the Bank or when the Bank is determined
by such director to be in an unsafe or unsound condition. Any rights of the
parties that have already vested, however, shall not be affected by any such
actions.

            6.12 POST-TERMINATION OBLIGATIONS. During the Term of Employment and
for one (1) full year after the expiration or termination thereof, the Executive
shall, upon reasonable notice, use his reasonable best efforts to cooperate with
the Corporation and/or the Bank by providing such information and assistance to
the Corporation and/or the Bank as may reasonably be required by the Corporation
and/or the Bank at the Corporation's expense in connection with any litigation
not commenced by or involving the Executive in which the Corporation and/or the
Bank or any of their Subsidiaries or Affiliates is, or may become, a party.

<PAGE>
                                                                              20


            7.    NON-EXCLUSIVITY OF RIGHTS; NON-EXTENSION SEVERANCE.

            7.1 OTHER BENEFITS. Except as is otherwise specifically provided in
this Agreement, the Executive's continuing or future participation in any
benefit, bonus, incentive or other plan or program provided or maintained by the
Corporation and/or the Bank, and for which the Executive may be eligible and
qualify, shall not be prevented or limited, and the Executive's rights under any
future agreements with the Corporation and/or the Bank and/or any Affiliate
thereof, including, without limitation, any stock option agreements shall not be
limited or prejudiced. This Agreement shall not affect or operate to reduce any
benefit or compensation inuring to the Executive of a kind elsewhere provided.
Except as otherwise specifically provided in this Agreement, no provision of
this Agreement shall be interpreted to mean or result in the Executive receiving
fewer benefits than those available to him without reference to this Agreement.

            8.    RESOLUTION OF DISPUTES.

            8.1 With the exception of proceedings for equitable relief brought
pursuant to this Section or Section 9.2 of this Agreement, any dispute or
controversy arising under or in connection with this Agreement may, at the
Executive's option, be settled exclusively by arbitration in Melville, Long
Island in accordance with the rules of the American Arbitration Association then
in effect and at the Corporation's expense. Judgment may be entered on the
arbitrator's award in any court having jurisdiction; provided, HOWEVER, that the
Executive shall be entitled to seek specific performance in court of his right
to be paid until the Date of Termination during the pendency of any dispute or
controversy arising under or in connection with this Agreement. If a claim for
any payments or benefits under this Agreement or any other provision of this
Agreement is disputed by the Corporation and the Executive, the Executive shall,
to the extent and at such time or times as is not prohibited by applicable law,
regulation, regulatory bulletin, and/or any other regulatory requirement, as the
same exists or may be hereafter promulgated or amended, be reimbursed for all
reasonable attorney's fees and expenses incurred by the Executive in pursuing
such claim.

            9.    CONFIDENTIAL INFORMATION.

            9.1 CONFIDENTIALITY. The Executive will not, during or after the
Term of Employment, disclose any confidential information relating to the
business activities of the Corporation or any Affiliate thereof which has not
been previously disclosed by any person to any person, firm, corporation, bank
or other entity for any reason or purpose 

<PAGE>
                                                                              21


whatsoever. Notwithstanding the foregoing, the Executive may disclose any
knowledge or other information relating to banking, financial and/or economic
principles, concepts or ideas which are based on experience and which are not
derived from the business plans and activities of the Corporation, and may
disclose such confidential information in connection with legal and/or
regulatory proceedings (which shall include, but not limited to, formal or
informal exams, investigations or inquiries conducted by the Office of Thrift
Supervision).

            9.2 INJUNCTIVE RELIEF. The Executive acknowledges and agrees that
the Corporation will have no adequate remedy at law, and would be irreparably
harmed, if the Executive breaches or threatens to breach any of the provisions
of this Section 9 of this Agreement. The Executive agrees that the Corporation
shall be entitled to equitable and/or injunctive relief to prevent any breach or
threatened breach of this Section 9, and to specific performance of each of the
terms of such Section in addition to any other legal or equitable remedies that
the Corporation may have. The Executive further agrees that he shall not, in any
equity proceeding relating to the enforcement of the terms of this Section 9,
raise the defense that the Corporation has an adequate remedy at law.

            9.3 SPECIAL SEVERABILITY. The terms and provisions of this Section 9
are intended to be separate and divisible provisions and if, for any reason, any
one or more of them is held to be invalid or unenforceable, neither the validity
nor the enforceability of any other provision of this Agreement shall thereby be
affected.

            10.   SUCCESSORS.

            10.1 THE EXECUTIVE. This Agreement is personal to the Executive and,
without the prior express written consent of the Corporation, shall not be
assignable by the Executive, except that the Executive's rights to receive any
compensation or benefits under this Agreement may be transferred or disposed of
pursuant to testamentary disposition, intestate succession or pursuant to a
qualified domestic relations order. This Agreement shall inure to the benefit of
and be enforceable by the Executive's heirs, beneficiaries and/or legal
representatives.

            10.2 THE CORPORATION. This Agreement shall inure to the benefit of
and be binding upon the Corporation and its successors and assigns; PROVIDED,
HOWEVER, that no assignment of this Agreement may be made without the written
consent of the Executive.

<PAGE>
                                                                              22

            11.   INDEMNIFICATION.

            11.1 The Executive (and his heirs, executors and administrators)
shall be indemnified and held harmless by the Corporation to the fullest extent
permitted by applicable law, regulation, regulatory bulletin, and/or any other
regulatory requirement, as the same exists or may hereafter be promulgated or
amended, against all expense, liability and loss (including, without limitation,
attorneys' fees, judgments, fines, excise taxes or penalties and amounts paid or
to be paid in settlement) reasonably incurred or suffered by the Executive as a
consequence of the Executive being or having been made a party to, or being or
having been involved, in any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative, by reason
of the fact that the Executive is or was a trustee, director or officer of the
Corporation or is or was serving at the request of the Corporation as a trustee,
director or officer of another corporation (including, but not limited to, a
subsidiary or an Affiliate of the Corporation), and such indemnification shall
continue after the Executive shall cease to be an officer, director or trustee.
The right to indemnification conferred hereby shall be a contract right and
shall also include, to the extent permitted by applicable regulation, the right
to be paid by the Corporation the expenses incurred in defending any such
proceeding in advance of the final disposition upon receipt by the Corporation
of an undertaking by or on behalf of the Executive to repay such amount or a
portion thereof, if it shall ultimately be determined that the Executive is not
entitled to be indemnified by the Corporation pursuant hereto or as otherwise
authorized by law but such repayment by the Executive shall only be in an amount
ultimately determined to exceed the amount to which the Executive was entitled
to be indemnified.

            12.   MISCELLANEOUS.

            12.1 APPLICABLE LAW. This Agreement shall, to the extent not
superseded by federal law, be governed by and construed in accordance with the
laws of the State of New York, without regard to principles of conflict of laws.

            12.2 AMENDMENTS/WAIVER. This Agreement may not be amended, waived,
or modified otherwise than by a written agreement executed by the parties to
this Agreement or their respective successors and legal representatives. No
waiver by any party to this Agreement of any breach of any term, provision 

<PAGE>
                                                                              23


or condition of this Agreement by the other party shall be deemed a waiver of a
similar or dissimilar condition or provision at the same time, or any prior or
subsequent time.

            12.3 NOTICES. All notices and other communications hereunder shall
be in writing and shall be deemed given when received by hand-delivery to the
other party, by facsimile transmission, by overnight courier, or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

            If to the Executive:    Mr. Lawrence W. Peters
                                    143 Cabot Road
                                    Massapequa, New York  11758

            If to the Corporation:  Long Island Bancorp. Inc.
                                    201 Old Country Road
                                    Melville, New York  11747
                                    Attn:  Corporate Secretary

<PAGE>
                                                                              24


            with a copy to:         Mel M. Immergut, Esq.
                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

            12.4 WITHHOLDING. The Corporation may withhold from any amounts
payable under this Agreement such taxes as shall be required to be withheld
pursuant to any applicable law or regulation.

            12.5 SEVERABILITY. The invalidity or unenforceability of any
provision of this Agreement shall not affect the validity or enforceability of
any other provision of this Agreement.

            12.6 CAPTIONS. The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.

            12.7 ENTIRE AGREEMENT. This Agreement contains the entire agreement
between the parties to this Agreement concerning the subject matter hereof and
supersedes all prior agreements, understandings, discussions, negotiations and
undertakings, whether written or oral, between the parties with respect thereto.

            12.8 REPRESENTATION. The Executive represents and warrants that the
performance of the Executive's duties and obligations under this Agreement will
not violate any agreement between the Executive and any other person, firm,
partnership, corporation, or organization.

            12.9 SURVIVORSHIP. The respective rights and obligations of the
parties to this Agreement, including, without limitation, any rights of the
Executive and the Corporation under Section 11 of this Agreement, shall survive
any termination of this Agreement or the Executive's employment hereunder for
any reason to the extent necessary to the intended preservation of such rights
and obligations.


<PAGE>
                                                                              25


            12.10 EFFECT OF PAYMENTS UNDER BANK AGREEMENT. Notwithstanding any
provision herein to the contrary, to the extent that payments, entitlements and
benefits are paid to or received by the Executive under the Employment Agreement
dated March 1, 1997, between the Executive and the Bank, the amount of any such
payments, entitlements and benefits actually made by the Bank shall reduce, to
the extent so made, the same payment, entitlement or benefit due to the
Executive under the provisions of this Agreement.

            IN WITNESS WHEREOF, the Executive has hereunto set the Executive's
hand and the Corporation has caused this Agreement to be executed in its name on
its behalf, and its corporate seal to be hereunto affixed and attested by its
Secretary, all as of the day and year first above written.

                              LONG ISLAND BANCORP, INC.

                              By: _____________________________
                                    John J. Conefry, Jr.
                                    Chief Executive Officer

                              ---------------------------------
                                    Lawrence W. Peters
<PAGE>

                                                                   EXHIBIT 99.2


                              EMPLOYMENT AGREEMENT

            This Employment Agreement (this "Agreement"), dated as of August 4,
1997, is made by and between Long Island Bancorp, Inc., a Delaware corporation,
having its principal offices at 201 Old Country Road, Melville, New York 11747
(the "Corporation"), and Ms. Karen M. Cullen, residing at 20 East Ninth Street,
New York, New York 10003 (the "Executive").

                                    RECITALS

            1. The Corporation desires to employ the Executive as an Executive
Vice President and the General Counsel of the Corporation, and to enter into an
employment agreement embodying the terms of such relationship.

            2. The Executive is willing to be employed as an Executive Vice
President and the General Counsel of the Corporation on the terms set forth
herein.

                                    AGREEMENT

            NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained, and for other good and valuable consideration, the
Corporation and the Executive hereby agree as follows.

      1.    DEFINITIONS.

            1.1 "AFFILIATE" means any person or entity of any kind effectively
controlling, effectively controlled by or effectively under common control with
the Corporation, including, without limitation, The Long Island Savings Bank,
FSB (the "Bank").

            1.2   "BOARD" means the board of directors of the Corporation.

            1.3 "CAUSE" means termination due to the Executive's (a) personal
dishonesty, (b) incompetence, (c) willful misconduct, (d) breach of fiduciary
duty involving personal profit, (e) intentional failure to perform stated
duties, (f) willful violation of any law, rule or regulation (other than traffic
violations or similar offenses), or final cease-and-desist order, or (g)
material breach of any provision of this Agreement.

<PAGE>

            1.4 "CHANGE IN CONTROL" means, after the date of this Agreement, (a)
a change in control of the Corporation and/or the Bank of a nature that 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, as amended (the "Exchange Act"); (b) a change
in control of the Bank within the meaning of 12 U.S.C. ss. 1817(i), the Change
in Bank Control Act, and 12 C.F.R.

ss. 574.4 of the Acquisition of Control of Savings Association regulations of
the Office of Thrift Supervision; (c) individuals who constitute the Board as of
the date of this Agreement (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 of this Agreement whose election was approved by
a vote of at least three-quarters of the directors then comprising the Incumbent
Board, or whose nomination for election by the Corporation's shareholders was
approved by the Corporation's nominating committee then serving under the Board,
shall be, for purposes of this clause (c), considered as though he or she was a
member of the Incumbent Board (but excluding, for this purpose, any such
individual whose initial assumption of office occurs as a result of either an
actual or threatened election contest (as such terms are used in Rule 14a-11 of
Regulation 14A promulgated under the Exchange Act) or other actual or threatened
solicitation of proxies or consents); (d) approval by the shareholders of the
Bank and/or the Corporation, as the case may be, of a reorganization, merger or
consolidation, or the consummation of any such reorganization, merger or
consolidation, other than a reorganization, merger or consolidation with respect
to which all or substantially all of the individuals and entities who were the
beneficial owners, immediately prior to such reorganization, merger or
consolidation, of the Voting Interest in the Bank and/or the Corporation, as the
case may be, beneficially own, directly or indirectly, immediately after such
reorganization, merger or consolidation more than 80% of the Voting Interest of
the corporation or other entity resulting from such reorganization, merger or
consolidation in substantially the same proportions as their respective
ownership, immediately prior to such reorganization, merger or consolidation, of
the Voting Interest in the Bank and/or the Corporation, as the case may be; (e)
approval by the shareholders of the Bank and/or the Corporation, as the case may
be, of (i) a complete liquidation or dissolution of the Bank and/or the
Corporation, or (ii) the sale or other disposition of all or substantially all
of the assets of the Bank and/or the Corporation or the occurrence of any such
liquidation, dissolution, sale or other disposition, other than, in any case, to
a Subsidiary, directly or indirectly, of the Corporation or any Affiliate;
and/or (f) the solicitation of proxies from shareholders of the Corporation by
someone other than the current management of the Corporation and without the
approval of the Board, seeking shareholder approval of a plan of reorganization,
merger or consolidation of the Bank and/or the Corporation with one or more
corporations as a result of which the shareholders' interests in the Bank and/or
the Corporation, as the case may be, are actually exchanged for or converted
into securities not issued by the Bank or the Corporation, as the case may be.
No failure on the part of the Executive to exercise any

<PAGE>

rights upon the occurrence of a Change in Control shall be deemed a waiver of or
otherwise impair the rights of the Executive in respect of any subsequent events
or circumstances constituting a Change in Control.

            1.5 "CODE" means the Internal Revenue Code of 1986, as amended, and
as in effect from time to time, and/or any successor code thereto.

            1.6 "GOOD REASON" means, and shall be deemed to exist if, without
the written consent of the Executive, (a) the Corporation fails to appoint or
reappoint the Executive as an Executive Vice President and the General Counsel
of the Corporation, (b) there occurs any reduction of Base Salary or material
reduction in other benefits or any material change by the Corporation to the
Executive's function, duties, or responsibilities in effect on the date hereof
and/or as set forth in Section 4.1 of this Agreement, which change would cause
the Executive's position with the Corporation to become one of lesser
responsibility, importance, or scope from the position and attributes thereof in
effect on the date hereof and/or as set forth in Section 4.1 of this Agreement
(and any such material change shall be deemed a continuing breach of this
Agreement), (c) there occurs any material breach of this Agreement by the
Corporation, (d) a Change in Control occurs, or (e) the Corporation, if and
after a Suspension for Disability (as defined in Section 6.2(a)) occurs and
after a Change in Control occurs, fills the Executive's position (in the manner
set forth in Section 6.2(b) of this Agreement).

            1.7 "PARENT" means any corporation which has a direct or indirect
legal or beneficial ownership interest in the Corporation, but only if any such
corporation owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities of the
Corporation.

            1.8 "SUBSIDIARY" means any corporation (other than the Corporation)
in which the Corporation or any Parent has a direct or indirect legal or
beneficial ownership interest, but only if the Corporation or the Parent, as the
case may be, owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities in any
such corporation.

            1.9 "RETIREMENT" means the termination of the Executive's employment
with the Corporation for any reason by the Executive at any time after the
Executive attains age 65.

            1.10 "VOTING INTEREST" means securities of any class or classes or
other ownership interests having general voting power under ordinary
circumstances to elect members of a board of directors or trustees of any
entity.


<PAGE>

      2.    EMPLOYMENT.

            2.1 GENERAL. Subject to the terms and provisions set forth in this
Agreement, the Corporation, during the Term of Employment, agrees to employ the
Executive as an Executive Vice President and the General Counsel of the
Corporation and the Executive hereby accepts such employment.

            2.2 OTS SUSPENSION. If the Executive is suspended from office and/or
temporarily prohibited from participating in the conduct of the Bank's affairs
by a notice served under Section 8(e)(3) or (g)(1) of the Federal Deposit
Insurance Act (12 U.S.C. ss.ss. 1818(e)(3) and (g)(1)), the Corporation's
obligations under this Agreement shall be suspended as of the date of service,
unless stayed by appropriate proceedings. If the charges in the notice are
dismissed, the Corporation may in its discretion (i) pay the Executive all or
part of the compensation withheld while its contract obligations were suspended,
and (ii) reinstate (in whole or in part) any of its obligations which were
suspended.

      3.    TERM OF EMPLOYMENT.

            3.1 TERM. The term of employment under this Agreement shall commence
as of August 4, 1997 (the "Commencement Date") and, unless extended as provided
below or earlier terminated by the Corporation or the Executive under Section 6
of this Agreement, shall continue until the third anniversary of the
Commencement Date (the "Term of Employment"). The Term of Employment shall
automatically be extended on each anniversary of the Commencement Date for an
additional one year period unless, not later than six months prior to the next
such anniversary, either party to this Agreement shall give written notice to
the other that she or it does not wish to extend or further extend the Term of
Employment beyond its then already automatically extended term, if any.

            3.2 OTS REMOVAL. Notwithstanding anything to the contrary in this
Agreement, if the Executive is removed and/or permanently prohibited from
participating in the conduct of the Bank's affairs by an order issued under
Section 8(e)(4) or (g)(1) of the Federal Deposit Insurance Act (12 U.S.C. ss.ss.
1818(e)(4) or (g)(1)), all obligations of the Corporation under this Agreement
shall terminate as of the effective date of the order, but vested rights of the
Corporation and/or the Executive, if any, shall not be affected.

      4.    POSITIONS, RESPONSIBILITIES AND DUTIES.

            4.1 POSITIONS AND DUTIES. During the Term of Employment, the
Executive shall be employed and shall serve as an Executive Vice President and
the General Counsel of the Corporation. In such position(s), the Executive shall
have the duties, responsibilities and authority as determined and designated
from time to time by the Board. The Executive shall serve under the direction
and supervision of the Corporation's chief executive officer and shall report
only to such chief executive officer 

<PAGE>

or his designees. Notwithstanding the above, the Executive shall not be required
to perform any duties and responsibilities (a) which would result in a
non-compliance with or violation of any applicable law, regulation, regulatory
bulletin, and/or any other regulatory requirement or (b) on a regular basis in
any locations outside the counties of Nassau, Suffolk or the City of New York
unless agreed upon by the Executive.

            4.2 ATTENTION TO DUTIES AND RESPONSIBILITIES. During the Term of
Employment, the Executive shall, except for periods of absence occasioned by
illness, vacation in accordance with Section 5.6, and reasonable leaves of
absence in accordance with the practices of the Corporation and the Bank as of
the date of this Agreement, devote substantially all of her business time to the
business and affairs of the Corporation and the Bank and the Executive shall use
her best efforts, business skills, ability and fidelity to perform faithfully
and efficiently the duties and responsibilities contemplated by this Agreement;
provided, however, that the Executive shall be allowed, to the extent such
activities do not present a conflict or substantially interfere with the
performance by the Executive of her duties and responsibilities hereunder, (a)
to manage the Executive's personal affairs, and (b)(i) to serve on boards or
committees of civic or charitable organizations or trade associations, and (ii)
after obtaining the consent of the Board, as evidenced by a written resolution
of the Board and under the terms and conditions specified in any such
resolution, to serve on the boards of directors or trustees of companies or
other organizations and associations; provided, further, however, that all
offices or positions which the Executive currently holds or has held prior to
the date of this Agreement and those set forth on Exhibit "A", annexed hereto
are designated as currently consented to positions.

      5.    COMPENSATION AND OTHER BENEFITS.

            5.1 BASE SALARY. During the Term of Employment, the Executive shall
receive a base salary of no less then $185,000 per annum ("Base Salary") payable
in accordance with the Corporation's normal payroll practices. Such Base Salary
shall be reviewed from time to time by the Board at its convenience, but no less
frequently than annually, for increase by the Board in its sole discretion. Such
Base Salary as so increased shall then constitute the Executive's "Base Salary"
for purposes of this Agreement.

            5.2 ANNUAL BONUS. During the Term of Employment, the Executive shall
be entitled to participate in an equitable manner with other executive officers
of the Corporation in such discretionary bonus payments or awards as may be
authorized, declared, and paid by the Board to the Corporation's executive
employees; provided, however, that the annual bonus paid to the Executive
following a Change in Control shall not be less than the highest annual bonus
paid during the Term of Employment. No other compensation or additional benefits
provided for in this Agreement shall be deemed a substitute for the Executive's
right, if any, to receive such bonuses if, when and as declared by the Board.


<PAGE>

            5.3 INCENTIVE, RETIREMENT, AND SAVINGS PLANS. During the Term of
Employment, the Executive shall participate in all incentive, pension,
retirement, savings and other employee benefit plans and programs, if any,
maintained from time to time by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.4 WELFARE BENEFIT PLANS. During the Term of Employment, the
Executive, the Executive's spouse, if any, and their eligible dependents, if
any, shall participate in and be covered by all the welfare benefit plans and
programs, if any, maintained by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.5 EXPENSE REIMBURSEMENT. During the Term of Employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
expenses, including reasonable business travel expenses, incurred by the
Executive in performing her duties and responsibilities hereunder in accordance
with the policies and procedures of the Corporation as in effect at the time the
expense was incurred, as the same may be changed from time to time.

            5.6 VACATION AND FRINGE BENEFITS. During the Term of Employment, the
Executive shall be entitled to five weeks paid vacation each calendar year at
such times which do not materially interfere with the performance of the
Executive's duties hereunder. In addition, during the Term of Employment, the
Executive shall be eligible to benefit from such fringe benefits and
perquisites, if any, in accordance with the policies of the Corporation and as
in effect and provided from time to time to senior executives of the Corporation
and/or the Bank. Notwithstanding the above, the Executive, during the Term of
Employment, shall retain, pursuant to current policy and practice of the
Corporation and/or the Bank, all privileges, if any, including club memberships
and automobile usage to which she is entitled on the date of this Agreement.

      6.    TERMINATION.

            6.1 TERMINATION DUE TO DEATH. In the event of the Executive's death
during the Term of Employment, the Term of Employment shall thereupon end and
her estate or other legal representative, as the case may be, shall, subject to
Sections 2.2, 3.2, 6.11, and 6.12 of this Agreement, only be entitled to:

            (a)(i)(A) Base Salary continuation at two-thirds (2/3) of the rate
in effect (as provided in Section 5.1 of this Agreement) on the date of
termination for a three-month period commencing on such date of termination, or
(B), if the Board so determines in its sole discretion and in lieu of such
three-month salary continuation described above in (A), a lump sum payment equal
in amount to the present value of such Base Salary 

<PAGE>

continuation (reasonably determined using a discount rate equal to the most
recent quote available for the three-month United States Treasury Bill rate on
the date of termination) payable within thirty business days after the date of
termination, and (ii) a pro-rata annual bonus for the fiscal year in which such
termination occurs, such pro-rata bonus amount to be (I) pro-rated based on the
number of calendar days transpired during the fiscal year of the Corporation
(prior to the date of termination) in which such termination occurs over 365,
(II) determined in good faith by the Board (but in its sole discretion), and
(III) if any such bonus is payable, paid on or about the same date that the
annual bonus amounts payable in respect of such fiscal year, if any, to the
senior executives of the Corporation and/or the Bank are actually paid to them;

            (b) any Base Salary accrued to the date of termination or any bonus
actually awarded, but not yet paid as of the date of termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Corporation in which such termination occurs;

            (e) any other compensation and benefits as may be provided in
accordance with the terms and provisions of any applicable plans and programs,
if any, of the Corporation or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.2   SUSPENSION FOR DISABILITY.

            (a) If, during the Term of Employment, the Executive shall have been
absent from her duties hereunder on a full-time basis due to physical or mental
illness for six (6) consecutive months, the Corporation may give thirty (30)
days written notice of potential suspension. If the Executive shall not have
returned to the full-time performance of her duties within such 30-day period,
the Corporation may suspend the Executive's employment for "Disability" (a
"Suspension for Disability").

            (b) If a Suspension for Disability occurs during the Term of
Employment, the Corporation will pay the Executive a bi-weekly payment equal to
two-thirds (2/3) of the Executive's bi-weekly rate of Base Salary on the
effective date of the Suspension for Disability. These payments shall commence
on the effective date of the Executive's Suspension for Disability and will end
on the earlier of (i) the date the Executive returns to full-time employment
hereunder; (ii) the Executive's equivalent full-time employment by another
employer; (iii) the Executive's retirement; (iv) the Executive's death; or (v)
the expiration or earlier end of the Term of Employment (the 

<PAGE>

"Term of Suspension"). After a Suspension for Disability occurs, the Corporation
shall be free to fill the Executive's position(s), but such action by the
Corporation, shall constitute Good Reason if it occurs after a Change in
Control. Upon the Executive being able to return to full-time employment
hereunder before the expiration of the Term of Employment, the Executive shall
be offered an equivalent available position and otherwise be subject to the
provisions of this Agreement. The disability payments hereunder will be in
addition to any benefit payable from any qualified or nonqualified retirement
plans or programs maintained by the Corporation and/or the Bank but will be
reduced by payments received by the Executive on account of such disability
under any long-term disability plan maintained for the Corporation's and/or the
Bank's employees.

            (c) During the Term of Suspension, the Corporation will cause to be
continued life and health coverage and such other benefits substantially
identical to the coverage and benefits maintained by the Corporation and/or the
Bank for the Executive prior to the occurrence of any Suspension for Disability.

            (d) Notwithstanding the foregoing, there will be no reduction in the
compensation (except as otherwise provided in Section 6.2(b) above), accrued
benefits or pension granted or accruing to the Executive during the Term of
Suspension. Nothing in this Section 6.2 shall abrogate or limit other provisions
of this Agreement granting rights to the Executive or the Executive's spouse or
the Executive's estate following death, retirement or termination, if
applicable.

            6.3 TERMINATION FOR CAUSE. The Corporation may terminate the
Executive's employment hereunder for Cause, upon fifteen (15) days written
notice to the Executive. If the Corporation terminates the Executive's
employment hereunder for Cause, the Term of Employment (if not already expired)
shall thereupon end as set forth below and the Executive shall, subject to
Sections 2.2, 3.2, 6.11, and 6.12 of this Agreement, only be entitled to:

            (a) Base Salary up to and including the date of termination;

            (b) any bonus actually awarded, but not yet paid as of the date of
termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and, to the extent not prohibited by
applicable law, regulation, regulatory bulletin, and/or any other regulatory
requirement, as the same exists or may hereafter be promulgated or amended, the
unused, unaccrued portion of any vacation days available through the end (but
not beyond) of the calendar year of the Corporation in which such termination
occurs;

<PAGE>

            (e) to the extent not prohibited by applicable law, regulation,
regulatory bulletin, and/or any other regulatory requirement, as the same exists
or may hereafter be promulgated or amended, any other compensation and benefits
as may be provided in accordance with the terms and provisions of any applicable
plans and programs, if any, of the Corporation or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.4 TERMINATION WITHOUT CAUSE OR FOR GOOD REASON. The Corporation
may terminate the Executive's employment hereunder at any time without Cause.
The Executive may terminate her employment hereunder for Good Reason at any time
by delivery of written notice to the Corporation within the six-month period
commencing after the occurrence of the Good Reason effective forty-five (45)
days after such written notice is delivered. If the Corporation terminates the
Executive's employment hereunder without Cause (other than due to Retirement,
death, Disability or the normal expiration of the full Term of Employment), or
if the Executive terminates her employment hereunder for Good Reason, the Term
of Employment shall thereupon end (if not already expired) and the Executive
shall, subject to Sections 2.2, 3.2, 6.11, and 6.12 of this Agreement, only be
entitled to:

            (a) as liquidated damages, a cash lump sum equal to three (3) times
the Executive's "Highest Annual Compensation" (as herein defined). For purposes
of this Agreement, "Highest Annual Compensation" shall mean the sum of (i) the
highest per annum rate of Base Salary, and (ii) the aggregate bonus amounts paid
to the Executive (or which would have been paid but for an election to defer
payment to a later period), in respect of any fiscal year of the Corporation at
any time during the Term of Employment;

            (b) any Base Salary accrued to the date of termination or any bonus
actually awarded, but not yet paid as of the date of termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Corporation in which such termination occurs;


<PAGE>

            (e) continuation of the welfare benefits of the Executive, at the
level in effect (as provided for by Section 5.4 of this Agreement) on, and at
the same out-of-pocket cost to the Executive as of, the date of termination for
the three-year period commencing on the date of termination (or, if such
continuation is not permitted by applicable law or if the Board so determines in
its sole discretion, the Corporation shall provide the economic equivalent in
lieu thereof);

            (f) any other compensation and benefits as may be provided in
accordance with the terms and provisions of any applicable plans or programs, if
any, of the Corporation or any Subsidiary; and

            (g) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.5 VOLUNTARY TERMINATION. During the Term of Employment, the
Executive may effect, upon thirty (30) days prior written notice to the
Corporation, a Voluntary Termination of her employment hereunder and thereupon
the Term of Employment (if not already expired) shall end. A "Voluntary
Termination" shall mean a termination of employment by the Executive on her own
initiative other than (a) a termination due to death or Disability, (b) a
termination for Good Reason, (c) a termination due to Retirement, or (d) a
termination as a result of the normal expiration of the full Term of Employment.
A Voluntary Termination shall, subject to Sections 2.2, 3.2, 6.11, and 6.12 of
this Agreement, entitle the Executive only to all of the payments and benefits
which the Executive would be entitled to in the event of a termination of her
employment by the Corporation for Cause.

            6.6 TERMINATION DUE TO RETIREMENT. The Executive may terminate the
Executive's employment hereunder due to Retirement upon thirty (30) days prior
written notice to the Corporation. If, during the Term of Employment, the
Executive's employment is so terminated due to Retirement, the Term of
Employment shall thereupon end and the Executive shall, subject to Sections 2.2,
3.2, 6.11, and 6.12 of this Agreement, only be entitled to:

            (a)  Base Salary up to and including the date of termination;

            (b) any bonus actually awarded, but not yet paid as of the date of
termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d)(i) continuation of the Executive's welfare benefits (as
described in Section 5.4 of this Agreement) at the level in effect on the date
of termination for the one-year period following the termination of the
Executive's employment due to Retirement (or, if such continuation is not
permitted by applicable law or if the Board so determines

<PAGE>

in its sole discretion, the Corporation shall provide the economic equivalent in
lieu thereof), and (ii) any other compensation and benefits as may be provided
in accordance with the terms and provisions of any applicable plans and
programs, if any, of the Corporation or any Subsidiary;

            (e) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Corporation in which such termination occurs; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.7 NO MITIGATION; NO OFFSET. In the event of any termination of
employment under this Section 6, the Executive shall be under no obligation to
seek other employment or to mitigate damages and there shall be no offset
against any amounts due the Executive under this Agreement for any reason,
including, without limitation, on account of any remuneration attributable to
any subsequent employment that the Executive may obtain. Any amounts due under
this Section 6 are in the nature of severance payments, or liquidated damages,
or both, and are not in the nature of a penalty.

            6.8 NOTICE OF TERMINATION. Any termination of the Executive's
employment under this Section 6 requiring advance written notice shall be
communicated by a notice of termination to the other party hereto given in
accordance with Section 12.3 of this Agreement (the "Notice of Termination").
The Notice of Termination, in the case of a termination by the Corporation for
Cause, or a termination by the Executive for Good Reason, shall (a) indicate the
specific termination provision in this Agreement relied upon, and (b) set forth
in reasonable detail the dates, facts and circumstances claimed to provide a
basis for termination of the Executive's employment under the provision so
indicated.

            6.9   CERTAIN FURTHER PAYMENTS BY THE CORPORATION.

            6.9.1 TAX REIMBURSEMENT PAYMENT. Anything in this Agreement to the
contrary notwithstanding, in the event that any amount of benefit or other
entitlement paid, payable, or to be paid, or distributed, distributable, or to
be distributed to or with respect to the Executive by the Corporation, the Bank,
any Subsidiary, any Parent, any other Affiliate, or any other party or entity
(collectively, the "Covered Payments"), is or becomes, at any time, as a result
of (a) any Internal Revenue Service claims or assertions, or (b) Section 6.9.2
below or otherwise, subject to the excise tax imposed by or under Section 4999
of the Code (or any similar tax that may hereafter be imposed), and/or any
interest or penalties with respect to such excise tax (such excise tax, together
with such 

<PAGE>

interest and penalties, are hereinafter collectively referred to as the "Excise
Tax"), the Corporation shall pay to the Executive at the time specified in
Section 6.9.5 below an additional amount (the "Tax Reimbursement Payment") such
that after payment by the Executive of all taxes (including, without limitation,
any interest or penalties imposed with respect to such taxes), including,
without limitation, any Excise Tax, imposed on or attributable to the Tax
Reimbursement Payment provided by this Agreement, the Executive retains an
amount of the Tax Reimbursement Payment equal to the sum of (a) the amount of
the Excise Tax imposed upon the Covered Payments, and (b) an amount equal to the
product of (i) any deductions disallowed for federal, state or local income tax
purposes because of the inclusion of the Tax Reimbursement Payment in the
Executive's adjusted gross income, and (ii) the highest applicable marginal rate
of federal, state or local income taxation, respectively, for the calendar year
in which the Tax Reimbursement Payment is made or is to be made.

                  6.9.2 DETERMINING EXCISE TAX. Except as otherwise provided in
Section 6.9.1(a), for purposes of determining whether any of the Covered
Payments will be subject to the Excise Tax and the amount of such Excise Tax,

            (a) such Covered Payments will be treated as "parachute payments"
(within the meaning of Section 280G(b)(2) of the Code) and such payments in
excess of the Code Section 280G(b)(3) "base amount" shall be treated as subject
to the Excise Tax, unless, and except to the extent that, the Corporation's
independent certified public accountants (the "Accountants") or legal counsel
reasonably acceptable to the Executive, deliver timely, upon the Executive's
request, a written opinion, reasonably satisfactory to the Executive's legal
counsel, to the Executive that the Executive has a reasonable basis to claim
that the Covered Payments (in whole or in part) (i) do not constitute "parachute
payments", (ii) represent reasonable compensation for services actually rendered
(within the meaning of Section 280G(b)(4) of the Code) in excess of the "base
amount" allocable to such reasonable compensation, or (iii) such "parachute
payments" are otherwise not subject to such Excise Tax (with appropriate legal
authority, detailed analysis and explanation provided therein by the
Accountants); and

            (b) the value of any Covered Payments which are non-cash benefits or
deferred payments or benefits shall be determined by the Accountants in
accordance with the principles of Section 280G of the Code.

                  6.9.3 APPLICABLE TAX RATES AND DEDUCTIONS. For purposes of
determining the amount of the Tax Reimbursement Payment, the Executive shall be
deemed:

            (a) to pay federal, state and/or local income taxes at the highest
applicable marginal rate of income taxation for the calendar year in which the
Tax Reimbursement Payment is made or is to be made, and

            (b) to have otherwise allowable deductions for federal, state and
local income tax purposes at least equal to those disallowed due to the
inclusion of the Tax 

<PAGE>

Reimbursement Payment in the Executive's adjusted gross income.

                  6.9.4 SUBSEQUENT EVENTS. If, pursuant to a written opinion,
reasonably satisfactory to the Executive, of the Accountants (or legal counsel
reasonably acceptable to the Executive) delivered and addressed to the
Executive, the Excise Tax is subsequently determined on a reasonable basis and
in good faith (other than as a result of a tax contest) to be less than the
amount taken into account hereunder in calculating any Tax Reimbursement Payment
made, the Executive shall repay to the Corporation the portion of any prior Tax
Reimbursement Payment that would not have been paid if such redetermined Excise
Tax had been applied in calculating such Tax Reimbursement Payment, plus
interest on the amount of such repayment at the mid-term discount rate provided
in Section 1274(b)(2)(B) of the Code. Notwithstanding the immediately foregoing
sentence, if any portion of the Tax Reimbursement Payment to be refunded to the
Corporation has been paid to any federal, state or local tax authority,
repayment thereof shall not be required until an actual refund or credit of such
portion has been made to or obtained by the Executive from such tax authority,
and any interest payable to the Corporation shall not exceed the interest
received or credited to the Executive by any such tax authority. The Executive
shall be fully indemnified by the Corporation for any out-of-pocket costs,
expenses or fees attributable to the filing of any refund or other claim. The
Executive and the Corporation shall mutually agree upon the course of action to
be pursued (and the method of allocating the expenses thereof) if any good faith
claim for refund or credit from such tax authority made by the Executive is
denied.

            Notwithstanding the immediately preceding paragraph, if, in the
written opinion of the Executive's tax advisors delivered to the Accountants and
the Corporation, the Excise Tax is later determined to exceed the amount taken
into account by the Accountants or legal counsel, as the case may be, hereunder
at the time any Tax Reimbursement Payment is made by reason of (i) manifest
error, (ii) any payment the existence or amount of which could not be or was not
determined or known about at the time of any Tax Reimbursement Payment, or (iii)
any determination, claim or assertion made by any tax authority that the Excise
Tax is or should be greater than the amount of such Excise Tax taken into
account previously by the Accountants or legal counsel, as the case may be, or
as otherwise previously determined, the Corporation shall make an additional Tax
Reimbursement Payment in respect of such excess Excise Tax (which Tax
Reimbursement Payment shall include, without limitation, any interest or
penalties payable with respect to such excess Excise Tax) at the time specified
in Section 6.9.5 below. With respect to this Section 6.9.4, if any such tax
authority makes such a determination, the Executive shall notify the Corporation
of such occurrence. If the Corporation obtains (at the Corporation's sole
expense) an opinion of legal counsel addressed, delivered and reasonably
satisfactory to the Executive that it is more likely than not that the Executive
would succeed in disputing such claim, assertion or determination of such tax
authority, the Executive shall, at the sole expense of the Corporation, make a
good faith effort to contest such claim, assertion or determination of such tax
authority in all relevant administrative proceedings (excluding any appeals
thereof); provided, however, that if the Executive determines in good faith that
the continued contest of any such claim, assertion or determination with such
tax authority 

<PAGE>

would have an adverse impact on her overall tax position (which good faith
determination shall take into account the magnitude of the amounts involved),
then, upon receipt of notice by the Corporation from the Executive to that
effect, the Executive shall, without foregoing any right to receive any Tax
Reimbursement Payment described in this Section 6.9, have no further obligation
to pursue any such contest with any such tax authority. The Executive may, as a
condition to pursuing or commencing any contest described in this Section 6.9.4
in any proceedings (which proceedings shall be in a forum chosen at the sole
discretion of the Executive), require the Corporation to advance any amount of
tax required to be paid in order to pursue such contest. In conducting any
contest described in this Section 6.9.4, the Executive shall use her best
efforts to keep the Corporation advised and will permit the Corporation to
prepare and suggest appropriate responses and actions that may be reasonably
made or taken by the Executive. Notwithstanding the above, the decisions as to
such responses or actions shall be solely that of the Executive and the
Executive shall have the sole right to control the proceeding. The Corporation
shall bear all expenses of any proceeding relating to any contest described in
this Section 6.9.4, whether incurred by the Corporation or the Executive,
including, without limitation, all fees and disbursements of attorneys,
accountants and expert witnesses and any additional interest or penalties
applicable. Nothing contained in this Agreement shall under any circumstances
give the Corporation any right to examine the tax returns or any other records
of the Executive.

                  6.9.5 DATE OF PAYMENT. A Tax Reimbursement Payment, as
provided for in this Section 6.9, shall be paid to the Executive not later than
10 business days following the payment of any Covered Payments which are
"parachute payments" under Section 6.9.2 above; provided, however, that any
additional Tax Reimbursement Payment payable to the Executive under Section
6.9.4 of this Agreement shall be paid to the Executive not later than 15
business days following the actual receipt by the Accountants and the
Corporation of the written opinion of the Executive's tax advisors, as provided
for therein.

            6.10 PAYMENT. Except as otherwise provided in this Agreement, any
payments to which the Executive shall be entitled to under this Section 6,
including, without limitation, any economic equivalent of any benefit, shall be
made, to the extent practicable, within five (5) business days following the
date of termination.

            6.11 CORPORATION REGULATORY LIMITATIONS. Any payments made to the
Executive pursuant to this Agreement, or otherwise, are subject to and
conditioned upon their compliance with 12 U.S.C. ss. 1828(k) and any regulations
promulgated thereunder.

            6.12  OTHER REQUIRED PROVISIONS.

            6.12.1 If the Bank is in default (as defined in Section 3(x)(1) of
the Federal Deposit Insurance Act), all obligations under this Agreement shall
terminate as of the date of default, but this Section 6.12.1 shall not affect
the vested rights of the Corporation and/or the Executive, if any.

<PAGE>

            6.12.2 All obligations under this Agreement shall be terminated,
except to the extent determined that continuation of this Agreement is necessary
for the continued operation of the Bank, (i) by the director, or his or her
designee, at the time the Federal Deposit Insurance Corporation or the
Resolution Trust Corporation enters into an agreement to provide assistance to
or on behalf of the Bank under the authority contained in Section 13(c) of the
Federal Deposit Insurance Act; or (ii) by the director, or his designee, at the
time the director, or his or her designee, approves a supervisory merger to
resolve problems related to operation of the Bank or when the Bank is determined
by such director to be in an unsafe or unsound condition. Any rights of the
parties that have already vested, however, shall not be affected by any such
actions.

            6.13 POST-TERMINATION OBLIGATIONS. During the Term of Employment and
for one (1) full year after the expiration or termination thereof, the Executive
shall, upon reasonable notice, use her reasonable best efforts to cooperate with
the Corporation and/or the Bank by providing such information and assistance to
the Corporation and/or the Bank as may reasonably be required by the Corporation
and/or the Bank at the Corporation's expense in connection with any litigation
not commenced by or involving the Executive in which the Corporation and/or the
Bank or any of their Subsidiaries or Affiliates is, or may become, a party.

      7.    NON-EXCLUSIVITY OF RIGHTS; NON-EXTENSION SEVERANCE.

            7.1 OTHER BENEFITS. Except as is otherwise specifically provided in
this Agreement, the Executive's continuing or future participation in any
benefit, bonus, incentive or other plan or program provided or maintained by the
Corporation and/or the Bank, and for which the Executive may be eligible and
qualify, shall not be prevented or limited, and the Executive's rights under any
future agreements with the Corporation and/or the Bank and/or any Affiliate
thereof, including, without limitation, any stock option agreements shall not be
limited or prejudiced. Subject to Section 7.2 below, this Agreement shall not
affect or operate to reduce any benefit or compensation inuring to the Executive
of a kind elsewhere provided. Except as otherwise specifically provided in this
Agreement, no provision of this Agreement shall be interpreted to mean or result
in the Executive receiving fewer benefits than those available to her without
reference to this Agreement.

            7.2 NON-EXTENSION SEVERANCE. If (a)(i) the Executive's employment
hereunder is not terminated or suspended under Sections 6.1, 6.2, 6.3, 6.4, 6.5
or 6.6 of this Agreement prior to the expiration of the Term of Employment, or
(ii) any such termination or suspension of the Executive's employment is not
initiated prior to the expiration of the Term of Employment, (b) the Term of
Employment is not extended by the Corporation, and (c) the Executive's
employment with the Corporation terminates after the expiration of the Term of
Employment (other than for Cause), the Executive shall be entitled to receive,
in lieu of any severance payments or severance benefits under any other plan or
program maintained by the Corporation or any Affiliate, (1) Base Salary
continuation at the rate in effect (as provided in Section 5.1 of this
Agreement) as of the expiration of the Term of Employment, and (2) welfare
benefit continuation, at the 

<PAGE>

level in effect (as provided for by Section 5.4 of this Agreement) on, and at
the same out-of-pocket cost to the Executive as of, the expiration of the Term
of Employment, in each case (1) and (2), for the period ending six (6) months
after the Executive's employment terminates. Notwithstanding the above, if the
Board determines in its sole discretion and in lieu only of such Base Salary
continuation in (1), a lump sum payment, equal to the present value of such Base
Salary continuation (reasonably determined using the discount rate specified in
Section 6.1(a)(1)), shall be paid to the Executive within thirty (30) days after
the date the Executive's employment terminates. Notwithstanding anything to the
contrary in this Section 7.2, if (x) there occurs a Change in Control during the
Term of Employment, (y) the Term of Employment is not extended by the
Corporation up to and/or through the second anniversary of any such Change of
Control, and (z) the Executive's employment with the Corporation is subsequently
terminated (other than for Cause), the Executive, in lieu of the Base Salary and
welfare benefits continuation under this Section 7.2, shall be entitled to
receive the payments and benefits set forth in Section 6.4 of this Agreement.

      8. RESOLUTION OF DISPUTES. With the exception of proceedings for equitable
relief brought pursuant to this Section or Section 9.2 of this Agreement, any
dispute or controversy arising under or in connection with this Agreement may,
at the Executive's option, be settled exclusively by arbitration in Melville,
Long Island in accordance with the rules of the American Arbitration Association
then in effect and at the Corporation's expense. Judgment may be entered on the
arbitrator's award in any court having jurisdiction. If a claim for any payments
or benefits under this Agreement or any other provision of this Agreement is
disputed by the Corporation and the Executive, the Executive shall, to the
extent and at such time or times as is not prohibited by applicable law,
regulation, regulatory bulletin, and/or any other regulatory requirement, as the
same exists or may be hereafter promulgated or amended, be reimbursed for all
reasonable attorney's fees and expenses incurred by the Executive in pursuing
such claim.

       9.   CONFIDENTIAL INFORMATION.

            9.1 CONFIDENTIALITY. The Executive will not, during or after the
Term of Employment, disclose any confidential information relating to the
business activities of the Corporation or any Affiliate thereof which has not
been previously disclosed by any person to any person, firm, corporation, bank
or other entity for any reason or purpose whatsoever. Notwithstanding the
foregoing, the Executive may disclose any knowledge or other information
relating to banking, financial and/or economic principles, concepts or ideas
which are based on experience and which are not derived from the business plans
and activities of the Corporation, and may disclose such confidential
information in connection with legal and/or regulatory proceedings (which shall
include, but not limited to, formal or informal exams, investigations or
inquiries conducted by the Office of Thrift Supervision).

            9.2 INJUNCTIVE RELIEF. The Executive acknowledges and agrees that
the Corporation will have no adequate remedy at law, and would be irreparably
harmed, if the Executive breaches or threatens to breach any of the provisions
of this Section 9 of 

<PAGE>

this Agreement. The Executive agrees that the Corporation shall be entitled to
equitable and/or injunctive relief to prevent any breach or threatened breach of
this Section 9, and to specific performance of each of the terms of such Section
in addition to any other legal or equitable remedies that the Corporation may
have. The Executive further agrees that she shall not, in any equity proceeding
relating to the enforcement of the terms of this Section 9, raise the defense
that the Corporation has an adequate remedy at law.

            9.3 SPECIAL SEVERABILITY. The terms and provisions of this Section 9
are intended to be separate and divisible provisions and if, for any reason, any
one or more of them is held to be invalid or unenforceable, neither the validity
nor the enforceability of any other provision of this Agreement shall thereby be
affected.

      10.   SUCCESSORS.

            10.1 THE EXECUTIVE. This Agreement is personal to the Executive and,
without the prior express written consent of the Corporation, shall not be
assignable by the Executive, except that the Executive's rights to receive any
compensation or benefits under this Agreement may be transferred or disposed of
pursuant to testamentary disposition, intestate succession or pursuant to a
qualified domestic relations order. This Agreement shall inure to the benefit of
and be enforceable by the Executive's heirs, beneficiaries and/or legal
representatives.

            10.2 THE CORPORATION. This Agreement shall inure to the benefit of
and be binding upon the Corporation and its successors and assigns; provided,
however, that no assignment of this Agreement may be made without the written
consent of the Executive.

      11. INDEMNIFICATION. The Executive (and her heirs, executors and
administrators) shall be indemnified and held harmless by the Corporation to the
fullest extent permitted by applicable law, regulation, regulatory bulletin,
and/or any other regulatory requirement, as the same exists or may hereafter be
promulgated or amended, against all expense, liability and loss (including,
without limitation, attorneys' fees, judgments, fines, excise taxes or penalties
and amounts paid or to be paid in settlement) reasonably incurred or suffered by
the Executive as a consequence of the Executive being or having been made a
party to, or being or having been involved, in any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, by reason of the fact that the Executive is or was a trustee,
director or officer of the Corporation or is or was serving at the request of
the Corporation as a trustee, director or officer of another corporation
(including, but not limited to, a subsidiary or an Affiliate of the
Corporation), and such indemnification shall continue after the Executive shall
cease to be an officer, director or trustee. The right to indemnification
conferred hereby shall be a contract right and shall also include, to the extent
permitted by applicable regulation, the right to be paid by the Corporation the
expenses incurred in defending any such proceeding in advance of the final
disposition upon receipt by the Corporation of an undertaking by or on behalf of
the Executive to repay such amount or a portion thereof, if it shall ultimately
be determined that the 

<PAGE>

Executive is not entitled to be indemnified by the Corporation pursuant hereto
or as otherwise authorized by law but such repayment by the Executive shall only
be in an amount ultimately determined to exceed the amount to which the
Executive was entitled to be indemnified.

      12.   MISCELLANEOUS.

            12.1 APPLICABLE LAW. This Agreement shall, to the extent not
superseded by federal law, be governed by and construed in accordance with the
laws of the State of New York, without regard to principles of conflict of laws.

            12.2 AMENDMENTS/WAIVER. This Agreement may not be amended, waived,
or modified otherwise than by a written agreement executed by the parties to
this Agreement or their respective successors and legal representatives. No
waiver by any party to this Agreement of any breach of any term, provision or
condition of this Agreement by the other party shall be deemed a waiver of a
similar or dissimilar condition or provision at the same time, or any prior or
subsequent time.

            12.3 NOTICES. All notices and other communications hereunder shall
be in writing and shall be deemed given when received by hand-delivery to the
other party, by facsimile transmission, by overnight courier, or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

            If to the Executive:    Ms. Karen M. Cullen
                                    20 East Ninth Street
                                    New York, New York  10003

            with a copy to:         Mel M. Immergut, Esq.
                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

            If to the Corporation:  Long Island Bancorp. Inc.
                                    201 Old Country Road
                                    Melville, New York  11747

                                    Attn:  Corporate Secretary


<PAGE>

            with a copy to:         Mel M. Immergut, Esq.
                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

            12.4 WITHHOLDING. The Corporation may withhold from any amounts
payable under this Agreement such taxes as shall be required to be withheld
pursuant to any applicable law or regulation.

            12.5 SEVERABILITY. The invalidity or unenforceability of any
provision of this Agreement shall not affect the validity or enforceability of
any other provision of this Agreement.

            12.6 CAPTIONS. The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.

            12.7 ENTIRE AGREEMENT. This Agreement contains the entire agreement
between the parties to this Agreement concerning the subject matter hereof and
supersedes all prior agreements, understandings, discussions, negotiations and
undertakings, whether written or oral, between the parties with respect thereto.

            12.8 Representation. The Executive represents and warrants that the
performance of the Executive's duties and obligations under this Agreement will
not violate any agreement between the Executive and any other person, firm,
partnership, corporation, or organization.

            12.9 SURVIVORSHIP. The respective rights and obligations of the
parties to this Agreement, including, without limitation, any rights of the
Executive and the Corporation under Section 11 of this Agreement, shall survive
any termination of this Agreement or the Executive's employment hereunder for
any reason to the extent necessary to the intended preservation of such rights
and obligations.

            12.10 EFFECT OF PAYMENTS UNDER BANK AGREEMENT. Notwithstanding any
provision herein to the contrary, to the extent that payments, entitlements and
benefits are paid to or received by the Executive under the Employment Agreement
dated as of August 4, 1997, between the Executive and the Bank, the amount of
any such payments, entitlements and benefits actually made by the Bank shall
reduce, to the extent so made, 

<PAGE>

the same payment, entitlement or benefit due to the Executive under the
provisions of this Agreement.


<PAGE>


            IN WITNESS WHEREOF, the Executive has hereunto set the Executive's
hand and the Corporation has caused this Agreement to be executed in its name on
its behalf, and its corporate seal to be hereunto affixed and attested by its
Secretary, all as of the day and year first above written.


                        LONG ISLAND BANCORP, INC.


                        By: _____________________________
                              Name:
                              Title:



                        ---------------------------------
                                    Karen M. Cullen

<PAGE>
                                                                    EXHIBIT 10.2





                                                                               1



                             EMPLOYMENT AGREEMENT

            This Employment Agreement (this "Agreement"), dated as of March 1,
1997, is made by and between The Long Island Savings Bank, FSB, a federal stock
savings bank organized under the laws of the United States, having its principal
offices at 201 Old Country Road, Melville, New York 11747 (the "Bank"), and Mr.
Lawrence W. Peters, residing at 143 Cabot Road, Massapequa, New York, 11758 (the
"Executive").

                                   RECITALS

            1. The Bank desires to employ the Executive as President and Chief
Operating Officer of the Bank, and to enter into an employment agreement
embodying the terms of such relationship.

            2. The Executive is willing to be employed as President and Chief
Operating Officer of the Bank on the terms set forth herein.


                                   AGREEMENT

            NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained, and for other good and valuable consideration, the
Bank and the Executive hereby agree as follows.

            1.    DEFINITIONS

            1.1 "AFFILIATE" means any person or entity of any kind effectively
controlling, effectively controlled by or effectively under common control with
the Bank, including, without limitation, Long Island Bancorp, Inc. (the
"Corporation").

            1.2   "BOARD" means the board of directors of the Bank.

            1.3 "CAUSE" means termination due to the Executive's (a) personal
dishonesty, (b) incompetence, (c) willful misconduct, (d) breach of fiduciary
duty involving personal profit, (e) intentional failure to perform stated
duties, (f) willful violation of any law, rule or regulation (other than traffic
violations or similar offenses), or final cease-and-

<PAGE>
                                                                               2

desist order, or (g) material breach of any provision of this Agreement.


<PAGE>
                                                                               3


            1.4 "CHANGE IN CONTROL" means, after the date of this Agreement, (a)
a change in control of the Corporation and/or the Bank of a nature that 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, as amended (the "Exchange Act"); (b) a change
in control of the Bank within the meaning of 12 U.S.C. ss. 1817(i), the Change
in Bank Control Act, and 12 C.F.R. ss. 574.4 of the Acquisition of Control of
Savings Association regulations of the Office of Thrift Supervision; (c)
individuals who constitute the Board as of the date of this Agreement (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 of
this Agreement whose election was approved by a vote of at least three-quarters
of the directors then comprising the Incumbent Board, or whose nomination for
election by the Bank's shareholders was approved by the Bank's nominating
committee then serving under the Board, shall be, for purposes of this clause
(c), considered as though he or she was a member of the Incumbent Board (but
excluding, for this purpose, any such individual whose initial assumption of
office occurs as a result of either an actual or threatened election contest (as
such terms are used in Rule 14a-11 of Regulation 14A promulgated under the
Exchange Act) or other actual or threatened solicitation of proxies or
consents); (d) approval by the shareholders of the Corporation and/or the Bank,
as the case may be, of a reorganization, merger or consolidation, or the
consummation of any such reorganization, merger or consolidation, other than a
reorganization, merger or consolidation with respect to which all or
substantially all of the individuals and entities who were the beneficial
owners, immediately prior to such reorganization, merger or consolidation, of
the Voting Interest in the Corporation and/or the Bank, as the case may be,
beneficially own, directly or indirectly, immediately after such reorganization,
merger or consolidation more than 80% of the Voting Interest of the corporation
or other entity resulting from such reorganization, merger or consolidation in
substantially the same proportions as their respective ownership, immediately
prior to such reorganization, merger or consolidation, of the Voting Interest in
the Corporation and/or the Bank, as the case may be; (e) approval by the
shareholders of the Corporation and/or the Bank, as the case may be, of (i) a
complete liquidation or dissolution of the Corporation and/or the Bank, or (ii)
the sale or other disposition of all or substantially all of the assets of the
Corporation and/or the Bank, or the occurrence of any such liquidation,
dissolution, sale or other disposition, other than, in any case, to a
Subsidiary, directly or indirectly, of the Corporation or any Affiliate; and/or
(f) the solicitation of proxies from shareholders of the Corporation by someone
other than the current management of the Bank and without the approval of the
Board, seeking shareholder approval of a plan of 

<PAGE>
                                                                               4


reorganization, merger or consolidation of the Corporation and/or the Bank with
one or more corporations as a result of which the shareholders' interests in the
Corporation and/or the Bank, as the case may be, are actually exchanged for or
converted into securities not issued by the Corporation and/or the Bank, as the
case may be. No failure on the part of the Executive to exercise any rights upon
the occurrence of a Change in Control shall be deemed a waiver of or otherwise
impair the rights of the Executive in respect of any subsequent events or
circumstances constituting a Change in Control.

            1.5 "CODE" means the Internal Revenue Code of 1986, as amended, and
as in effect from time to time, and/or any successor code thereto.

            1.6 "DATE OF TERMINATION" means the date specified in the Notice of
Termination (as defined in Section 6.8 of this Agreement); PROVIDED, HOWEVER,
that if, within thirty (30) days after any Notice of Termination is given, the
party receiving such Notice of Termination notifies the other party in writing
that a dispute exists concerning the termination, the Date of Termination shall
be the date on which the dispute is finally determined, either by mutual written
agreement of the parties, by a binding arbitration award, or by a final
judgment, order or decree of a court of competent jurisdiction, including all
appeals, unless the time for appeal therefrom has expired and no appeal has been
perfected; PROVIDED, FURTHER, HOWEVER, that the Date of Termination shall (a) in
no case be later than the date on which the Term of Employment expires, and (b)
be extended by a notice of dispute only if such notice is given in good faith
and the party giving such notice pursues the resolution of such dispute with
reasonable diligence.

            1.7 "EXCISE TAX" means any excise tax imposed under Section 4999 of
the Code and/or any successor section thereto.

            1.8 "GOOD REASON" means, and shall be deemed to exist if, without
the written consent of the Executive, (a) there occurs any reduction of Base
Salary or material reduction in other benefits or any material change by the
Bank to the Executive's function, duties, or responsibilities in effect on the
date hereof and/or as set forth in Section 4.1 of this Agreement, which change
would cause the Executive's position with the Bank to become one of lesser
responsibility, importance, or scope from the position and attributes thereof in
effect on the date hereof and/or as set forth in Section 4.1 of this Agreement
(and any such material change shall be deemed a continuing breach of this
Agreement), (b) there occurs any material breach of this Agreement by the Bank,
(c) a Change in Control occurs, or (d) the Bank, if and after a Suspension for
Disability (as defined in Section 6.2(a)) occurs and after a Change in Control
occurs, 

<PAGE>
                                                                               5


fills the Executive's position (in the manner set forth in Section
6.2(b) of this Agreement).

            1.9 "PARENT" means any corporation which has a direct or indirect
legal or beneficial ownership interest in the Bank, but only if any such
corporation owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities of the
Bank.

            1.10 "SUBSIDIARY" means any corporation (other than the Bank) in
which the Bank or any Parent has a direct or indirect legal or beneficial
ownership interest, but only if the Bank or the Parent, as the case may be, owns
or controls, directly or indirectly, securities possessing at least 50% of the
total combined voting power of all classes of securities in any such
corporation.

            1.11 "VOTING INTEREST" means securities of any class or classes or
other ownership interests having general voting power under ordinary
circumstances to elect members of a board of directors or trustees of any
entity.

            2.    EMPLOYMENT.

            2.1 GENERAL. Subject to the terms and provisions set forth in this
Agreement, the Bank, during the Term of Employment, agrees to continue to employ
the Executive as President and Chief Operating Officer of the Bank and the
Executive hereby accepts such continued employment.

            2.2 OTS SUSPENSION. If the Executive is suspended from office and/or
temporarily prohibited from participating in the conduct of the Bank's affairs
by a notice served under Section 8(e)(3) or (g)(1) of the Federal Deposit
Insurance Act (12 U.S.C. ss.ss. 1818(e)(3) and (g)(1)), the Bank's obligations
under this Agreement shall be suspended as of the date of service, unless stayed
by appropriate proceedings. If the charges in the notice are dismissed, the Bank
may in its discretion (i) pay the Executive all or part of the compensation
withheld while its contract obligations were suspended, and (ii) reinstate (in
whole or in part) any of its obligations which were suspended.

            3.    TERM OF EMPLOYMENT

            3.1 TERM. The term of employment under this Agreement shall commence
as of March 1, 1997 (the "Commencement Date") and, unless extended as provided
below or earlier terminated by the Bank or the Executive under Section 6 of this
Agreement, shall continue until December 31, 1998 (the "Term of Employment").
The 

<PAGE>
                                                                               6


Term of Employment may be extended upon written agreement of both parties.

            3.2 OTS REMOVAL. Notwithstanding anything to the contrary in this
Agreement, if the Executive is removed and/or permanently prohibited from
participating in the conduct of the Bank's affairs by an order issued under
Section 8(e)(4) or (g)(1) of the Federal Deposit Insurance Act (12 U.S.C. ss.ss.
1818(e)(4) or (g)(1)), all obligations of the Bank under this Agreement shall
terminate as of the effective date of the order, but vested rights of the Bank
and/or the Executive, if any, shall not be affected.

            4.    POSITIONS, RESPONSIBILITIES AND DUTIES.

            4.1 POSITIONS AND DUTIES. During the Term of Employment, the
Executive shall be employed and shall serve as President and Chief Operating
Officer of the Bank. In such position(s), the Executive shall have the duties,
responsibilities and authority as determined and designated from time to time by
the Board. The Executive shall serve under the direction and supervision of the
Bank's Chief Executive Officer and shall report only to such Chief Executive
Officer. Notwithstanding the above, the Executive shall not be required to
perform any duties and responsibilities (a) which would result in a
non-compliance with or violation of any applicable law, regulation, regulatory
bulletin, and/or any other regulatory requirement or (b) on a regular basis in
any locations outside the counties of Nassau, Suffolk or the City of New York
unless agreed upon by the Executive.

            4.2 ATTENTION TO DUTIES AND RESPONSIBILITIES. During the Term of
Employment, the Executive shall, except for periods of absence occasioned by
illness, vacation in accordance with Section 5.6, and reasonable leaves of
absence in accordance with the practices of the Bank and the Corporation as of
the date of this Agreement, devote substantially all of his business time to the
business and affairs of the Bank and the Corporation and the Executive shall use
his best efforts, business skills, ability and fidelity to perform faithfully
and efficiently the duties and responsibilities contemplated by this Agreement;
PROVIDED, HOWEVER, that the Executive shall be allowed, to the extent such
activities do not present a conflict or substantially interfere with the
performance by the Executive of his duties and responsibilities hereunder, (a)
to manage the Executive's personal affairs, and (b)(i) to serve on boards or
committees of civic or charitable organizations or trade associations, and (ii)
after obtaining the consent of the Board, as evidenced by a written resolution
of the Board and under the terms and conditions specified in any such
resolution, to serve on the 

<PAGE>
                                                                               7


boards of directors or trustees of companies or other organizations and
associations; PROVIDED, FURTHER, HOWEVER, that such offices or positions which
the Executive holds on the date of this Agreement and which are set forth on
Exhibit "A", annexed hereto are designated as currently consented to positions.

            5.    COMPENSATION AND OTHER BENEFITS.

            5.1 BASE SALARY. During the Term of Employment, the Executive shall
receive a base salary of $325,000 per annum ("Base Salary") payable in
accordance with the Bank's normal payroll practices.

            5.2 ANNUAL BONUS. During the Term of Employment, the Executive shall
be entitled to an annual bonus payment in an amount not less than $125,000;
PROVIDED, HOWEVER, that, to the extent not prohibited by applicable law,
regulation, regulatory bulletin, and/or any other regulatory requirement, as the
same exists or may hereafter be promulgated or amended, the annual bonus paid to
the Executive following a Change in Control shall not be less than the highest
annual bonus paid to the Executive during the Term of Employment. No other
compensation or additional benefits provided for in this Agreement shall be
deemed a substitute for the Executive's right, to receive such bonuses.

            5.3 INCENTIVE, RETIREMENT, AND SAVINGS PLANS. During the Term of
Employment, the Executive shall participate in all incentive, pension,
retirement, savings and other employee benefit plans and programs, if any,
maintained from time to time by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.4 WELFARE BENEFIT PLANS. During the Term of Employment, the
Executive, the Executive's spouse, if any, and their eligible dependents, if
any, shall participate in and be covered by all the welfare benefit plans and
programs, if any, maintained by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.5 EXPENSE REIMBURSEMENT. During and in respect of the Term of
Employment, the Executive shall be entitled to receive prompt reimbursement for
all reasonable expenses, including reasonable business travel expenses, incurred
by the Executive in performing his duties and responsibilities hereunder in
accordance with the policies and procedures of the Bank as in effect at the time
the expense was incurred, as the same may be changed from time to time.

<PAGE>
                                                                               8

            5.6 VACATION AND FRINGE BENEFITS. During the Term of Employment, the
Executive shall be entitled to five weeks paid vacation each calendar year at
such times which do not materially interfere with the performance of the
Executive's duties hereunder. In addition, during the Term of Employment, the
Executive shall be eligible to benefit from such fringe benefits and
perquisites, if any, including automobile usage, in accordance with the policies
of the Bank and as in effect and provided from time to time to senior executives
of the Corporation and/or the Bank.

            6.    TERMINATION.

            6.1 TERMINATION DUE TO DEATH. In the event of the Executive's death
during the Term of Employment, the Term of Employment shall thereupon end and
his estate or other legal representative, as the case may be, shall, subject to
Sections 2.2, 3.2, 6.9, 6.11, and 6.12 of this Agreement, only be entitled to:

            (a)(i)(A) Base Salary continuation at two-thirds (2/3) of the rate
      in effect (as provided in Section 5.1 of this Agreement) on the Date of
      Termination for a three-month period commencing on such Date of
      Termination, or (B), if the Board so determines in its sole discretion and
      in lieu of such three-month salary continuation described above in (A), a
      lump sum payment equal in amount to the present value of such Base Salary
      continuation (reasonably determined using a discount rate equal to the
      most recent quote available for the three-month United States Treasury
      Bill rate on the Date of Termination) payable within thirty business days
      after the Date of Termination, and (ii) a pro-rata annual bonus for the
      fiscal year in which such termination occurs, such pro-rata bonus amount
      to be (I) pro-rated based on the number of calendar days transpired during
      the fiscal year of the Bank (prior to the Date of Termination) in which
      such termination occurs over 365, (II) subject to Section 5.2, determined
      in good faith by the Board (but in its sole discretion), and (III) if any
      such bonus is payable, paid on or about the same date that the annual
      bonus amounts payable in respect of such fiscal year, if any, to the
      senior executives of the Corporation and/or the Bank are actually paid to
      them;

            (b) any Base Salary accrued to the Date of Termination or any bonus
      actually awarded, but not yet paid as of the Date of Termination;

<PAGE>
                                                                               9


            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;

            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and the unused, unaccrued portion
      of any vacation days available through the end (but not beyond) of the
      calendar year of the Bank in which such termination occurs;

            (e) any other compensation and benefits as may be provided in
      accordance with the terms and provisions of any applicable plans and
      programs, if any, of the Bank or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
      this Agreement.

            6.2  SUSPENSION FOR DISABILITY.

            (a) If, during the Term of Employment, the Executive shall have been
absent from his duties hereunder on a full-time basis due to physical or mental
illness for six (6) consecutive months, the Bank may give thirty (30) days
written notice of potential suspension. If the Executive shall not have returned
to the full-time performance of his duties within such 30-day period, the Bank
may suspend the Executive's employment for "Disability" (a "Suspension for
Disability").

            (b) If a Suspension for Disability occurs during the Term of
Employment, the Bank will pay the Executive a bi-weekly payment equal to
two-thirds (2/3) of the Executive's bi-weekly rate of Base Salary on the
effective date of the Suspension for Disability. These payments shall commence
on the effective date of the Executive's Suspension for Disability and will end
on the earlier of (i) the date the Executive returns to full-time employment
hereunder; (ii) the Executive's equivalent full-time employment by another
employer; (iii) the Executive's death; or (iv) the expiration or earlier end of
the Term of Employment (the "Term of Suspension"). After a Suspension for
Disability occurs, the Bank shall be free to fill the Executive's position, but
such action by the Bank, shall constitute Good Reason if it occurs after a
Change in Control. Upon the Executive being able to return to full-time
employment hereunder before the expiration or end of the Term of Employment, the
Executive shall be offered an equivalent available position and otherwise be
subject to the provisions of this Agreement. The disability payments hereunder
will be in addition to any benefit payable from any qualified or nonqualified
retirement plans or programs maintained by the Corporation and/or the Bank but
will be reduced by payments received by the Executive on account of such
disability under any 

<PAGE>
                                                                              10


long-term disability plan maintained for the Corporation's and/or the Bank's
employees.

            (c) During the Term of Suspension, the Bank will cause to be
continued life and health coverage and such other benefits substantially
identical to the coverage and benefits maintained by the Bank for the Executive
prior to the occurrence of any Suspension for Disability.

            (d) Notwithstanding the foregoing, there will be no reduction in the
compensation (except as otherwise provided in Section 6.2(b) above), accrued
benefits or pension granted or accruing to the Executive during the Term of
Suspension. Nothing in this Section 6.2 shall abrogate or limit other provisions
of this Agreement granting rights to the Executive or the Executive's spouse or
the Executive's estate following death, or termination, if applicable.

            6.3 TERMINATION BY THE BOARD FOR CAUSE. The Board may terminate the
Executive's employment hereunder for Cause, as provided below. If the Board
terminates the Executive's employment hereunder for Cause, the Term of
Employment (if not already expired) shall thereupon end as set forth below and
the Executive shall, subject to Sections 2.2, 3.2, 6.9, 6.11, and 6.12 of this
Agreement, only be entitled to:

            (a)   Base Salary up to and including the Date of Termination;

            (b) any bonus actually awarded, but not yet paid as of the Date of
      Termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;

            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and, to the extent not prohibited
      by applicable law, regulation, regulatory bulletin, and/or any other
      regulatory requirement, as the same exists or may hereafter be promulgated
      or amended, the unused, unaccrued portion of any vacation days available
      through the end (but not beyond) of the calendar year of the Bank in which
      such termination occurs;

            (e) to the extent not prohibited by applicable law, regulation,
      regulatory bulletin, and/or any other regulatory requirement, as the same
      exists or may hereafter be promulgated or amended, any other compensation
      and benefits as may be provided in accordance with the terms and

<PAGE>
                                                                              11



      provisions of any applicable plans and programs, if any, of the Bank or
      any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
      this Agreement.

In each case, in determining Cause the alleged acts or omissions of the
Executive shall be measured against standards generally prevailing in the
savings institution industry and the ultimate existence of Cause must be
confirmed by not less than 51% of the Incumbent Board (as constituted in
accordance with Section 1.4(c) of this Agreement) at a meeting called for such
purpose prior to any termination therefor; PROVIDED, HOWEVER, that it shall be
the Bank's burden to prove the alleged facts and omissions and the prevailing
nature of the standards the Bank shall have alleged are violated by such acts
and/or omissions of the Executive. In the event of such a confirmation by 51% or
more of the Incumbent Board, the Bank shall notify the Executive that the Bank
intends to terminate the Executive's employment for Cause under this Section 6.3
(the "Confirmation Notice"). The Confirmation Notice shall specify the act, or
acts, upon the basis of which the Incumbent Board has confirmed the existence of
Cause and the Confirmation Notice must be delivered to the Executive within
fourteen (14) days after the Incumbent Board so confirms the existence of Cause.
If the Executive notifies the Bank in writing (the "Opportunity Notice") within
thirty (30) days after the Executive has received the Confirmation Notice, the
Executive (together with counsel) shall be provided one opportunity to meet with
the Incumbent Board (or a sufficient quorum thereof) to discuss such act or
acts. Such opportunity to meet with the Incumbent Board shall be fixed and shall
occur on a date selected by the Incumbent Board, such date being not less than
ten (10) nor more than thirty (30) days after the Bank receives the Opportunity
Notice from the Executive; PROVIDED, HOWEVER, that the Bank may in good faith
select a later date if, and only if, such later date is necessary to convene a
sufficient quorum of the Incumbent Board to act in respect of the Executive's
Opportunity Notice. Such meeting shall take place at the principal offices of
the Bank or such other location as agreed to by the Executive and the Bank.
During the period commencing on the date the Bank receives the Opportunity
Notice and ending on the date next succeeding the date on which such meeting
between the Incumbent Board (or a sufficient quorum thereof) and the Executive
is scheduled to occur, and not withstanding anything to the contrary in this
Agreement, the Executive shall be suspended from employment with the Bank (with
pay, to the extent not prohibited by applicable law, regulation, regulatory
bulletin, and/or any other regulatory requirement, as the same exists or may
hereafter be promulgated or amended) and the Incumbent Board may, during such
suspension period, reasonably limit the Executive's access to the principal
offices of the Bank or any of its assets. If the Incumbent Board properly sets
the date of 

<PAGE>
                                                                              12


such meeting and if the Incumbent Board (or a sufficient quorum thereof) attends
such meeting and in good faith does not rescind its confirmation of Cause at
such meeting or if the Executive fails to attend such meeting for any reason,
the Executive's employment by the Bank shall, immediately upon the closing of
such meeting and the delivery to the Executive of the Notice of Termination, be
terminated for Cause under this Section 6.3. If the Executive does not respond
in writing to the Confirmation Notice in the manner and within the time period
specified in this Section 6.3, the Executive's employment with the Bank shall,
upon the thirty-first day after the receipt by the Executive of the Confirmation
Notice, be terminated for Cause under this Section 6.3. In the event of any
dispute hereunder, the Executive shall be entitled, to the extent not prohibited
by applicable law, regulation, regulatory bulletin, and/or any other regulatory
requirement, as the same exists or may hereafter be promulgated or amended,
until the earlier to occur of (i) the Date of Termination, (ii) the expiration
of the current stated Term of Employment, or (iii) the resolution of such
dispute to (A) be paid bi-weekly his then Base Salary, and (B) continue to
receive all other benefits; and there shall be no reduction whatsoever of any
amounts subsequently paid to the Executive upon resolution of such dispute as a
result of, or in respect to, such interim payments or coverage. The procedure
set forth in this Section 6.3 to determine the existence of Cause shall at all
times be subject to the requirements of applicable law, regulation, regulatory
bulletin or other regulatory requirements.

            6.4 TERMINATION WITHOUT CAUSE OR FOR GOOD REASON. The Bank may
terminate the Executive's employment hereunder at any time without Cause. The
Executive may terminate his employment hereunder for Good Reason at any time by
delivery of written notice to the Bank within the six-month period commencing
after the occurrence of the Good Reason effective forty-five (45) days after
such written notice is delivered. If the Bank terminates the Executive's
employment hereunder without Cause (other than due to Retirement, death,
Disability or the normal expiration of the full Term of Employment), or if the
Executive terminates his employment hereunder for Good Reason, the Term of
Employment shall thereupon end (if not already expired) and the Executive shall,
subject to Sections 2.2, 3.2, 6.8, 6.10, and 6.11 of this Agreement, only be
entitled to:

            (a) as liquidated damages, a cash lump sum equal to the sum of I)
      the Base Salary that would have accrued from the Date of Termination
      through the remaining Term of Employment but for the Termination and ii)
      subject to Section 5.2, an annual bonus for the fiscal year in which the
      Termination occurs;


<PAGE>
                                                                              13


            (b) any Base Salary accrued to the Date of Termination or any bonus
      actually awarded, but not yet paid as of the Date of Termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
      of the Date of Termination, but not yet paid as of the Date of 
      Termination;

            (d) payment of the per diem value of any unused vacation days
      accruing during the Term of Employment and the unused, unaccrued portion
      of any vacation days available through the end (but not beyond) of the
      calendar year of the Bank in which such termination occurs;

            (e) continuation of the welfare benefits of the Executive, at the
      level in effect (as provided for by Section 5.4 of this Agreement) on, and
      at the same out-of-pocket cost to the Executive as of, the Date of
      Termination for the three-year period commencing on the Date of
      Termination (or, if such continuation is not permitted by applicable law
      or if the Board so determines in its sole discretion, the Bank shall
      provide the economic equivalent in lieu thereof);

            (f) any other compensation and benefits as may be provided in
      accordance with the terms and provisions of any applicable plans or
      programs, if any, of the Bank or any Subsidiary; and

            (g) any rights to indemnification in accordance with Section 11 of
      this Agreement.

In the event of any dispute hereunder, the Executive shall be entitled until the
earlier to occur of (i) the Date of Termination, (ii) the expiration of the
current stated Term of Employment, or (iii) the resolution of such dispute to
(A) be paid bi-weekly his then Base Salary, and (B) continue to receive all
other benefits; and there shall be no reduction whatsoever of any amounts
subsequently paid to the Executive upon resolution of such dispute as a result
of, or in respect to, such interim payments or coverage.

            6.5 VOLUNTARY TERMINATION. During the Term of Employment, the
Executive may effect, upon thirty (30) days prior written notice to the Bank, a
Voluntary Termination of his employment hereunder and thereupon the Term of
Employment (if not already expired) shall end. A "Voluntary Termination" shall
mean a termination of employment by the Executive on his own initiative other
than (a) a termination due to death or Disability, (b) a termination for Good
Reason, (c) a termination 

<PAGE>
                                                                              14


as a result of the normal expiration of the full Term of Employment. A Voluntary
Termination shall, subject to Sections 2.2, 3.2, 6.8, 6.10, and 6.11 of this
Agreement, entitle the Executive only to all of the payments and benefits which
the Executive would be entitled to in the event of a termination of his
employment by the Bank for Cause.

            6.6 NO MITIGATION; NO OFFSET. In the event of any termination of
employment under this Section 6, the Executive shall be under no obligation to
seek other employment or to mitigate damages and there shall be no offset
against any amounts due the Executive under this Agreement for any reason,
including, without limitation, on account of any remuneration attributable to
any subsequent employment that the Executive may obtain. Any amounts due under
this Section 6 are in the nature of severance payments, or liquidated damages,
or both, and are not in the nature of a penalty.

            6.7 NOTICE OF TERMINATION. Any termination of the Executive's
employment under this Section 6 requiring advance written notice shall be
communicated by a notice of termination to the other party hereto given in
accordance with Section 12.3 of this Agreement (the "Notice of Termination").
The Notice of Termination, in the case of a termination by the Bank for Cause,
or a termination by the Executive for Good Reason, shall (a) indicate the
specific termination provision in this Agreement relied upon, and (b) set forth
in reasonable detail the dates, facts and circumstances claimed to provide a
basis for termination of the Executive's employment under the provision so
indicated.

            6.8 CODE SECTION 280G REDUCTION. Notwithstanding any other
provisions of this Agreement or of any other agreement, contract, understanding,
plan or program entered into or maintained by the Bank, if any payment or
benefit received or to be received by the Executive in connection with a Change
in Control or the termination of the Executive's employment (whether pursuant to
the terms of this Agreement or any other plan, arrangement or agreement with (a)
the Bank or any Affiliate, Parent or Subsidiary of the Bank, (b) any person
whose actions result in a Change in Control, or (c) any person affiliated with
the Bank or any such person) (all such payments and/or benefits, including the
payments and benefits, if any, under this Section 6, being hereinafter referred
to as the "Total Payments") would subject the Executive to an Excise Tax, and if
such Total Payments less the Excise Tax is less than the maximum amount of Total
Payments which would otherwise be payable to the Executive without imposition of
an Excise Tax, then, to the extent necessary to eliminate the imposition of an
Excise Tax (and after taking into account any reduction in the Total Payments
provided 

<PAGE>
                                                                              15


by reason of Section 280G of the Code in such other plan, arrangement or
agreement), (i) the cash and non-cash payments and benefits payable under this
Agreement shall first be reduced (but not below zero), and (ii) all other cash
and non-cash payments and benefits shall next be reduced (but not below zero);
but only if, by reason of any such reduction, the Total Payments with any such
reduction shall exceed the Total Payments without any such reduction. For
purposes of this Section 6.8, (A) no portion of the Total Payments the receipt
or enjoyment of which the Executive shall have effectively waived in writing
prior to the Date of Termination shall be taken into account, (B) no portion of
the Total Payments shall be taken into account which in the opinion of tax
counsel selected in good faith by the Bank does not constitute a "parachute
payment" within the meaning of Section 280G(b)(2) of the Code, including
(without limitation) by reason of Section 280G(b)(4)(A) of the Code, (C) the
payments and/or benefits under this Agreement shall be reduced only to the
extent necessary so that the Total Payments (other than those referred to in
clauses (A) and (B) above) in their entirety constitute reasonable compensation
for services actually rendered within the meaning of Section 280G(b)(4)(B) of
the Code or are otherwise not subject to disallowance as deductions, in the
opinion of the tax counsel referred to above in clause (B), and (D) the value of
any non-cash payment or benefit or any deferred payment or benefit included in
the Total Payments shall be determined by the Bank's independent auditors in
accordance with the principles of Sections 280G(d)(3) and (4) of the Code.
Except as otherwise provided above, the foregoing calculations and
determinations shall be made in good faith by the Bank and the Executive. If no
agreement on the calculations is reached, then the Executive and the Bank will
agree to the selection of an accounting firm to make the calculations. If no
agreement can be reached regarding the selection of an accounting firm the Bank
will select a prominent national accounting firm which has no current or recent
business relationship with the Bank. The Bank shall pay all costs and expenses
incurred in connection with any such calculations or determinations. Any
calculations or determinations made in accordance with this Section 6.8 shall be
conclusive and binding on all parties.

            6.9 PAYMENT. Except as otherwise provided in this Agreement, any
payments to which the Executive shall be entitled to under this Section 6,
including, without limitation, any economic equivalent of any benefit, shall be
made, to the extent practicable, within five (5) business days following the
Date of Termination.


<PAGE>
                                                                              16


            6.10  BANK REGULATORY LIMITATIONS.

            6.10.1 Any payments made to the Executive pursuant to this
Agreement, or otherwise, are subject to and conditioned upon their compliance
with 12 U.S.C. ss. 1828(k) and any regulations promulgated thereunder.

            6.11  OTHER REQUIRED PROVISIONS.

            6.11.1 If the Bank is in default (as defined in Section 3(x)(1) of
the Federal Deposit Insurance Act), all obligations under this Agreement shall
terminate as of the date of default, but this Section 6.11.1 shall not affect
the vested rights of the Bank and/or the Executive, if any.

            6.11.2 All obligations under this Agreement shall be terminated,
except to the extent determined that continuation of this Agreement is necessary
for the continued operation of the Bank, (i) by the director, or his or her
designee, at the time the Federal Deposit Insurance Corporation or the
Resolution Trust Corporation enters into an agreement to provide assistance to
or on behalf of the Bank under the authority contained in Section 13(c) of the
Federal Deposit Insurance Act; or (ii) by the director, or his designee, at the
time the director, or his or her designee, approves a supervisory merger to
resolve problems related to operation of the Bank or when the Bank is determined
by such director to be in an unsafe or unsound condition. Any rights of the
parties that have already vested, however, shall not be affected by any such
actions.

            6.12 POST-TERMINATION OBLIGATIONS. During the Term of Employment and
for one (1) full year after the expiration or termination thereof, the Executive
shall, upon reasonable notice, use his reasonable best efforts to cooperate with
the Corporation and/or the Bank by providing such information and assistance to
the Corporation and/or the Bank as may reasonably be required by the Corporation
and/or the Bank at the Bank's expense in connection with any litigation not
commenced by or involving the Executive in which the Corporation and/or the Bank
or any of their Subsidiaries or Affiliates is, or may become, a party.


<PAGE>
                                                                              17


            7.    NON-EXCLUSIVITY OF RIGHTS; NON-EXTENSION SEVERANCE.

            7.1 OTHER BENEFITS. Except as is otherwise specifically provided in
this Agreement, the Executive's continuing or future participation in any
benefit, bonus, incentive or other plan or program provided or maintained by the
Bank, and for which the Executive may be eligible and qualify, shall not be
prevented or limited, and the Executive's rights under any future agreements
with the Corporation and/or the Bank and/or any Affiliate thereof, including,
without limitation, any stock option agreements shall not be limited or
prejudiced. This Agreement shall not affect or operate to reduce any benefit or
compensation inuring to the Executive of a kind elsewhere provided. Except as
otherwise specifically provided in this Agreement, no provision of this
Agreement shall be interpreted to mean or result in the Executive receiving
fewer benefits than those available to him without reference to this Agreement.

            8. RESOLUTION OF DISPUTES. With the exception of proceedings for
equitable relief brought pursuant to this Section or Section 9.2 of this
Agreement, any dispute or controversy arising under or in connection with this
Agreement may, at the Executive's option, be settled exclusively by arbitration
in Melville, Long Island in accordance with the rules of the American
Arbitration Association then in effect and at the Bank's expense. Judgment may
be entered on the arbitrator's award in any court having jurisdiction; PROVIDED,
HOWEVER, that the Executive shall be entitled to seek specific performance in
court of his right to be paid until the Date of Termination during the pendency
of any dispute or controversy arising under or in connection with this
Agreement. If a claim for any payments or benefits under this Agreement or any
other provision of this Agreement is disputed by the Bank and the Executive, the
Executive shall, to the extent and at such time or times as is not prohibited by
applicable law, regulation, regulatory bulletin, and/or any other regulatory
requirement, as the same exists or may be hereafter promulgated or amended, be
reimbursed for all reasonable attorney's fees and expenses incurred by the
Executive in pursuing such claim.

            9.    CONFIDENTIAL INFORMATION.

            9.1 CONFIDENTIALITY. The Executive will not, during or after the
Term of Employment, disclose any confidential information relating to the
business activities of the Bank or any Affiliate thereof which has not been
previously disclosed by any person to any person, firm, corporation, bank or
other entity for any reason or purpose whatsoever. Notwithstanding the
foregoing, the Executive may disclose any knowledge or other 

<PAGE>
                                                                              18

information relating to banking, financial and/or economic principles, concepts
or ideas which are based on experience and which are not derived from the
business plans and activities of the Bank, and may disclose such confidential
information in connection with legal and/or regulatory proceedings (which shall
include, but not be limited to, formal or informal exams, investigations or
inquiries conducted by the Office of Thrift Supervision).

            9.2 INJUNCTIVE RELIEF. The Executive acknowledges and agrees that
the Bank will have no adequate remedy at law, and would be irreparably harmed,
if the Executive breaches or threatens to breach any of the provisions of this
Section 9 of this Agreement. The Executive agrees that the Bank shall be
entitled to equitable and/or injunctive relief to prevent any breach or
threatened breach of this Section 9, and to specific performance of each of the
terms of such Section in addition to any other legal or equitable remedies that
the Bank may have. The Executive further agrees that he shall not, in any equity
proceeding relating to the enforcement of the terms of this Section 9, raise the
defense that the Bank has an adequate remedy at law.

            9.3 SPECIAL SEVERABILITY. The terms and provisions of this Section 9
are intended to be separate and divisible provisions and if, for any reason, any
one or more of them is held to be invalid or unenforceable, neither the validity
nor the enforceability of any other provision of this Agreement shall thereby be
affected.

            10.   SUCCESSORS.

            10.1 THE EXECUTIVE. This Agreement is personal to the Executive and,
without the prior express written consent of the Bank, shall not be assignable
by the Executive, except that the Executive's rights to receive any compensation
or benefits under this Agreement may be transferred or disposed of pursuant to
testamentary disposition, intestate succession or pursuant to a qualified
domestic relations order. This Agreement shall inure to the benefit of and be
enforceable by the Executive's heirs, beneficiaries and/or legal
representatives.

            10.2 THE BANK. This Agreement shall inure to the benefit of and be
binding upon the Bank and its successors and assigns; PROVIDED, HOWEVER, that no
assignment of this Agreement may be made without the written consent of the
Executive.

            11. INDEMNIFICATION. The Executive (and his heirs, executors and
administrators) shall be indemnified and held harmless by the Bank to the
fullest extent permitted by 

<PAGE>
                                                                              19


applicable law, regulation, regulatory bulletin, and/or any other regulatory
requirement, as the same exists or may hereafter be promulgated or amended,
against all expense, liability and loss (including, without limitation,
attorneys' fees, judgments, fines, excise taxes or penalties and amounts paid or
to be paid in settlement) reasonably incurred or suffered by the Executive as a
consequence of the Executive being or having been made a party to, or being or
having been involved, in any threatened, pending or completed action, suit or
proceeding, whether civil, criminal, administrative or investigative, by reason
of the fact that the Executive is or was a trustee, director or officer of the
Bank or is or was serving at the request of the Bank as a trustee, director or
officer of another corporation (including, but not limited to, a subsidiary or
an Affiliate of the Bank), and such indemnification shall continue after the
Executive shall cease to be an officer, director or trustee. The right to
indemnification conferred hereby shall be a contract right and shall also
include, to the extent permitted by applicable regulation, the right to be paid
by the Bank the expenses incurred in defending any such proceeding in advance of
the final disposition upon receipt by the Bank of an undertaking by or on behalf
of the Executive to repay such amount or a portion thereof, if it shall
ultimately be determined that the Executive is not entitled to be indemnified by
the Bank pursuant hereto or as otherwise authorized by law but such repayment by
the Executive shall only be in an amount ultimately determined to exceed the
amount to which the Executive was entitled to be indemnified.

            12.   MISCELLANEOUS.

            12.1 APPLICABLE LAW. This Agreement shall, to the extent not
superseded by federal law, be governed by and construed in accordance with the
laws of the State of New York, without regard to principles of conflict of laws.

            12.2 AMENDMENTS/WAIVER. This Agreement may not be amended, waived,
or modified otherwise than by a written agreement executed by the parties to
this Agreement or their respective successors and legal representatives. No
waiver by any party to this Agreement of any breach of any term, provision or
condition of this Agreement by the other party shall be deemed a waiver of a
similar or dissimilar condition or provision at the same time, or any prior or
subsequent time.


<PAGE>
                                                                              20


            12.3 NOTICES. All notices and other communications hereunder shall
be in writing and shall be deemed given when received by hand-delivery to the
other party, by facsimile transmission, by overnight courier, or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

            If to the Executive:    Mr. Lawrence W. Peters
                                    143 Cabot Road
                                    Massapequa, New York  11758

            If to the Bank:         The Long Island Savings Bank, FSB
                                    201 Old Country Road
                                    Melville, New York  11747
                                    Attn:  Corporate Secretary

<PAGE>
                                                                              21


            with a copy to:         Mel M. Immergut, Esq.
                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

            12.4 WITHHOLDING. The Bank may withhold from any amounts payable
under this Agreement such taxes as shall be required to be withheld pursuant to
any applicable law or regulation.

            12.5 SEVERABILITY. The invalidity or unenforceability of any
provision of this Agreement shall not affect the validity or enforceability of
any other provision of this Agreement.

            12.6 CAPTIONS. The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.

            12.7 ENTIRE AGREEMENT. This Agreement contains the entire agreement
between the parties to this Agreement concerning the subject matter hereof and
supersedes all prior agreements, understandings, discussions, negotiations and
undertakings, whether written or oral, between the parties with respect thereto.

            12.8 REPRESENTATION. The Executive represents and warrants that the
performance of the Executive's duties and obligations under this Agreement will
not violate any agreement between the Executive and any other person, firm,
partnership, corporation, or organization.

            12.9 SURVIVORSHIP. The respective rights and obligations of the
parties to this Agreement, including, without limitation, any rights of the
Executive and the Bank under Section 11 of this Agreement, shall survive any
termination of this Agreement or the Executive's employment hereunder for any
reason to the extent necessary to the intended preservation of such rights and
obligations.

            12.10 EFFECT OF PAYMENTS UNDER CORPORATION AGREEMENT.
Notwithstanding any provision herein to the contrary, to the extent that
payments, entitlements and benefits are paid to or received by the Executive
under the Employment Agreement dated 

<PAGE>
                                                                              22


March 1, 1997, between the Executive and the Corporation, the amount of any such
payments, entitlements and benefits actually made by the Corporation shall
reduce, to the extent so made, the same payment, entitlement or benefit due to
the Executive under the provisions of this Agreement.

            IN WITNESS WHEREOF, the Executive has hereunto set the Executive's
hand and the Bank has caused this Agreement to be executed in its name on its
behalf, and its corporate seal to be hereunto affixed and attested by its
Secretary, all as of the day and year first above written.

                              THE LONG ISLAND SAVINGS BANK, FSB

                              By: _____________________________
                                    John J. Conefry, Jr.
                                    Chief Executive Officer




                              ---------------------------------
                                    Lawrence W. Peters
<PAGE>

                                                                    EXHIBIT 99.3


                              EMPLOYMENT AGREEMENT

            This Employment Agreement (this "Agreement"), dated as of August 4,
1997, is made by and between The Long Island Savings Bank, FSB, a federal stock
savings bank organized under the laws of the United States, having its principal
offices at 201 Old Country Road, Melville, New York 11747 (the "Bank"), and Ms.
Karen M. Cullen, residing at 20 East Ninth Street, New York, New York 10003 (the
"Executive").

                                    RECITALS

            1. The Bank desires to employ the Executive as an Executive Vice
President and the General Counsel of the Bank, and to enter into an employment
agreement embodying the terms of such relationship.

            2. The Executive is willing to be employed as an Executive Vice
President and the General Counsel of the Bank on the terms set forth herein.

                                    AGREEMENT

            NOW, THEREFORE, in consideration of the premises and mutual
covenants herein contained, and for other good and valuable consideration, the
Bank and the Executive hereby agree as follows.

      1.    Definitions.

            1.1 "AFFILIATE" means any person or entity of any kind effectively
controlling, effectively controlled by or effectively under common control with
the Bank, including, without limitation, Long Island Bancorp, Inc. (the
"Corporation").

            1.2   "BOARD" means the board of directors of the Bank.

            1.3 "CAUSE" means termination due to the Executive's (a) personal
dishonesty, (b) incompetence, (c) willful misconduct, (d) breach of fiduciary
duty involving personal profit, (e) intentional failure to perform stated
duties, (f) willful violation of any law, rule or regulation (other than traffic
violations or similar offenses), or final cease-and-desist order, or (g)
material breach of any provision of this Agreement.

            1.4 "CHANGE IN CONTROL" means, after the date of this Agreement, (a)
a change in control of the Corporation and/or the Bank of a nature that 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, as 

<PAGE>

amended (the "Exchange Act"); (b) a change in control of the Bank within the 
meaning of 12 U.S.C. ss. 1817(i), the Change in Bank Control Act, and 12 
C.F.R. ss. 574.4 of the Acquisition of Control of Savings Association 
regulations of the Office of Thrift Supervision; (c) individuals who 
constitute the Board as of the date of this Agreement (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 of this Agreement whose 
election was approved by a vote of at least three-quarters of the directors 
then comprising the Incumbent Board, or whose nomination for election by the 
Bank's shareholders was approved by the Bank's nominating committee then 
serving under the Board, shall be, for purposes of this clause (c), 
considered as though she or he was a member of the Incumbent Board (but 
excluding, for this purpose, any such individual whose initial assumption of 
office occurs as a result of either an actual or threatened election contest 
(as such terms are used in Rule 14a-11 of Regulation 14A promulgated under 
the Exchange Act) or other actual or threatened solicitation of proxies or 
consents); (d) approval by the shareholders of the Corporation and/or the 
Bank, as the case may be, of a reorganization, merger or consolidation, or 
the consummation of any such reorganization, merger or consolidation, other 
than a reorganization, merger or consolidation with respect to which all or 
substantially all of the individuals and entities who were the beneficial 
owners, immediately prior to such reorganization, merger or consolidation, of 
the Voting Interest in the Corporation and/or the Bank, as the case may be, 
beneficially own, directly or indirectly, immediately after such 
reorganization, merger or consolidation more than 80% of the Voting Interest 
of the corporation or other entity resulting from such reorganization, merger 
or consolidation in substantially the same proportions as their respective 
ownership, immediately prior to such reorganization, merger or consolidation, 
of the Voting Interest in the Corporation and/or the Bank, as the case may 
be; (e) approval by the shareholders of the Corporation and/or the Bank, as 
the case may be, of (i) a complete liquidation or dissolution of the 
Corporation and/or the Bank, or (ii) the sale or other disposition of all or 
substantially all of the assets of the Corporation and/or the Bank, or the 
occurrence of any such liquidation, dissolution, sale or other disposition, 
other than, in any case, to a Subsidiary, directly or indirectly, of the 
Corporation or any Affiliate; and/or (f) the solicitation of proxies from 
shareholders of the Corporation by someone other than the current management 
of the Bank and without the approval of the Board, seeking shareholder 
approval of a plan of reorganization, merger or consolidation of the 
Corporation and/or the Bank with one or more corporations as a result of 
which the shareholders' interests in the Corporation and/or the Bank, as the 
case may be, are actually exchanged for or converted into securities not 
issued by the Corporation and/or the Bank, as the case may be. No failure on 
the part of the Executive to exercise any rights upon the occurrence of a 
Change in Control shall be deemed a waiver of or otherwise impair the rights 
of the Executive in respect of any subsequent events or circumstances 
constituting a Change in Control.

<PAGE>


            1.5 "CODE" means the Internal Revenue Code of 1986, as amended, and
as in effect from time to time, and/or any successor code thereto.

            1.6 "EXCISE TAX" means any excise tax imposed under Section 4999 of
the Code and/or any successor section thereto.

            1.7 "GOOD REASON" means, and shall be deemed to exist if, without
the written consent of the Executive, (a) the Bank fails to appoint or reappoint
the Executive as an Executive Vice President and the General Counsel of the
Bank, (b) there occurs any reduction of Base Salary or material reduction in
other benefits or any material change by the Bank to the Executive's function,
duties, or responsibilities in effect on the date hereof and/or as set forth in
Section 4.1 of this Agreement, which change would cause the Executive's position
with the Bank to become one of lesser responsibility, importance, or scope from
the position and attributes thereof in effect on the date hereof and/or as set
forth in Section 4.1 of this Agreement (and any such material change shall be
deemed a continuing breach of this Agreement), (c) there occurs any material
breach of this Agreement by the Bank, (d) a Change in Control occurs, or (e) the
Bank, if and after a Suspension for Disability (as defined in Section 6.2(a))
occurs and after a Change in Control occurs, fills the Executive's position (in
the manner set forth in Section 6.2(b) of this Agreement).

            1.8 "PARENT" means any corporation which has a direct or indirect
legal or beneficial ownership interest in the Bank, but only if any such
corporation owns or controls, directly or indirectly, securities possessing at
least 50% of the total combined voting power of all classes of securities of the
Bank.

            1.9 "SUBSIDIARY" means any corporation (other than the Bank) in
which the Bank or any Parent has a direct or indirect legal or beneficial
ownership interest, but only if the Bank or the Parent, as the case may be, owns
or controls, directly or indirectly, securities possessing at least 50% of the
total combined voting power of all classes of securities in any such
corporation.

            1.10 "RETIREMENT" means the termination of the Executive's
employment with the Bank for any reason by the Executive at any time after the
Executive attains age 65.

            1.11 "VOTING INTEREST" means securities of any class or classes or
other ownership interests having general voting power under ordinary
circumstances to elect members of a board of directors or trustees of any
entity.

      2.    EMPLOYMENT.

            2.1 GENERAL. Subject to the terms and provisions set forth in this
Agreement, the Bank, during the Term of Employment, agrees to employ the
Executive as an Executive Vice President and the General Counsel of the Bank and
the Executive hereby accepts such continued employment.

<PAGE>

            2.2 OTS SUSPENSION. If the Executive is suspended from office and/or
temporarily prohibited from participating in the conduct of the Bank's affairs
by a notice served under Section 8(e)(3) or (g)(1) of the Federal Deposit
Insurance Act (12 U.S.C. ss.ss. 1818(e)(3) and (g)(1)), the Bank's obligations
under this Agreement shall be suspended as of the date of service, unless stayed
by appropriate proceedings. If the charges in the notice are dismissed, the Bank
may in its discretion (i) pay the Executive all or part of the compensation
withheld while its contract obligations were suspended, and (ii) reinstate (in
whole or in part) any of its obligations which were suspended.

      3.    TERM OF EMPLOYMENT.

            3.1 TERM. The term of employment under this Agreement shall commence
as of August 4, 1997 (the "Commencement Date") and, unless extended as provided
below or earlier terminated by the Bank or the Executive under Section 6 of this
Agreement, shall continue until the third anniversary of the Commencement Date
(the "Term of Employment"). After adequate and explicit review of the terms of
this Agreement and the Executive's performance of her duties, the Board, in its
sole discretion, may approve, as of each anniversary of the date of this
Agreement, a one year extension of the then Term of Employment.

            3.2 OTS REMOVAL. Notwithstanding anything to the contrary in this
Agreement, if the Executive is removed and/or permanently prohibited from
participating in the conduct of the Bank's affairs by an order issued under
Section 8(e)(4) or (g)(1) of the Federal Deposit Insurance Act (12 U.S.C. ss.ss.
1818(e)(4) or (g)(1)), all obligations of the Bank under this Agreement shall
terminate as of the effective date of the order, but vested rights of the Bank
and/or the Executive, if any, shall not be affected.

      4.    POSITIONS, RESPONSIBILITIES AND DUTIES.

            4.1 POSITIONS AND DUTIES. During the Term of Employment, the
Executive shall be employed and shall serve as an Executive Vice President and
the General Counsel of the Bank. In such position(s), the Executive shall have
the duties, responsibilities and authority as determined and designated from
time to time by the Board. The Executive shall serve under the direction and
supervision of the Bank's chief executive officer and shall report only to such
chief executive officer or his designees. Notwithstanding the above, the
Executive shall not be required to perform any duties and responsibilities (a)
which would result in a non-compliance with or violation of any applicable law,
regulation, regulatory bulletin, and/or any other regulatory requirement or (b)
on a regular basis in any locations outside the counties of Nassau, Suffolk or
the City of New York unless agreed upon by the Executive.

<PAGE>

            4.2 ATTENTION TO DUTIES AND RESPONSIBILITIES. During the Term of
Employment, the Executive shall, except for periods of absence occasioned by
illness, vacation in accordance with Section 5.6, and reasonable leaves of
absence in accordance with the practices of the Bank and the Corporation as of
the date of this Agreement, devote substantially all of her business time to the
business and affairs of the Bank and the Corporation and the Executive shall use
her best efforts, business skills, ability and fidelity to perform faithfully
and efficiently the duties and responsibilities contemplated by this Agreement;
provided, however, that the Executive shall be allowed, to the extent such
activities do not present a conflict or substantially interfere with the
performance by the Executive of her duties and responsibilities hereunder, (a)
to manage the Executive's personal affairs, and (b)(i) to serve on boards or
committees of civic or charitable organizations or trade associations, and (ii)
after obtaining the consent of the Board, as evidenced by a written resolution
of the Board and under the terms and conditions specified in any such
resolution, to serve on the boards of directors or trustees of companies or
other organizations and associations; provided, further, however, that all
offices or positions which the Executive currently holds or has held prior to
the date of this Agreement and those set forth on Exhibit "A", annexed hereto
are designated as currently consented to positions.

      5.    COMPENSATION AND OTHER BENEFITS.

            5.1 BASE SALARY. During the Term of Employment, the Executive shall
receive a base salary of $185,000 per annum ("Base Salary") payable in
accordance with the Bank's normal payroll practices. Such Base Salary shall be
reviewed from time to time by the Board at its convenience, but no less
frequently than annually, for increase by the Board in its sole discretion. Such
Base Salary as so increased shall then constitute the Executive's "Base Salary"
for purposes of this Agreement.

            5.2 ANNUAL BONUS. During the Term of Employment, the Executive shall
be entitled to participate in an equitable manner with other executive officers
of the Bank in such discretionary bonus payments or awards as may be authorized,
declared, and paid by the Board to the Bank's executive employees; provided,
however, that, to the extent not prohibited by applicable law, regulation,
regulatory bulletin, and/or any other regulatory requirement, as the same exists
or may hereafter be promulgated or amended, the annual bonus paid to the
Executive following a Change in Control shall not be less than the highest
annual bonus paid during the Term of Employment. No other compensation or
additional benefits provided for in this Agreement shall be deemed a substitute
for the Executive's right, if any, to receive such bonuses if, when and as
declared by the Board.


<PAGE>

            5.3 INCENTIVE, RETIREMENT, AND SAVINGS PLANS. During the Term of
Employment, the Executive shall participate in all incentive, pension,
retirement, savings and other employee benefit plans and programs, if any,
maintained from time to time by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.4 WELFARE BENEFIT PLANS. During the Term of Employment, the
Executive, the Executive's spouse, if any, and their eligible dependents, if
any, shall participate in and be covered by all the welfare benefit plans and
programs, if any, maintained by the Corporation and/or the Bank for the benefit
of senior executives and/or other employees of the Corporation and/or the Bank.

            5.5 EXPENSE REIMBURSEMENT. During the Term of Employment, the
Executive shall be entitled to receive prompt reimbursement for all reasonable
expenses, including reasonable business travel expenses, incurred by the
Executive in performing her duties and responsibilities hereunder in accordance
with the policies and procedures of the Bank as in effect at the time the
expense was incurred, as the same may be changed from time to time.

            5.6 VACATION AND FRINGE BENEFITS. During the Term of Employment, the
Executive shall be entitled to five weeks paid vacation each calendar year at
such times which do not materially interfere with the performance of the
Executive's duties hereunder. In addition, during the Term of Employment, the
Executive shall be eligible to benefit from such fringe benefits and
perquisites, if any, in accordance with the policies of the Bank and as in
effect and provided from time to time to senior executives of the Corporation
and/or the Bank. Notwithstanding the above, the Executive, during the Term of
Employment, shall retain, pursuant to current policy and practice of the
Corporation and/or the Bank, all privileges, if any, including club memberships
and automobile usage to which she is entitled on the date of this Agreement.

      6.    TERMINATION.

            6.1 TERMINATION DUE TO DEATH. In the event of the Executive's death
during the Term of Employment, the Term of Employment shall thereupon end and
her estate or other legal representative, as the case may be, shall, subject to
Sections 2.2, 3.2, 6.9, 6.11, and 6.12 of this Agreement, only be entitled to:

            (a)(i)(A) Base Salary continuation at two-thirds (2/3) of the rate
in effect (as provided in Section 5.1 of this Agreement) on the date of
termination for a three-month period commencing on such date of termination, or
(B), if the Board so determines in its sole discretion and in lieu of such
three-month salary continuation described above in (A), a lump sum payment equal
in amount to the present value of such Base Salary continuation (reasonably
determined using a discount rate equal to the most recent quote available for
the three-month United States Treasury Bill rate on the date of termination)

<PAGE>

payable within thirty business days after the date of termination, and (ii) a
pro-rata annual bonus for the fiscal year in which such termination occurs, such
pro-rata bonus amount to be (I) pro-rated based on the number of calendar days
transpired during the fiscal year of the Bank (prior to the date of termination)
in which such termination occurs over 365, (II) determined in good faith by the
Board (but in its sole discretion), and (III) if any such bonus is payable, paid
on or about the same date that the annual bonus amounts payable in respect of
such fiscal year, if any, to the senior executives of the Corporation and/or the
Bank are actually paid to them;

            (b) any Base Salary accrued to the date of termination or any bonus
actually awarded, but not yet paid as of the date of termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Bank in which such termination occurs;

            (e) any other compensation and benefits as may be provided in
accordance with the terms and provisions of any applicable plans and programs,
if any, of the Bank or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.2  SUSPENSION FOR DISABILITY.

            (a) If, during the Term of Employment, the Executive shall have been
absent from her duties hereunder on a full-time basis due to physical or mental
illness for six (6) consecutive months, the Bank may give thirty (30) days
written notice of potential suspension. If the Executive shall not have returned
to the full-time performance of her duties within such 30-day period, the Bank
may suspend the Executive's employment for "Disability" (a "Suspension for
Disability").

            (b) If a Suspension for Disability occurs during the Term of
Employment, the Bank will pay the Executive a bi-weekly payment equal to
two-thirds (2/3) of the Executive's bi-weekly rate of Base Salary on the
effective date of the Suspension for Disability. These payments shall commence
on the effective date of the Executive's Suspension for Disability and will end
on the earlier of (i) the date the Executive returns to full-time employment
hereunder; (ii) the Executive's equivalent full-time employment by another
employer; (iii) the Executive's retirement; (iv) the 

<PAGE>

Executive's death; or (v) the expiration or earlier end of the Term of 
Employment (the "Term of Suspension"). After a Suspension for Disability 
occurs, the Bank shall be free to fill the Executive's position, but such 
action by the Bank, shall constitute Good Reason if it occurs after a Change 
in Control. Upon the Executive being able to return to full-time employment 
hereunder before the expiration or end of the Term of Employment, the 
Executive shall be offered an equivalent available position and otherwise be 
subject to the provisions of this Agreement. The disability payments 
hereunder will be in addition to any benefit payable from any qualified or 
nonqualified retirement plans or programs maintained by the Corporation 
and/or the Bank but will be reduced by payments received by the Executive on 
account of such disability under any long-term disability plan maintained for 
the Corporation's and/or the Bank's employees.

            (c) During the Term of Suspension, the Bank will cause to be
continued life and health coverage and such other benefits substantially
identical to the coverage and benefits maintained by the Bank for the Executive
prior to the occurrence of any Suspension for Disability.

            (d) Notwithstanding the foregoing, there will be no reduction in the
compensation (except as otherwise provided in Section 6.2(b) above), accrued
benefits or pension granted or accruing to the Executive during the Term of
Suspension. Nothing in this Section 6.2 shall abrogate or limit other provisions
of this Agreement granting rights to the Executive or the Executive's spouse or
the Executive's estate following death, retirement or termination, if
applicable.

            6.3 TERMINATION FOR CAUSE. The Bank may terminate the Executive's
employment hereunder for Cause, upon fifteen (15) days prior written notice to
the Executive. If the Bank terminates the Executive's employment hereunder for
Cause, the Term of Employment (if not already expired) shall thereupon end as
set forth below and the Executive shall, subject to Sections 2.2, 3.2, 6.9,
6.11, and 6.12 of this Agreement, only be entitled to:

            (a) Base Salary up to and including the date of termination;

            (b) any bonus actually awarded, but not yet paid as of the date of
termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and, to the extent not prohibited by
applicable law, regulation, regulatory bulletin, and/or any other regulatory
requirement, as the same exists or may hereafter be promulgated or amended, the
unused, unaccrued portion of any vacation days available through the end (but
not beyond) of the calendar year of the Bank in which such termination occurs;

<PAGE>

            (e) to the extent not prohibited by applicable law, regulation,
regulatory bulletin, and/or any other regulatory requirement, as the same exists
or may hereafter be promulgated or amended, any other compensation and benefits
as may be provided in accordance with the terms and provisions of any applicable
plans and programs, if any, of the Bank or any Subsidiary; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.4 TERMINATION WITHOUT CAUSE OR FOR GOOD REASON. The Bank may
terminate the Executive's employment hereunder at any time without Cause. The
Executive may terminate her employment hereunder for Good Reason at any time by
delivery of written notice to the Bank within the six-month period commencing
after the occurrence of the Good Reason effective forty-five (45) days after
such written notice is delivered. If the Bank terminates the Executive's
employment hereunder without Cause (other than due to Retirement, death,
Disability or the normal expiration of the full Term of Employment), or if the
Executive terminates her employment hereunder for Good Reason, the Term of
Employment shall thereupon end (if not already expired) and the Executive shall,
subject to Sections 2.2, 3.2, 6.9, 6.11, and 6.12 of this Agreement, only be
entitled to:

            (a) as liquidated damages, a cash lump sum equal to three (3) times
the Executive's "Highest Annual Compensation" (as herein defined). For purposes
of this Agreement, "Highest Annual Compensation" shall mean the sum of (i) the
highest per annum rate of Base Salary, and (ii) the aggregate bonus amounts paid
to the Executive (or which would have been paid but for an election to defer
payment to a later period), in respect of any fiscal year of the Bank at any
time during the Term of Employment;

            (b) any Base Salary accrued to the date of termination or any bonus
actually awarded, but not yet paid as of the date of termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Bank in which such termination occurs;

            (e) continuation of the welfare benefits of the Executive, at the
level in effect (as provided for by Section 5.4 of this Agreement) on, and at
the same out-of-pocket cost to the Executive as of, the date of termination for
the three-year period commencing on the date of termination (or, if such
continuation is not permitted by applicable law or if the Board so determines in
its sole discretion, the Bank shall provide the economic equivalent in lieu
thereof);

<PAGE>

            (f) any other compensation and benefits as may be provided in
accordance with the terms and provisions of any applicable plans or programs, if
any, of the Bank or any Subsidiary; and

            (g) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.5 VOLUNTARY TERMINATION. During the Term of Employment, the
Executive may effect, upon thirty (30) days prior written notice to the Bank, a
Voluntary Termination of her employment hereunder and thereupon the Term of
Employment (if not already expired) shall end. A "Voluntary Termination" shall
mean a termination of employment by the Executive on her own initiative other
than (a) a termination due to death or Disability, (b) a termination for Good
Reason, (c) a termination due to Retirement, or (d) a termination as a result of
the normal expiration of the full Term of Employment. A Voluntary Termination
shall, subject to Sections 2.2, 3.2, 6.9, 6.11, and 6.12 of this Agreement,
entitle the Executive only to all of the payments and benefits which the
Executive would be entitled to in the event of a termination of her employment
by the Bank for Cause.

            6.6 TERMINATION DUE TO RETIREMENT. The Executive may terminate the
Executive's employment hereunder due to Retirement upon thirty (30) days prior
written notice to the Bank. If, during the Term of Employment, the Executive's
employment is so terminated due to Retirement, the Term of Employment shall
thereupon end and the Executive shall, subject to Sections 2.2, 3.2, 6.9, 6.11,
and 6.12 of this Agreement, only be entitled to:

            (a) Base Salary up to and including the date of termination;

            (b) any bonus actually awarded, but not yet paid as of the date of
termination;

            (c) reimbursement for all expenses (under Section 5.5) incurred as
of the date of termination, but not yet paid as of the date of termination;

            (d)(i) continuation of the Executive's welfare benefits (as
described in Section 5.4 of this Agreement) at the level in effect on the date
of termination for the one-year period following the termination of the
Executive's employment due to Retirement (or, if such continuation is not
permitted by applicable law or if the Board so determines in its sole
discretion, the Bank shall provide the economic equivalent in lieu thereof), and
(ii) any other compensation and benefits as may be provided in accordance with
the terms and provisions of any applicable plans and programs, if any, of the
Bank or any Subsidiary;

<PAGE>

            (e) payment of the per diem value of any unused vacation days
accruing during the Term of Employment and the unused, unaccrued portion of any
vacation days available through the end (but not beyond) of the calendar year of
the Bank in which such termination occurs; and

            (f) any rights to indemnification in accordance with Section 11 of
this Agreement.

            6.7 NO MITIGATION; NO OFFSET. In the event of any termination of
employment under this Section 6, the Executive shall be under no obligation to
seek other employment or to mitigate damages and there shall be no offset
against any amounts due the Executive under this Agreement for any reason,
including, without limitation, on account of any remuneration attributable to
any subsequent employment that the Executive may obtain. Any amounts due under
this Section 6 are in the nature of severance payments, or liquidated damages,
or both, and are not in the nature of a penalty.

            6.8 NOTICE OF TERMINATION. Any termination of the Executive's
employment under this Section 6 requiring advance written notice shall be
communicated by a notice of termination to the other party hereto given in
accordance with Section 12.3 of this Agreement (the "Notice of Termination").
The Notice of Termination, in the case of a termination by the Bank for Cause,
or a termination by the Executive for Good Reason, shall (a) indicate the
specific termination provision in this Agreement relied upon, and (b) set forth
in reasonable detail the dates, facts and circumstances claimed to provide a
basis for termination of the Executive's employment under the provision so
indicated.

            6.9 CODE SECTION 280G REDUCTION. Notwithstanding any other
provisions of this Agreement or of any other agreement, contract, understanding,
plan or program entered into or maintained by the Bank, if any payment or
benefit received or to be received by the Executive in connection with a Change
in Control or the termination of the Executive's employment (whether pursuant to
the terms of this Agreement or any other plan, arrangement or agreement with (a)
the Bank or any Affiliate, Parent or Subsidiary of the Bank, (b) any person
whose actions result in a Change in Control, or (c) any person affiliated with
the Bank or any such person) (all such payments and/or benefits, including the
payments and benefits, if any, under this Section 6, being hereinafter referred
to as the "Total Payments") would subject the Executive to an Excise Tax, and if
such Total Payments less the Excise Tax is less than the maximum amount of Total
Payments which would otherwise be payable to the Executive without imposition of
an Excise Tax, then, to the extent necessary to eliminate the imposition of an
Excise Tax (and after taking into account any reduction in the Total Payments
provided by reason of Section 280G of the Code in such other plan, arrangement
or agreement), (i) the cash and non-cash payments and benefits payable under
this Agreement shall first be reduced (but not below zero), and (ii) all other
cash and non-cash payments and benefits 


<PAGE>

shall next be reduced (but not below zero); but only if, by reason of any such
reduction, the Total Payments with any such reduction shall exceed the Total
Payments without any such reduction. For purposes of this Section 6.9, (A) no
portion of the Total Payments the receipt or enjoyment of which the Executive
shall have effectively waived in writing prior to the date of termination shall
be taken into account, (B) no portion of the Total Payments shall be taken into
account which in the opinion of tax counsel selected in good faith by the Bank
does not constitute a "parachute payment" within the meaning of Section
280G(b)(2) of the Code, including (without limitation) by reason of Section
280G(b)(4)(A) of the Code, (C) the payments and/or benefits under this Agreement
shall be reduced only to the extent necessary so that the Total Payments (other
than those referred to in clauses (A) and (B) above) in their entirety
constitute reasonable compensation for services actually rendered within the
meaning of Section 280G(b)(4)(B) of the Code or are otherwise not subject to
disallowance as deductions, in the opinion of the tax counsel referred to above
in clause (B), and (D) the value of any non-cash payment or benefit or any
deferred payment or benefit included in the Total Payments shall be determined
by the Bank's independent auditors in accordance with the principles of Sections
280G(d)(3) and (4) of the Code. Except as otherwise provided above, the
foregoing calculations and determinations shall be made in good faith by the
Bank and the Executive. If no agreement on the calculations is reached, then the
Executive and the Bank will agree to the selection of an accounting firm to make
the calculations. If no agreement can be reached regarding the selection of an
accounting firm the Bank will select a prominent national accounting firm which
has no current or recent business relationship with the Bank. The Bank shall pay
all costs and expenses incurred in connection with any such calculations or
determinations. Any calculations or determinations made in accordance with this
Section 6.9 shall be conclusive and binding on all parties.

            6.10 PAYMENT. Except as otherwise provided in this Agreement, any
payments to which the Executive shall be entitled to under this Section 6,
including, without limitation, any economic equivalent of any benefit, shall be
made, to the extent practicable, within five (5) business days following the
date of termination.


<PAGE>

            6.11  BANK REGULATORY LIMITATIONS.

            6.11. Any payments made to the Executive pursuant to this Agreement,
or otherwise, are subject to and conditioned upon their compliance with 12
U.S.C. ss. 1828(k) and any regulations promulgated thereunder.

            6.11.2 To the extent required by applicable law, regulation,
regulatory bulletin, and/or any other regulatory requirement, the aggregate
amount and/or value of the Compensation paid as a result of any termination of
the Executive's employment with the Bank, regardless of the reason for any such
termination of employment, shall not exceed three (3) times the Executive's
Average Annual Compensation. For purposes of this Section 6.11.2, "Average
Annual Compensation" means the average of the Executive's Compensation for the
five (5) taxable years immediately preceding the taxable year in which occurs
the date of termination and "Compensation" shall have the same meaning as is
ascribed to such term in OTS Regulatory Bulletin 27a, dated March 5, 1993, or
any subsequent bulletin that supersedes or revokes OTS RB27a.

            6.12  Other Required Provisions.

            6.12.1 If the Bank is in default (as defined in Section 3(x)(1) of
the Federal Deposit Insurance Act), all obligations under this Agreement shall
terminate as of the date of default, but this Section 6.12.1 shall not affect
the vested rights of the Bank and/or the Executive, if any.

            6.12.2 All obligations under this Agreement shall be terminated,
except to the extent determined that continuation of this Agreement is necessary
for the continued operation of the Bank, (i) by the director, or his or her
designee, at the time the Federal Deposit Insurance Corporation or the
Resolution Trust Corporation enters into an agreement to provide assistance to
or on behalf of the Bank under the authority contained in Section 13(c) of the
Federal Deposit Insurance Act; or (ii) by the director, or his designee, at the
time the director, or his or her designee, approves a supervisory merger to
resolve problems related to operation of the Bank or when the Bank is determined
by such director to be in an unsafe or unsound condition. Any rights of the
parties that have already vested, however, shall not be affected by any such
actions.

            6.13 Post-Termination Obligations. During the Term of Employment and
for one (1) full year after the expiration or termination thereof, the Executive
shall, upon reasonable notice, use her reasonable best efforts to cooperate with
the Corporation and/or the Bank by providing such information and assistance to
the Corporation and/or the Bank as may reasonably be required by the Corporation
and/or the Bank at the Bank's expense in connection with any litigation not
commenced by or involving the Executive in which the Corporation and/or the Bank
or any of their Subsidiaries or Affiliates is, or may become, a party.


<PAGE>

      7.    NON-EXCLUSIVITY OF RIGHTS; NON-EXTENSION SEVERANCE.

            7.1 OTHER BENEFITS. Except as is otherwise specifically provided in
this Agreement, the Executive's continuing or future participation in any
benefit, bonus, incentive or other plan or program provided or maintained by the
Bank, and for which the Executive may be eligible and qualify, shall not be
prevented or limited, and the Executive's rights under any future agreements
with the Corporation and/or the Bank and/or any Affiliate thereof, including,
without limitation, any stock option agreements shall not be limited or
prejudiced. Subject to Section 7.2 below, this Agreement shall not affect or
operate to reduce any benefit or compensation inuring to the Executive of a kind
elsewhere provided. Except as otherwise specifically provided in this Agreement,
no provision of this Agreement shall be interpreted to mean or result in the
Executive receiving fewer benefits than those available to her without reference
to this Agreement.

            7.2 NON-EXTENSION SEVERANCE. If (a)(i) the Executive's employment
hereunder is not terminated or suspended under Sections 6.1, 6.2, 6.3, 6.4, 6.5
or 6.6 of this Agreement prior to the expiration of the Term of Employment, or
(ii) any such termination or suspension of the Executive's employment is not
initiated prior to the expiration of the Term of Employment, (b) the Term of
Employment is not extended by the Bank, and (c) the Executive's employment with
the Bank terminates after the expiration of the Term of Employment (other than
for Cause), the Executive shall be entitled to receive, in lieu of any severance
payments or severance benefits under any other plan or program maintained by the
Bank or any Affiliate, (1) Base Salary continuation at the rate in effect (as
provided in Section 5.1 of this Agreement) as of the expiration of the Term of
Employment, and (2) welfare benefit continuation, at the level in effect (as
provided for by Section 5.4 of this Agreement) on, and at the same out-of-pocket
cost to the Executive as of, the expiration of the Term of Employment, in each
case (1) and (2), for the period ending six (6) months after the Executive's
employment terminates. Notwithstanding the above, if the Board determines in its
sole discretion and in lieu only of such Base Salary continuation in (1), a lump
sum payment, equal to the present value of such Base Salary continuation
(reasonably determined using the discount rate specified in Section 6.1(a)(1)),
shall be paid to the Executive within thirty (30) days after the date the
Executive's employment terminates. Notwithstanding anything to the contrary in
this Section 7.2, if (x) there occurs a Change in Control during the Term of
Employment, (y) the Term of Employment is not extended by the Bank up to and/or
through the second anniversary of any such Change of Control, and (z) the
Executive's employment with the Bank is subsequently terminated (other than for
Cause), the Executive, in lieu of the Base Salary and welfare benefits
continuation under this Section 7.2, shall be entitled to receive the payments
and benefits set forth in Section 6.4 of this Agreement.

      8. RESOLUTION OF DISPUTES. With the exception of proceedings for equitable
relief brought pursuant to this Section or Section 9.2 of this Agreement, any
dispute or controversy arising under or in connection with this Agreement may,
at the Executive's 

<PAGE>

option, be settled exclusively by arbitration in Melville, Long Island in
accordance with the rules of the American Arbitration Association then in effect
and at the Bank's expense. Judgment may be entered on the arbitrator's award in
any court having jurisdiction. If a claim for any payments or benefits under
this Agreement or any other provision of this Agreement is disputed by the Bank
and the Executive, the Executive shall, to the extent and at such time or times
as is not prohibited by applicable law, regulation, regulatory bulletin, and/or
any other regulatory requirement, as the same exists or may be hereafter
promulgated or amended, be reimbursed for all reasonable attorney's fees and
expenses incurred by the Executive in pursuing such claim.

       9.   CONFIDENTIAL INFORMATION.

            9.1 CONFIDENTIALITY. The Executive will not, during or after the
Term of Employment, disclose any confidential information relating to the
business activities of the Bank or any Affiliate thereof which has not been
previously disclosed by any person to any person, firm, corporation, bank or
other entity for any reason or purpose whatsoever. Notwithstanding the
foregoing, the Executive may disclose any knowledge or other information
relating to banking, financial and/or economic principles, concepts or ideas
which are based on experience and which are not derived from the business plans
and activities of the Bank, and may disclose such confidential information in
connection with legal and/or regulatory proceedings (which shall include, but
not limited to, formal or informal exams, investigations or inquiries conducted
by the Office of Thrift Supervision).

            9.2 INJUNCTIVE RELIEF. The Executive acknowledges and agrees that
the Bank will have no adequate remedy at law, and would be irreparably harmed,
if the Executive breaches or threatens to breach any of the provisions of this
Section 9 of this Agreement. The Executive agrees that the Bank shall be
entitled to equitable and/or injunctive relief to prevent any breach or
threatened breach of this Section 9, and to specific performance of each of the
terms of such Section in addition to any other legal or equitable remedies that
the Bank may have. The Executive further agrees that she shall not, in any
equity proceeding relating to the enforcement of the terms of this Section 9,
raise the defense that the Bank has an adequate remedy at law.

            9.3 SPECIAL SEVERABILITY. The terms and provisions of this Section 9
are intended to be separate and divisible provisions and if, for any reason, any
one or more of them is held to be invalid or unenforceable, neither the validity
nor the enforceability of any other provision of this Agreement shall thereby be
affected.

      10.   SUCCESSORS.

            10.1 THE EXECUTIVE. This Agreement is personal to the Executive and,
without the prior express written consent of the Bank, shall not be assignable
by the Executive, except that the Executive's rights to receive any compensation
or benefits 

<PAGE>

under this Agreement may be transferred or disposed of pursuant to testamentary
disposition, intestate succession or pursuant to a qualified domestic relations
order. This Agreement shall inure to the benefit of and be enforceable by the
Executive's heirs, beneficiaries and/or legal representatives.

            10.2 THE BANK. This Agreement shall inure to the benefit of and be
binding upon the Bank and its successors and assigns; provided, however, that no
assignment of this Agreement may be made without the written consent of the
Executive.

      11. INDEMNIFICATION. The Executive (and her heirs, executors and
administrators) shall be indemnified and held harmless by the Bank to the
fullest extent permitted by applicable law, regulation, regulatory bulletin,
and/or any other regulatory requirement, as the same exists or may hereafter be
promulgated or amended, against all expense, liability and loss (including,
without limitation, attorneys' fees, judgments, fines, excise taxes or penalties
and amounts paid or to be paid in settlement) reasonably incurred or suffered by
the Executive as a consequence of the Executive being or having been made a
party to, or being or having been involved, in any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, by reason of the fact that the Executive is or was a trustee,
director or officer of the Bank or is or was serving at the request of the Bank
as a trustee, director or officer of another corporation (including, but not
limited to, a subsidiary or an Affiliate of the Bank), and such indemnification
shall continue after the Executive shall cease to be an officer, director or
trustee. The right to indemnification conferred hereby shall be a contract right
and shall also include, to the extent permitted by applicable regulation, the
right to be paid by the Bank the expenses incurred in defending any such
proceeding in advance of the final disposition upon receipt by the Bank of an
undertaking by or on behalf of the Executive to repay such amount or a portion
thereof, if it shall ultimately be determined that the Executive is not entitled
to be indemnified by the Bank pursuant hereto or as otherwise authorized by law
but such repayment by the Executive shall only be in an amount ultimately
determined to exceed the amount to which the Executive was entitled to be
indemnified.

      12.   MISCELLANEOUS.

            12.1 APPLICABLE LAW. This Agreement shall, to the extent not
superseded by federal law, be governed by and construed in accordance with the
laws of the State of New York, without regard to principles of conflict of laws.

            12.2 AMENDMENTS/WAIVER. This Agreement may not be amended, waived,
or modified otherwise than by a written agreement executed by the parties to
this Agreement or their respective successors and legal representatives. No
waiver by any party to this Agreement of any breach of any term, provision or
condition of this Agreement by the other party shall be deemed a waiver of a
similar or dissimilar condition or provision at the same time, or any prior or
subsequent time.


<PAGE>

            12.3 NOTICES. All notices and other communications hereunder shall
be in writing and shall be deemed given when received by hand-delivery to the
other party, by facsimile transmission, by overnight courier, or by registered
or certified mail, return receipt requested, postage prepaid, addressed as
follows:

            If to the Executive:    Ms. Karen M. Cullen
                                    20 East Ninth Street
                                    New York, New York  10003

            with a copy to:         Mel M. Immergut, Esq.
                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

            If to the Bank:         The Long Island Savings Bank, FSB
                                    201 Old Country Road
                                    Melville, New York  11747

                                    Attn:  Corporate Secretary

            with a copy to:         Mel M. Immergut, Esq.

                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York  10005

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

            12.4 WITHHOLDING. The Bank may withhold from any amounts payable
under this Agreement such taxes as shall be required to be withheld pursuant to
any applicable law or regulation.


<PAGE>

            12.5 SEVERABILITY. The invalidity or unenforceability of any
provision of this Agreement shall not affect the validity or enforceability of
any other provision of this Agreement.

            12.6 CAPTIONS. The captions of this Agreement are not part of the
provisions hereof and shall have no force or effect.

            12.7 ENTIRE AGREEMENt. This Agreement contains the entire agreement
between the parties to this Agreement concerning the subject matter hereof and
supersedes all prior agreements, understandings, discussions, negotiations and
undertakings, whether written or oral, between the parties with respect thereto.

            12.8 REPRESENTATION. The Executive represents and warrants that the
performance of the Executive's duties and obligations under this Agreement will
not violate any agreement between the Executive and any other person, firm,
partnership, corporation, or organization.

            12.9 SURVIVORSHIP. The respective rights and obligations of the
parties to this Agreement, including, without limitation, any rights of the
Executive and the Bank under Section 11 of this Agreement, shall survive any
termination of this Agreement or the Executive's employment hereunder for any
reason to the extent necessary to the intended preservation of such rights and
obligations.

            12.10 EFFECT OF PAYMENTS UNDER CORPORATION AGREEMENT.
Notwithstanding any provision herein to the contrary, to the extent that
payments, entitlements and benefits are paid to or received by the Executive
under the Employment Agreement dated as of August 4, 1997, between the Executive
and the Corporation, the amount of any such payments, entitlements and benefits
actually made by the Corporation shall reduce, to the extent so made, the same
payment, entitlement or benefit due to the Executive under the provisions of
this Agreement.


<PAGE>

            IN WITNESS WHEREOF, the Executive has hereunto set the Executive's
hand and the Bank has caused this Agreement to be executed in its name on its
behalf, and its corporate seal to be hereunto affixed and attested by its
Secretary, all as of the day and year first above written.

                        THE LONG ISLAND SAVINGS BANK, FSB



                        By: _____________________________

                        Name:

                        Title:

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

                                    Karen M. Cullen

<PAGE>


                                                                   EXHIBIT 10.12


















                              LONG ISLAND BANCORP, INC.
       ________________________________________________________________________

                    NON-EMPLOYEE DIRECTORS RETIREMENT BENEFIT PLAN
       ________________________________________________________________________









                                                                      June 1997

<PAGE>

                               LONG ISLAND BANCORP, INC
   ____________________________________________________________________________

                    Non-Employee Directors Retirement Benefit Plan
   ____________________________________________________________________________
 
                                        *****









TOPIC                                                                 PAGE
- ---------------------------------------------------------------------------

PURPOSE.................................................................1

DEFINITIONS.............................................................1

RETIREMENT BENEFITS.....................................................3

PLAN ADMINISTRATION.....................................................4


GENERAL PROVISIONS......................................................4

<PAGE>

                              LONG ISLAND BANCORP, Inc.

                    Non-Employee Directors Retirement Benefit Plan

                                        *****

    1.   PURPOSE.  The purpose of the Non-Employee Directors Retirement Benefit
Plan (the "Plan") is to strengthen the ability of Long Island Bancorp, Inc. (the
"Company") to attract and retain the services of experienced and knowledgeable
non-employee directors through the provision of reasonable and competitive
benefits upon the retirement of such directors from the Company's Board of
Directors (the "Board").

    2.   DEFINITIONS.   For purposes of the Plan, the following terms shall
have the meanings set forth below:
    
         2.1  "BANK" means The Long Island Savings Bank, FSB.

         2.2  ''BENEFICIARY'' means the person or persons designated by the
Eligible Director to receive benefits under this Plan in the event of the
Eligible Director's death.

         2.3  "BOARD" means the Board of Directors of the Company, as
constituted from time to time.

         2.4  "CHANGE OF CONTROL" means (a) a change in control of the Bank or
the Company of a nature that 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 Exchange Act, other than any change in
control directly related to or in connection with the conversion of the Bank
from a federally chartered mutual savings bank to a federally chartered stock
savings bank; (b) a change in control of the Bank or the Company within the
meaning of 12 U.S.C. Section 1817(i), the Change in Bank Control Act, and 12
C.F.R. Section 574.4 of the Acquisition of Control of Savings Association
regulations of the office of Control of Savings Association regulations of the
Office Thrift Supervision, other than any change in control directly related to
or in connection with the conversion of the Bank from a federally chartered
mutual savings bank to a federally chartered stock savings bank; (c) individuals
who constitute the Board as of the effective date of the Plan (the "Incumbent
Board") cease for any reason, including in connection with the conversion of the
Bank from a federally chartered mutual savings bank to a federally chartered
stock savings bank, to constitute at least a majority thereof, provided that any
person becoming a director subsequent to the effective date of the Plan whose
election was approved by a vote of at least three-quarters of the directors then
comprising the Incumbent Board, or whose nomination for election by the
Company's shareholders, as the case may be, was approved by the Company's
nominating committee then serving under the Board, shall be, for purposes of
this clause (c), considered as though he or she was a member of the Incumbent
Board (but excluding, for this purpose, any such individual whose initial
assumption of office occurs as a result of either an actual or threatened
election contest (as such terms are 

<PAGE>

used in Rule 14a-11 of Regulation 14A promulgated under the Exchange Act) or
other actual threatened solicitation of proxies or consents); (d) approval by
the shareholders of the Bank or the Company, as the case may be, of a
reorganization, merger or consolidation, or the consummation of any such
reorganization, merger or consolidation, other than, in any case (i) any such
transaction occurring in connection with or directly related to the conversion
of the Bank from a federally chartered mutual savings bank to a federally
chartered stock savings bank, or (ii) a reorganization, merger or consolidation
with respect to which all or substantially all of the individuals and entities
who were the beneficial owners, immediately prior to such reorganization, merger
or consolidation, of the Voting Interest in the Company beneficially own,
directly or indirectly, immediately after such reorganization, merger or
consolidation more than eighty percent (80%) of the Voting Interest of the
corporation or other entity resulting from such reorganization, merger or
consolidation in substantially the same proportions as their respective
ownership, immediately prior to such reorganization, merger or consolidation, of
the Voting Interest in the Company; (e) approval by the shareholders of the Bank
or the Company, as the case may be, of (i) a complete liquidation or dissolution
of the Bank or the Company, or (ii) the sale or other disposition of all or
substantially all of the assets of the Company, or the occurrence of any such
liquidation, dissolution, sale or other disposition, other than, in any case, to
a Subsidiary, directly or indirectly, of the Company, or any Affiliate, or in
connection with or directly related to any conversion of the Bank from a
federally chartered mutual savings bank to a federally chartered stock savings
bank; and/or (f) the solicitation of proxies from shareholders of the Company,
by someone other than the current management of the Company and without the
approval of the Board, seeking shareholder approval of a plan of reorganization,
merger or consolidation of the Bank and/or the Company with one or more
corporations as a result of which the shareholders' interests in the Bank and/or
the Company are actually exchanged for or converted into securities not issued
by the Bank and/or the Company.

    2.5  "COMPANY" means Long Island Bancorp, Inc., a Delaware corporation, or
any successor corporation.

    2.6  "CREDITED SERVICE" means the number of years (rounded up to the next
whole number) which represents an Eligible Director's years of service as a
director of the Bank or the Company (including partial years of service and
service as a trustee or director of the Bank or the Company prior to the
implementation of this Plan).

    2.7  "ELIGIBLE DIRECTOR" means any non-employee Director of the Company (i)
who is not and has never been an employee of the Company or the Bank; (ii) who
is or becomes a member of the Board and whose subsequent retirement from the
Board is in accordance with the requirements and provisions of this Plan; and
(iii) who has not accrued and is not eligible to receive retirement benefits
under any other qualified or non-qualified pension or retirement benefit plan of
the Bank or the Company; provided, that anything in this paragraph to the
contrary notwithstanding, the term "Eligible Director" shall include any person
serving as Director Emeritus of the Company or the Bank as of the Effective Date
of the Plan.  Upon a Change of Control, any Director of the Company with five
(5) or more years of Board service, shall be deemed an Eligible Director.

<PAGE>

    2.8  "EXCHANGE ACT" means the Securities Exchange Act of 1934, as in effect
and as amended from time to time, or any successor statute thereto, together
with any rules, regulations and interpretations promulgated thereunder or with
respect thereto, as the same may be in effect from time to time.

    2.9  "MEETING FEE" means the fee paid to an Eligible Director for
attendance at any regular meeting of the Board in effect at the time of such
Eligible Director's retirement.

    2.10 "PAYMENT DATE" means the date of the Company's monthly board of
directors meetings, or such other date in the month as may be determined by the
Company.

    2.11 "PLAN" means the Long Island Bancorp, Inc. Non-Employee Directors
Retirement Benefit Plan, as set forth herein.

    2.12 "RETAINER" means the annual retainer fee paid to each non-employee
Director in effect at the time of an Eligible Director's retirement.


    2.13 "RETIREMENT" means the voluntary or involuntary termination of an
Eligible Director from active service on the Board on or after the attainment of
age 65, except in the event of a Change of Control in which case any termination
of an Eligible Director shall be deemed a Retirement.

    3.   RETIREMENT BENEFITS


    3.1  The full retirement benefit (the "full benefit") payable under the
Plan shall be equal to the sum of (a) the annual retainer in effect on the date
of the Eligible Director's retirement from the Board and (b) the product of the
Board meeting fee in effect on that date multiplied by the number of regular
Board meetings then scheduled within a calendar year. Such retirement benefit
shall be payable on each Payment Date beginning with the Payment Date
immediately following the Eligible Director's retirement and ending with the
120th payment.

    3.2  No Eligible Director shall receive the full benefit under this Plan
until such Eligible Director completes fifteen years of Credited Service on the
Board. In the case of any breaks in service, all periods of service shall be
aggregated to determine the length of Credited Service. Upon the Eligible
Director's retirement after completion of the required period of Credited
Service, the Eligible Director's full benefit shall be deemed to have been
earned and is thereafter payable in accordance with Paragraph 3.1 and the other
provisions of the Plan.

    3.3  In the event that an Eligible Director retires from the Board with a
minimum of five but less than fifteen years of Credited Service, such Eligible
Director shall receive a 

<PAGE>

reduced annual retirement benefit (the "reduced benefit") equal to the product
of (a) the full annual retirement benefit as determined in Paragraph 3.1 and (b)
a fraction, the numerator of which is the Eligible Director's number of years of
Credited Service and the denominator of which is fifteen. Such reduced benefit
shall be paid in the manner described in Paragraph 3.1 and in accordance with
the other provisions of the Plan.  

    3.4  In the event of the death of the Eligible Director after payments have
commenced under this Plan, any remaining unpaid retirement benefit payments
shall be paid to the beneficiary or beneficiaries most recently designated by
the Eligible Director prior to his or her death, or in the absence of such
designation, to the Eligible Director's estate. The remaining payments shall be
made to the designated beneficiary in the same amount(s) and at the same time(s)
that such payments would have been made to the Eligible Director. In the event
of the death of an Eligible Director while still serving on the Board, such
Eligible Director will be deemed to have retired from Board service for purposes
of this Plan and any payment(s) that would have inured to the benefit of such
Eligible Director under Paragraphs 3.1 and 3.2 and the other provisions of the
Plan, will be paid to such Eligible Director's beneficiaries or estate as set
forth above.

    3.5  In the event that an Eligible Director who is receiving retirement
benefits under the Plan returns to serve as an active Director, payments under
the Plan shall be suspended until the Payment Date immediately following the
termination of such additional Board service. Upon the termination of such
additional Board service, the retirement benefit shall be adjusted (if
necessary) to reflect the Board retainer and meeting fees in effect at the time
of such termination, and the duration of the retirement benefit shall be
extended (if necessary) to reflect the period of suspension. In the event that
an Eligible Director becomes an employee of the Bank or the Company, retirement
benefit payments hereunder shall cease and the Eligible Director shall have no
further rights to such benefits under the Plan.
    
    4.   PLAN ADMINISTRATION.

    4.1  The Plan shall be administered by the Board of Directors of the
Company. The Board shall have full power and authority to interpret, construe
and administer the Plan and to review each director's eligibility for benefits
under the Plan, and the Board's interpretations and constructions of the Plan
and actions thereunder shall be binding and conclusive on all persons and for
all purposes.

    4.2  The Board shall establish and maintain Plan records and may arrange
for the engagement of consultants or legal counsel, and make use of such agents
and other Company personnel, as it requires or deems advisable for purposes of
the Plan. The Board may rely upon the written opinion of such consultants and
counsel and may delegate to any agent, member of the Board or employee of the
Company, its authority to perform any act hereunder, including without
limitation, those matters involving the exercise of discretion, provided that
such delegation shall be subject to revocation at any time.

    5.   GENERAL PROVISIONS.

<PAGE>

    5.1  AMENDMENT AND TERMINATION. The Plan may be amended, suspended or
terminated, in whole or in part, by the Board, but no such action shall
retroactively impair or otherwise adversely affect the rights of any person to
receive benefits under the Plan which have accrued prior to the date of such
action.  Upon a Change of Control, this plan may not be amended or terminated.
         
    5.2  ASSIGNMENT. No right to any amount payable at any time under the Plan
may be assigned, transferred, pledged, or encumbered, either voluntarily or by
operation of law, except as provided expressly herein. This Plan shall be
binding upon and inure to the benefit of the Company and its successors and
assigns, and the Participant, his or her Beneficiary and estate.

    5.3  BENEFICIARY DESIGNATION.  Each Eligible Director may designate a
beneficiary or beneficiaries to receive any payments which under the terms of
the Plan may be or may become payable on or after the Eligible Director's death.
At any time, and from time to time, such designation may be changed or canceled
by the Eligible Director without the consent of any such beneficiary. Any such
designation, change or cancellation must be on a form provided for that purpose
by the Company and shall not be effective until actually received by the
Company. If no beneficiary has been properly designated by a deceased Eligible
Director, the beneficiary shall be the Eligible Director's estate.

    5.4  CONSULTING ARRANGEMENTS.  An Eligible Director who enters into a
consulting arrangement with the Bank or the Company subsequent to his or her
retirement from the Board, and who would otherwise be eligible to receive
benefits under this Plan, shall continue to be eligible to receive such benefits
provided, however, that such consulting arrangement does not constitute
employment by the Bank or the Company.

    5.5  GOVERNING LAW.  The Plan and all actions taken thereunder shall be
governed by and construed in accordance within the laws of the State of New
York, without reference to the principles of conflict of laws thereof. Any
titles and headings herein are for reference purposes only, and shall in no way
limit, define or otherwise affect the meaning, construction or interpretation of
any provisions of the Plan.

    5.6  SOURCE OF PAYMENTS.  All payments provided for under the Plan shall be
paid from the general assets of the Company. Nothing contained in this Plan, and
no action taken pursuant to its provisions, shall create or be construed to
create a trust of any kind between the Company and any Eligible Director or
Beneficiary. To the extent that any Eligible Director or Beneficiary acquires a
right to receive payment(s) from the Company hereunder, such right shall be no
greater than the right of an unsecured creditor of the Company.

<PAGE>

    5.7  WITHHOLDING.  The Company may withhold from any benefits payable under
this Plan all Federal, state, city or other taxes as shall be required pursuant
to any applicable law or governmental regulation or ruling.

    5.8  EFFECTIVE DATE.  The Plan shall be effective upon the date of its
adoption by the Board, which date shall be recorded in the Board's minutes.

<PAGE>
                                                                   EXHIBIT 10.16



PRIVILEGED AND CONFIDENTIAL

ATTORNEY WORK PRODUCT



                        SEPARATION AND RELEASE AGREEMENT

            THIS SEPARATION AND RELEASE AGREEMENT (this "Agreement") is made and
entered into as of this 17th day of June, 1997 by and between Mr. Joseph Bryant
(the "Executive"), LONG ISLAND BANCORP, INC., a Delaware corporation (the
"Corporation"), and THE LONG ISLAND SAVINGS BANK, FSB, a federal stock savings
bank organized under the laws of the United States (the "Bank") (the Corporation
and the Bank are sometimes hereinafter referred to separately as a "Company" or
together as the "Companies").

                              W I T N E S S E T H:

            WHEREAS, the Executive has been employed by each of the Corporation
and the Bank as an Executive Vice President and Chief Mortgage Officer and in
other capacities; and

            WHEREAS, such employment is currently pursuant to an employment
agreement dated as of February 20, 1996 with each of the Bank and the
Corporation (the "Employment Agreements"); and

            WHEREAS, the Executive wishes to resign as an Executive Vice
President and Chief Mortgage Officer of each of the Corporation and the Bank,
and all other officer and employee positions with the Companies and their
respective subsidiaries; and

            WHEREAS, the Executive and the Companies desire to settle fully and
finally all matters between them to date, including, but in no way limited to,
any issues that might arise out of the Executive's employment or the cessation
of his employment;

            NOW, THEREFORE, in consideration of the mutual covenants and
promises contained herein, the parties hereto, intending to be legally bound
hereby, agree as follows:

<PAGE>

            1. Employment Resignations. The Executive hereby resigns, effective
as of the close of business on June 17, 1997, as an officer and employee of the
Bank and the Corporation, and any of their respective subsidiaries. The
Executive hereby also agrees to vacate immediately and refrain from visiting,
without the prior express written consent of the Bank and the Corporation, the
offices of the Bank and the Corporation or any of their respective subsidiaries.
In addition, following the execution of this Agreement, the Executive shall have
no right to or further interest in, and shall, no later than the close of
business on the tenth business day following such execution, return to the Bank
or the Corporation:

      (1) any company-provided cars or other company property in the possession
or under the control of the Executive; and

      (2) any unused airline tickets paid for by the Bank or the Corporation in
the possession or under the control of the Executive.

            2. Severance Remuneration. The Executive shall be entitled to
receive a lump sum payment equal to $175,000 (subject to required payroll
withholdings). Such payment shall be made to the Executive within ten business
days after the execution of this Agreement. The Executive shall also be entitled
to unused vacation pay of $20,191 (subject to required payroll withholdings) and
business expense reimbursements of $1,500, subject to presentation of proper
documentation regarding such expenses in accordance with the respective written
policies of the Companies as of June 17, 1997.

            In addition, the Companies agree that the Executive shall be
entitled (a) to retain the shares of restricted stock awarded to the Executive
under the Bank's Management Recognition and Retention Plan for Executive
Officers (the "MRP") to the extent (and only to the extent) that the Executive
is vested in such shares on June 17, 1997, and (b) to exercise for ninety (90)
days after June 17, 1997 the stock options awarded to the Executive under the
Corporation's 1994 Stock Incentive Plan (the "SIP") to the extent (and only to
the extent) that such stock options are exercisable by the Executive on June 17,
1997 (as set forth on the attached Schedule A hereto), in accordance with the
general terms and conditions of the MRP and the SIP. The Companies agree that
the Executive shall have the right to effect "cashless" stock option exercises.

            The Companies hereby agree that the Executive shall be entitled to
continuation of the indemnification rights set forth in the Employment
Agreements until February 21, 2000; provided, however, that such continuation
shall not apply to, and the


<PAGE>

Companies shall not indemnify the Executive for or with respect to, any (i)
sexual harassment or discrimination claims attributable to Executive's acts,
(ii) violation by the Executive of any local, state or federal criminal law,
and/or (iii) violation by the Executive of any banking law or any rule or
regulation promulgated under applicable law by any regulatory agency having
jurisdiction over the Bank and/or the Corporation. In addition, neither the Bank
nor the Corporation will take any action to remove or exclude the Executive from
whatever Directors and Officers liability insurance policies are maintained by
the Companies as of the date of this Agreement.

            Finally, the Executive shall be entitled to all the rights and
benefits available to him under, subject to, and in accordance with the terms of
(i) the Corporation's Employee Stock Ownership Plan and (ii) the Split Dollar
Agreement, dated as of January 25, 1994, by and between the Bank and the
Executive (and the related Collateral Assignment, dated June 24, 1994).

            3. Announcement. The parties agree that (a) any announcement by
either of the Companies with respect to the cessation of the Executive's
employment shall characterize the Executive's cessation of employment as a
voluntary resignation to pursue other options and interests and (b) the
Companies shall respond to all inquiries from any person with respect to the
Executive and his employment only so as to (i) provide the dates of his
employment, (ii) state he was employed as an Executive Vice President and Chief
Mortgage Officer and (iii) advise that the Executive voluntarily resigned as an
employee to pursue other options and interests.

            4. Additional Agreements of the Executive and the Companies. Unless
otherwise required by applicable law, rule, regulation or regulatory authority
(as reasonably determined by the Executive), or by a court of competent
jurisdiction or pursuant to any recognized subpoena power or as is reasonably
necessary in connection with any adversarial process between the Executive and a
Company, the Executive agrees and promises that he will not make any oral or
written statements or reveal any information to any person, company, or agency,
or take any other actions, which may be construed to interfere with, or be
negative, disparaging or damaging to, the reputation or business of either of
the Companies, their respective subsidiaries, directors, officers or affiliates.
The Bank and/or the Corporation may disclose any information as legally required
in connection with any legal and/or regulatory proceedings (which shall include,
but not be limited to, formal or informal exams, investigations or inquiries
conducted by the Office of Thrift Supervision). Unless otherwise required by
applicable law, rule, regulation or regulatory authority (as reasonably
determined by a Company), or by a court of competent jurisdiction or pursuant to
any recognized subpoena power or as is reasonably necessary in connection with
any adversarial process between the Executive and a Company, the Companies agree
and promise that each, respectively, will not make any oral or written
statements or reveal any information to any person, company, or agency which may
be construed to be negative, disparaging or damaging to the reputation 

<PAGE>

or business pursuits of the Executive. In addition, the Executive agrees to
cooperate with the Companies, and make himself available at reasonable times on
reasonable notice without further remuneration, in connection with any
litigation, investigation or other adversarial or other legal process involving
the Companies or any of their respective subsidiaries. The Bank or the
Corporation shall promptly reimburse the Executive for all reasonable
out-of-pocket expenses incurred by the Executive in connection with any such
requested cooperation (subject to presentation of proper documentation regarding
such expenses). To the extent permitted by applicable law, rule, regulation, and
any regulatory authority, the Executive shall be entitled to be notified by a
Company if any information regarding the Executive is to be revealed by the
Company in accordance with this Section 4 and the Companies shall be entitled to
be notified by the Executive if any information regarding the Companies, their
respective subsidiaries, directors, officers or affiliates is to be revealed by
the Executive in accordance with this Section 4. All such notices to be given as
promptly, and in the most efficient manner, as is reasonably possible so as to
provide the recipient thereof the maximum amount of time to respond to the party
giving such notice.

            5. Agreement Terms. The Executive represents and agrees that, unless
required by legal process or as is reasonably necessary in connection with any
adversarial process between a Company and the Executive, he will keep the
background for and the terms of this Agreement completely confidential, and that
he will not hereafter disclose any information concerning this Agreement to
anyone except his financial, legal or tax advisor(s), his accountants, and his
immediate family; provided that these individuals agree to keep said information
confidential and not disclose it to others. Each Company represents and agrees
that, unless required by legal process or by applicable law, rule, regulation or
regulatory authority, or as is reasonably necessary in connection with any
adversarial process between the Company and the Executive, it will keep the
background for and the terms of this Agreement completely confidential, and that
it will not hereafter disclose any information concerning this Agreement to
anyone except its financial, legal or tax advisor(s), its accountants, its
directors, and those employees of the Company who have a need to know about its
terms; provided that these individuals agree to keep said information
confidential and not disclose it to others. The parties hereto expressly
understand that nothing contained in this Agreement shall limit, restrict or
prevent the Executive or either or both of the Companies from complying with any
requirements (including without limitation information disclosure requirements)
of applicable law, rule, or regulation or any requirements or requests of any
regulatory authority having jurisdiction over any of the parties hereto and that
the Bank and/or the Corporation may disclose any information as required in
connection with any legal and/or regulatory proceedings (which shall include,
but not be limited to, formal or informal exams, investigations or inquiries
conducted by the Office of Thrift Supervision). To the extent permitted by
applicable law, rule, regulation, and any regulatory authority, the Executive
shall be entitled to be notified by a Company if any information regarding the
Executive is to be revealed by the Company in accordance with this Section 5 and
the Companies shall be entitled to be notified by the Executive if any
information regarding the Companies, their respective subsidiaries, directors,
officers or affiliates is to be revealed by the Executive in accordance with
this Section 5. All such notices to be 

<PAGE>

given as promptly, and in the most efficient manner, as is reasonably possible
so as to provide the recipient thereof the maximum amount of time to respond to
the party giving such notice.

            6. Confidentiality. The Executive will not, at any time, disclose or
use any confidential information relating to the business activities of the
Companies or any affiliates or subsidiaries thereof to any person, firm,
corporation, bank or other entity for any reason or purpose whatsoever.
Notwithstanding the foregoing, the Executive may disclose such confidential
information as required in connection with legal and/or regulatory proceedings
(which shall include, but not limited to, formal or informal exams,
investigations or inquiries conducted by the Office of Thrift Supervision). The
Executive acknowledges and agrees that the Companies will have no adequate
remedy at law, and would be irreparably harmed, if the Executive breaches or
threatens to breach any of the provisions of this Section 6 of this Agreement.
The Executive agrees that the Bank and the Corporation shall be entitled to
equitable and/or injunctive relief to prevent any breach of threatened breach of
this Section 6, and to specific performance of each of the terms of such Section
in addition to any other legal or equitable remedies that the Bank and/or the
Corporation may have. The Executive further agrees that he shall not, in any
equity proceeding relating to the enforcement of the terms of this Section 6,
raise the defense that the Bank and/or the Corporation has an adequate remedy at
law. The terms and provisions of this Section 6 are intended to be separate and
divisible provisions and if, for any reason, any one or more of them is held to
be invalid or unenforceable, neither the validity nor the enforceability of any
other provision of this Agreement shall thereby be affected.

            7. Additional Restrictions. For a period of two years from the date
of this Agreement (the "Restricted Period"), except as specifically requested in
writing by a Company, the Executive, singly or with any other person or directly
or indirectly, shall not propose, enter into, or agree to enter into, or
encourage any other person to propose, enter into, or agree to enter into (i)
any form of business combination, acquisition or other transaction relating to a
Company or (ii) any form of restructuring, recapitalization or similar
transaction with respect to a Company. Furthermore, during the Restricted
Period, except as specifically requested in writing by a Company, the Executive
shall not, singly or with any other person or directly or indirectly, (1)
acquire, or offer, propose or agree to acquire, by tender offer, purchase or
otherwise, any voting securities of a Company, other than 5,000 shares of the
common stock of the Corporation and excluding (A) any shares acquired upon the
exercise of the stock options referred to herein and (B) the MRP shares referred
to herein, (2) make, or in any way participate in, any solicitation of proxies
or written consents with respect to voting securities of a Company (it being
understood that the mere execution of a proxy or written consent shall not be
treated as constituting participation in such a solicitation), (3) participate
in any election contest with respect to a Company (it being understood that the
mere execution of a proxy or written consent shall not be treated as
constituting participation in such a contest), (4) seek to influence any person
with respect to the voting or disposition of any voting securities of a Company,
(5) demand a copy of the Corporation's list of stockholders or its other books
and records, (6) participate in or encourage the formation of any 

<PAGE>

partnership, syndicate or other group that seeks to affect control of a Company
or for the purpose of circumventing any provision of this Agreement or (7)
otherwise act to seek or to offer to control or influence, in any manner, the
management, Board of Directors or policies of the Bank and/or the Corporation.
During the Restricted Period, the Executive shall not directly or indirectly (i)
solicit for employment any of the current directors, employees, officers or
managers of either Company or (ii) induce any such directors, employees,
officers or managers to terminate his or her employment with either Company.

            8. Releases. In consideration of the payments and benefits to the
Executive under this Agreement and for other good and valuable consideration,
the receipt and sufficiency of which are hereby acknowledged by the Executive,
the Executive knowingly, voluntarily and unconditionally hereby forever waives,
releases and discharges, and covenants never to sue on, any and all claims,
liabilities, causes of actions, judgments, orders, assessments, penalties,
fines, expenses and costs (including without limitation attorneys' fees) and/or
suits of any kind arising out of any actions, events or circumstances before the
date of execution of this Agreement ("Claims") which the Executive has, ever had
or may have, or which the Executive's heirs, executors, administrators and
assigns, or any of them hereafter can, shall or may have, including, without
limitation, any Claims arising in whole or in part from the Executive's
employment or the termination of the Executive's employment with either Company
or the manner of said termination; provided, however, that this Section 8 shall
not apply to any of the obligations of a Company specifically provided for in
this Agreement. This Agreement is intended as a full and final settlement and
compromise of each, every and all Claims of every kind and nature, whether known
or unknown, which have been or could be asserted against either Company and/or
any of its subsidiaries, shareholders, officers, directors, agents, and
employees, past or present, and their respective heirs, successors and assigns
(collectively, the "Releasees"), including, without limitation --

      (1) any Claims arising out of any employment agreement or other contract,
side-letter, resolution, promise or understanding of any kind, whether written
or oral or express or implied;

      (2) any Claims arising under the Age Discrimination in Employment Act of
1967, as amended ("ADEA"), 29 U.S.C.ss.ss.621 et seq.; and

      (3) any Claims arising under any federal, state, or local civil rights,
human rights, anti-discrimination, labor, employment, contract or tort law,
rule, regulation, order or decision, including, without limitation, the Family
and Medical Leave Act, the Employee Retirement Income Security Act of 1974, the
Americans with Disabilities Act of 1990, 42 U.S.C. ss.ss. 12101 et seq., and
Title VII of the Civil Rights Act of 1964, 42 U.S.C. ss.ss. 2000 et seq., and as
each of these laws have been or will be amended.

            In consideration of the obligations of the Executive under this
Agreement and for other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged by the Companies, the Companies
knowingly, voluntarily and 

<PAGE>

unconditionally hereby forever waive, release and discharge, and covenant never
to sue on, any and all Claims which the Companies have, ever had or may have,
including, without limitation, any Claims arising in whole or in part from the
Executive's employment or the termination of the Executive's employment with
either Company or the manner of said termination; provided, however, that this
Section 8 shall not apply to (x) any of the obligations of the Executive
specifically provided for in this Agreement, and (y) any claim either or both of
the Companies had, have or may in the future have against the Executive in
respect of any (i) sexual harassment or discrimination claims attributable to
Executive's acts, (ii) violation by the Executive of any local, state or federal
criminal law, and/or (iii) violation by the Executive of any banking law or any
rule or regulation promulgated under applicable law by any regulatory agency
having jurisdiction over the Bank and/or the Corporation. Notwithstanding
anything to the contrary in this Section 8, the Executive does not release any
claim he may have under any employee benefit plan subject to the Employee
Retirement Income Security Act of 1974, as amended, in which he was a
participant during his employment with either Company for the payment of a
benefit thereunder to which he would be entitled upon his termination of
employment as of June 17, 1997 in accordance with the terms of such plan.

            The Executive understands that this Agreement affects significant
rights and represents and agrees that he has carefully read and fully
understands all of the provisions of this Agreement, that he is voluntarily
entering into this Agreement, and that he has been advised to consult with and
has in fact consulted with legal counsel before entering into this Agreement. In
particular, the Executive acknowledges that he has been given twenty-one (21)
days during which time he has carefully considered and voluntarily approved the
terms of this Agreement. The Executive understands that, pursuant to the
provisions of the ADEA, he shall have a period of seven (7) days from the date
of execution of this Agreement during which he may revoke the release provided
under this Section 8 with respect to any claims under ADEA via hand delivery of
a notice of revocation to the offices of the Corporation. This release shall not
become effective or enforceable with respect to any Claims under ADEA until the
revocation period described above has expired. If the Executive elects to revoke
the portion of this release with respect to Claims under ADEA as provided above,
each of the Companies shall have the right, upon written notice to the Executive
within thirty (30) days after such revocation, to terminate all or any portion
of its obligations under this Agreement.

            This Agreement does not constitute any admission of wrongdoing, or
evidence thereof, on the part of any of the parties hereto or the Releasees.
Except as required by court order, or to enforce the terms of this Agreement,
this Agreement may not be used in any court or administrative proceeding.

            9. Scope of Agreement; Enforceability. This Agreement constitutes
the entire understanding and agreement between the Companies and the Executive
with regard to all matters herein and supersedes all prior oral and written
agreements and understandings of the parties with respect to such matters,
whether express or implied, including without limitation, the Employment
Agreements. Upon the execution of this 

<PAGE>

Agreement the Employment Agreements shall be terminated and shall be null and
void and of no further force or legal effect. This Agreement shall inure to the
benefit of and be enforceable by the Executive's heirs, beneficiaries and/or
legal representatives. This Agreement shall inure to the benefit of and be
binding upon the Companies and their respective successors and assigns. If any
term or provision of this Agreement, or the application thereof to any person or
circumstances, will to any extent be invalid or unenforceable, the remainder of
this Agreement, or the application of such terms to persons or circumstances
other than those as to which it is invalid or unenforceable, will not be
affected thereby, and each term of this Agreement will be valid and enforceable
to the fullest extent permitted by law.

            10. Amendments/Waiver. This Agreement may not be amended, waived, or
modified otherwise than by a written agreement executed by the parties to this
Agreement or their respective successors and legal representatives. No waiver by
any party to this Agreement of any breach of any term, provision or condition of
this Agreement by the other party shall be deemed a waiver of a similar or
dissimilar condition or provision at the same time, or any prior or subsequent
time.

            11. Notices. All notices and other communications hereunder shall be
in writing and shall be deemed given when received by hand-delivery to the other
party, by facsimile transmission, by overnight courier, or by registered or
certified mail, return receipt requested, postage prepaid, addressed as follows:

            If to the Executive:    Mr. Joseph Bryant
                                    3 Lord Joe's Landing
                                    Northport, New York  11768

            with a copy to:         Thomas J. Killeen, Esq.

                                    Farrell, Fritz, Caemmerer, Cleary,
                                      Barnosky & Armentano
                                    EAB Plaza
                                    Uniondale, new York  11556-0120

            If to the Companies:    Long Island Bancorp, Inc.
                                    201 Old Country Road
                                    Melville, New York 11747
                                    Attn: Corporate Secretary

            with a copy to:         Mel M. Immergut, Esq.

                                    Milbank, Tweed, Hadley & McCloy
                                    1 Chase Manhattan Plaza
                                    New York, New York 10005


<PAGE>

or to such other address as either party shall have furnished to the other in
writing in accordance herewith. Notices and communications shall be effective
when actually received by the addressee.

            12. New York Law. This Agreement shall be construed and enforced in
accordance with the laws of the State of New York without reference to its
choice of law provisions and shall be binding upon the parties and their
respective heirs, executors, successors and assigns.

            13. Counterparts. This Agreement may be executed in several
counterparts, each of which shall be deemed to be an original, but all of which
together shall constitute one and the same instrument.

            IN WITNESS WHEREOF, the Companies and the Executive have caused this
Agreement to be executed as of the date first above written.

                                 LONG ISLAND BANCORP, INC.

                                 By:_____________________________
                                     Name:
                                     Title:

                                 THE LONG ISLAND SAVINGS BANK, FSB

                                 By:_____________________________
                                     Name:
                                     Title:

                                    -----------------------------
                                   Joseph Bryant

(..continued)

<PAGE>

                                                                      EXHIBIT 11

                     STATEMENT RE: COMPUTATION OF PER SHARE EARNINGS

                                                        YEAR ENDED
                                                      SEPTEMBER 30,
                                            ------------------------------
                                                 1997           1996 
                                            -------------   --------------
                                         (IN THOUSANDS, EXCEPT PER SHARE DATA)


Net Income...................................    $49,420        $32,275

Weighted average common shares outstanding        22,443         23,116

Common stock equivalents due to dilutive 
    effect of stock option..................       1,152          1,104

Total weighted average common shares and equivalents 
    outstanding.............................      23,595         24,220
              
Primary earnings per common and common share 
    equivalents.............................       $2.09          $1.33
              
Total weighted average common shares and 
    equivalents outstanding.................      23,595         24,220

Additional dilutive shares using ending 
    period market value versus average 
    market value for the period when utilizing
    the treasury stock method regarding 
    stock options...........................         160             57

Total shares for fully diluted earnings 
    per share...............................      23,755         24,277
              
Fully diluted earnings per common and 
    common share equivalents................       $2.08          $1.33



<PAGE>

Long Island Bancorp, Inc. and Subsidiary

FINANCIAL REVIEW

                                  partnerships
                                              profitability

TABLE OF CONTENTS


Selected Financial Data..................................................... 10
                                                                         
Glossary of Financial Terms................................................. 13
                                                                         
Management's Discussion and Analysis                                     
of Financial Condition and Results of Operations............................ 15
                                                                         
Consolidated Statements of Financial Condition.............................. 29
                                                                         
Consolidated Statements of Operations....................................... 30
                                                                         
Consolidated Statements of                                               
Changes in Stockholders' Equity............................................. 31
                                                                         
Consolidated Statements of Cash Flows....................................... 32
                                                                         
Notes to Consolidated Financial Statements.................................. 33
                                                                         
Independent Auditors' Report................................................ 62
                                                                         
Market Price of Common Stock................................................ 63
                                                                         
Branch Locations............................................................ 64
                                                                         
Mortgage Origination Offices................................................ 65
                                                                         
Directors, Officers and Shareholder Information............................. 66
                                                                         


                                                                               9
<PAGE>

Long Island Bancorp, Inc. and Subsidiary


SELECTED FINANCIAL DATA

<TABLE>
<CAPTION>

                                                               At September 30,
- -------------------------------------------------------------------------------------------------------

                                          1997           1996         1995         1994         1993
                                        ----------   ----------    ----------   ----------   ----------

                                                                (In thousands)
<S>                                     <C>          <C>           <C>          <C>          <C>       
SELECTED FINANCIAL DATA:
Total assets                            $5,930,784   $5,363,791    $4,901,622   $4,516,137   $3,990,731
Loans receivable held
   for investment, net                   3,484,094    3,040,837     1,994,741    1,630,820    1,760,455
Allowance for possible loan losses          33,881       33,912        34,358       35,713       33,951
Mortgage-backed securities, net(1)       1,830,694    1,740,202     2,276,750    2,060,793    1,386,115
Investment in debt and equity
   securities, net(2)                      138,578      180,650       289,247      433,840      351,415
Loans sold with recourse(3)                487,102      289,464       250,423      201,083      223,032
Loans held for sale, net                   157,617       57,969        49,372        7,956      148,393
Total non-performing loans(4)               47,074       53,166        55,676       54,036      145,316
Real estate owned, net                       6,643        8,155         8,893        7,187       25,812
Total non-performing assets(5)              53,717       61,321        64,569       61,223      171,128
Total loans delinquent 60-89 days           15,500       12,002        11,960       11,925       24,801
Mortgage servicing rights, net(6)           41,789       29,687        11,328          759          957
Excess of cost over fair value
   of net assets acquired                    5,069        5,265         2,789           --           --
Deposits                                 3,730,503    3,633,010     3,573,529    3,567,815    3,617,600
Borrowed funds, net                      1,501,456      978,023       633,675      325,022       44,500
Stockholders' equity-partially
   restricted(7)(8)(9)                     546,375      519,094       526,174      493,709      211,630
</TABLE>

(1)   Includes $1.8 billion, $1.7 billion, $938.8 million, $818.3 million and
      $845.0 million of mortgage-backed securities available-for-sale carried at
      market value as of September 30, 1997, 1996, 1995, 1994 and 1993,
      respectively.
(2)   Includes $138.6 million, $180.7 million, $233.4 million, $348.2 million
      and $340.4 million of debt and equity securities available-for-sale
      carried at market value as of September 30, 1997, 1996, 1995, 1994 and
      1993, respectively.
(3)   Loans sold with recourse represent the outstanding principal amount of
      residential property loans with the majority of these loans having been
      securitized with Federal National Mortgage Association ("FNMA") and
      Federal Home Loan Mortgage Corporation ("FHLMC").
(4)   Non-performing loans are those loans placed on non-accrual status
      (including restructured loans that, in the opinion of Long Island Bancorp,
      Inc. and subsidiary ("Company"), have not yet demonstrated a sufficient
      payment history to warrant return to performing status).
(5)   Non-performing assets include non-performing loans and real estate owned,
      net.
(6)   Includes mortgage servicing rights purchased and originated.
(7)   Includes $12.9 million, $6.6 million, $6.9 million, $(3.1) million and
      $19.9 million after tax from unrealized gains (losses) from debt, equity
      and mortgage-backed securities available-for-sale at September 30, 1997,
      1996, 1995, 1994 and 1993, respectively, in accordance with Statement of
      Financial Accounting Standards No. 115 ("SFAS 115"), "Accounting for
      Certain Investments in Debt and Equity Securities."
(8)   Prior to April 14, 1994, represented Retained income-partially restricted.
(9)   The increase to September 30, 1994 from September 30, 1993 was primarily
      due to the initial public offering of Long Island Bancorp, Inc. common
      stock that occurred April 14, 1994.


                                                                              10
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

SELECTED FINANCIAL DATA
(Continued)

<TABLE>
<CAPTION>
                                                             For the Years Ended September 30,
- ----------------------------------------------------------------------------------------------------------
                                                    1997        1996      1995        1994        1993
                                                  ---------   --------  ---------   ---------   --------- 
                                                        (In thousands, except per share data)
<S>                                               <C>         <C>       <C>         <C>         <C>      
SELECTED OPERATING DATA:
Interest income                                   $ 399,049   $351,571  $ 321,215   $ 272,157   $ 340,629
Interest expense                                    239,488    197,176    167,896     130,104     177,193
                                                  ---------   --------  ---------   ---------   --------- 
Net interest income                                 159,561    154,395    153,319     142,053     163,436
Provision for possible loan losses                    6,000      6,200      6,470      11,955      47,288
                                                  ---------   --------  ---------   ---------   --------- 
Net interest income after provision for
   possible loan losses                             153,561    148,195    146,849     130,098     116,148
Non-interest income:
     Fees and other income                           27,520     28,343     25,992      21,688      18,471
     Net gains on sale activity                      11,399      8,333      1,638       1,920      57,734
     Net (loss) gain on investment in
       real estate and premises                      (1,205)     2,028       (323)     (4,790)    (12,419)
                                                  ---------   --------  ---------   ---------   --------- 
Total non-interest income                            37,714     38,704     27,307      18,818      63,786
                                                  ---------   --------  ---------   ---------   --------- 
Non-interest expense:
   General and administrative expense               108,084    111,553    100,532      99,972     108,750
   SAIF special assessment                               --     18,657         --          --          --
   Litigation expense--goodwill lawsuit               1,101        370         --          11         182
   Amortization of excess of cost over fair
     value of net assets acquired                       458        284        211          --      47,222
   Write-off of excess of cost over
     fair value of net assets acquired(1)                --         --         --          --      70,809
                                                  ---------   --------  ---------   ---------   --------- 
Total non-interest expense                          109,643    130,864    100,743      99,983     226,963
                                                  ---------   --------  ---------   ---------   --------- 
Income (loss) before income taxes and
   cumulative effect of accounting changes           81,632     56,035     73,413      48,933     (47,029)
Provision for income taxes                           32,212     23,760     29,897      18,046      11,504
                                                  ---------   --------  ---------   ---------   --------- 
Income (loss) before cumulative effect of
   accounting changes                                49,420     32,275     43,516      30,887     (58,533)
Cumulative effect of changes in accounting(1)(2)         --         --         --       8,648    (323,545)
                                                  ---------   --------  ---------   ---------   --------- 
Net income (loss)                                 $  49,420   $ 32,275  $  43,516   $  39,535   $(382,078)
                                                  =========   ========  =========   =========   ========= 
Primary earnings per common share(3)              $    2.09   $   1.33  $    1.73   $    0.70        N/A
                                                  =========   ========  =========   =========    
Fully diluted earnings per common share(3)        $    2.08   $   1.33  $    1.71   $    0.70        N/A
                                                  =========   ========  =========   =========  
</TABLE>

(1)   The Company adopted Statement of Financial Accounting Standards No. 72
      ("SFAS 72"), "Accounting for Certain Acquisitions of Banking or Thrift
      Institutions" as of October 1, 1992, which resulted in a reduction in the
      excess of cost over fair value of net assets acquired and a cumulative
      charge to income of $323.5 million. The Company wrote-off the remaining
      balance of the then existing excess of cost over fair value of net assets
      acquired of $70.8 million after fiscal 1993 amortization of $47.2 million.
(2)   The Company adopted Statement of Financial Accounting Standards No. 106
      ("SFAS 106"), "Employers' Accounting for Postretirement Benefits Other
      Than Pensions" and Statement of Financial Accounting Standards No. 109
      ("SFAS 109"), "Accounting for Income Taxes" as of October 1, 1993, which
      resulted in a cumulative charge to income of $10.7 million and a
      cumulative credit to income of $19.4 million, respectively.
(3)   Primary and fully diluted earnings per common share ("EPS") for the years
      ended September 30, 1997, 1996 and 1995 are calculated by dividing income
      by the sum of the weighted average number of shares of common stock
      outstanding and the weighted average number of shares issuable under the
      Company's stock benefit plans that have a dilutive effect on EPS. For the
      year ended September 30, 1994, EPS is based upon the weighted average
      number of shares of common stock outstanding and was determined based upon
      income earned during the period April 14, 1994 through September 30, 1994.
      The weighted average number of shares issuable under the Company's stock
      benefit plans were not materially dilutive and therefore were excluded
      from the calculation of EPS.


                                                                              11
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

SELECTED FINANCIAL DATA
(Continued)

<TABLE>
<CAPTION>
                                                                    At or For the Year Ended September 30,
- ----------------------------------------------------------------------------------------------------------------------
                                                           1997         1996         1995         1994         1993
                                                        ----------   ----------   ----------   ----------   ----------
                                                                            (Dollars in thousands)
<S>                                                     <C>          <C>          <C>          <C>          <C>       
SELECTED FINANCIAL RATIOS
AND OTHER DATA:

Performance Ratios:
Return on average assets(1)                                   0.86%        0.64%        0.93%        0.91%       (7.57)%
Return on average stockholders' equity(1)                     9.33         6.16         8.52        11.41      (147.93)
Average stockholders' equity to average assets(2)             9.22        10.43        10.90         7.93         5.11
Stockholders' equity to total assets(3)                       9.21         9.68        10.73        10.93         5.30
Tangible stockholders' equity to total assets(4)              8.94         9.57        10.67        10.93         5.30
Interest rate spread during period                            2.57         2.89         3.10         3.30         3.46
Net interest margin                                           2.91         3.24         3.44         3.47         3.47
Operating expenses to average assets(5)                       1.88         2.22         2.15         2.29         2.15
Efficiency ratio(6)                                          57.78        61.05        56.07        61.05        59.78
Average interest-earning assets to
   average interest-bearing liabilities                     107.73       108.60       109.25       105.36       100.22
Net interest income to operating expenses(7)                 1.48x        1.38x        1.52x        1.42x        1.50x

Asset Quality Ratios:
Non-performing loans to total gross loans(8)                  1.28%        1.70%        2.67%        3.20%        7.42%(9)
Non-performing assets to total assets(8)                      0.91         1.14         1.32         1.36         4.29(9)
Allowance for possible loan losses to
   non-performing loans                                      71.97        63.79        61.71        66.09        23.36

Other Data:
Loan originations and purchases                         $2,668,368   $2,464,963   $1,118,201   $  497,900   $  545,926
Loans serviced for others                               $4,548,162   $3,682,399   $2,563,866   $1,687,512   $1,669,787
Average deposits per branch                             $  106,503   $  100,917   $   99,265   $   96,427   $   95,200
Number of deposit accounts                                 385,336      396,986      391,217      381,606      402,238

Facilities:
Full-service customer service facilities                        35           36           36           37           38
Regional lending offices                                        22           25           16            5            5
</TABLE>

(1)   For fiscal 1993 the cumulative charge to income for the adoption of SFAS
      72 and the subsequent write-off of the remaining balance of the excess of
      cost over fair value of net assets acquired in fiscal 1993 are reflected
      in net income and stockholders' equity. For fiscal 1994, the cumulative
      charge and credit for the adoption of SFAS 106 and SFAS 109, respectively,
      are reflected in net income and stockholders' equity. For fiscal 1996,
      exclusive of the one-time SAIF assessment, return on average assets and
      return on average stockholders' equity would have been 0.86% and 8.20%,
      respectively.
(2)   For fiscal 1996, exclusive of the one-time SAIF assessment, average
      stockholders' equity to average assets would have been 10.44%.
(3)   For fiscal 1996, exclusive of the one-time SAIF assessment, stockholders'
      equity to total assets would have been 9.88%.
(4)   For purposes of calculating these ratios, stockholders' equity and total
      assets have been reduced by the excess of cost over fair value of net
      assets acquired.
(5)   Amount is determined by dividing total general and administrative expense
      by average assets.
(6)   Amount is determined by dividing total general and administrative expense
      by net interest income before the provision for possible loan losses plus
      total fee and other income.
(7)   Amount is determined by dividing net interest income before provision for
      possible loan losses by total general and administrative expense.
(8)   Non-performing loans excludes loans which have been restructured and are
      accruing and performing in accordance with the restructured terms.
      Restructured accruing loans totalled $9.1 million, $11.8 million, $12.1
      million, $12.8 million and $8.9 million at September 30, 1997, 1996, 1995,
      1994 and 1993, respectively.
(9)   Includes the effect of $25.0 million and $5.0 million reduction in
      carrying value in September 1993 relating to a bulk sale of non-performing
      loans and other real estate owned, respectively. Excluding the effect of
      such reduction in carrying value, the Bank's ratio of non-performing loans
      to total gross loans and non-performing assets to total assets would have
      been 8.56% and 5.01%, respectively.


                                                                              12
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

GLOSSARY OF FINANCIAL TERMS

ALLOWANCE FOR POSSIBLE LOAN LOSSES--A balance sheet account which is an
estimation of possible loan losses. The provision for possible loan losses is
added to the allowance account while charge-offs decrease the account.
Recoveries on loans previously charged off increase the allowance.

BASIS POINT--The smallest measure used in quoting interest rate yields. One
basis point is 0.01%. Thus a yield that moves from 7.00% to 7.50% moves up 50
basis points.

BOOK VALUE PER SHARE--Total stockholders' equity divided by numbers of shares of
common stock outstanding, net of treasury shares.

CHARGE-OFFS--Loan balances written off against the allowance for possible loan
losses, rather than charged to current earnings, once a loan is deemed to be
uncollectible.

CORE DEPOSITS--Deposits that are traditionally stable, consisting of passbook,
statement savings, NOW and non-interest-bearing demand accounts.

COST OF FUNDS--The interest cost associated with interest-bearing liabilities. A
cost of funds ratio represents the ratio of interest expense to average
interest-bearing liabilities for the period.

EARNING ASSETS--Interest- or dividend-earning assets, including loans and
securities.

EARNINGS PER SHARE (EPS)--Net income divided by weighted average shares of
common stock outstanding and common stock equivalents, for example, stock
options. Primary EPS is calculated by dividing income by the sum of the weighted
average number of shares of common stock outstanding and the average number of
shares issuable under stock benefit plans that have a dilutive effect measured
under the treasury stock method. Fully diluted EPS is calculated by dividing
income by the sum of the weighted average number of shares of common stock
outstanding and the maximum dilutive effect of shares issuable under stock
benefit plans.

EMPLOYEE STOCK OWNERSHIP PLAN (ESOP)--A type of tax-qualified retirement plan
for employees that maintains individual accounts on behalf of each plan
participant and annually credits individual accounts with contributions which
are invested in company common stock.

FEDERAL FUNDS--Generally one-day loans of excess reserves from one bank to
another. When a bank buys (borrows) federal funds, these funds are called
"federal funds purchased." When it sells (lends) them, they are called "federal
funds sold."

FORECLOSED ASSETS--Property acquired because the borrower defaulted on the loan.

GOODWILL--Excess of cost over fair value of net assets acquired.

INTEREST RATE SENSITIVITY GAP--The difference between the amount of
interest-earning assets maturing or repricing within a specific time period and
the amount of interest-bearing liabilities maturing or repricing within that
time period.

LEVERAGE RATIO--A ratio of equity to assets, defined as period-end Tier 1
capital less goodwill as a percentage of average assets.

LIQUIDITY--The ability of current assets to meet current liabilities when due.
The degree of liquidity of an asset is the period of time anticipated to elapse
until the asset is realized or is otherwise converted into cash. A liquid bank
has less risk of being unable to meet debt obligations than an illiquid one.
Also, a liquid bank generally has more financial flexibility to take on new
investment opportunities.

MORTGAGE SERVICING RIGHTS (MSR'S)--The right to service loans for others
generally obtained by either the sale of loans with servicing retained, the open
market purchase of mortgage servicing rights or the creation of mortgage
servicing rights. MSR's are amortized as a reduction to loan service fee income
on a level-yield basis over the estimated remaining life of the underlying
loans.


                                                                              13
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

GLOSSARY OF FINANCIAL TERMS
(Continued)

NET INTEREST INCOME--The difference between interest income on interest-earning
assets and interest expense on interest-bearing liabilities.

NET INTEREST MARGIN--Net interest income as a percentage of average
interest-earning assets for the period.

NET INTEREST SPREAD--The difference between the yield on interest-earning assets
and the cost of interest-bearing liabilities.

NON-PERFORMING ASSETS--Non-performing loans and securities plus foreclosed
assets.

NON-PERFORMING LOANS--Loans upon which interest income is not currently
recognized because of the borrower's financial problems (non-accrual loans) or
certain loans which have been restructured.

REAL ESTATE OWNED (REO)--Real estate which the bank takes or to which it assumes
title in order to sell the property, obtained as the result of a loan default.

PROVISION FOR POSSIBLE LOAN LOSSES--A charge against current period earnings
which reflects an estimation of possible loan losses.

RETURN ON ASSETS--Net income as a percentage of average total assets for the
period. The return on assets measures profitability in terms of how efficiently
assets are being utilized.

RETURN ON EQUITY--Net income as a percentage of average total equity. The return
on equity measures profitability in terms of how efficiently equity or capital
is being invested.

REVERSE-REPURCHASE AGREEMENTS--Refers to a transaction that is accounted for as
a collateralized borrowing in which the seller-borrower sells securities to a
buyer-lender with an agreement to repurchase them at a stated price plus
interest at a specified date or in specified circumstances.

RISK-BASED CAPITAL--The sum of Tier 1 and Tier 2 capital minus other assets
required to be deducted.

STOCK OPTION--Right to purchase or sell a stock at a specified price within a
stated period.

TIER 1 CAPITAL--Common stockholders' equity, qualifying non-cumulative perpetual
preferred stock and minority interest in equity accounts of consolidated
subsidiaries, less goodwill and other disallowed intangibles.

TIER 2 CAPITAL--The allowance for possible loan losses (limited to a certain
percentage of risk-weighted assets), perpetual and long-term preferred stock,
hybrid capital instruments (including perpetual debt and mandatory convertible
securities) and subordinated debt and intermediate-term preferred stock (subject
to certain limitations).


                                                                              14
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

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

General                 Long Island Bancorp, Inc. ("the Holding Company") was
                        formed in December 1993 to serve as the holding company
                        for The Long Island Savings Bank, FSB ("the Bank"). The
                        Holding Company is headquartered in Melville, New York
                        and its primary business consists of the operations of
                        the Bank, its wholly-owned subsidiary. The Holding
                        Company had no operations prior to April 14, 1994, the
                        date on which the Bank completed its conversion from a
                        federally chartered mutual savings bank to a federally
                        chartered stock savings bank. The results of operations
                        prior to that date reflect only those of the Bank and
                        its subsidiaries.

                        The Bank's principal business has been and continues to
                        be attracting retail deposits from the general public
                        and investing those deposits, together with funds
                        generated from operations, primarily in one-to-four
                        family, owner occupied residential mortgage loans. In
                        addition, from time to time depending on market
                        conditions, the Bank will invest in mortgage-backed and
                        asset-backed securities to supplement its lending
                        portfolio. The Bank also invests, to a lesser extent, in
                        residential multi-family, commercial and consumer loans
                        and other marketable securities. In addition, the Bank
                        and the Holding Company (collectively "the Company")
                        invest in U.S. government and federal agency securities,
                        investment grade preferred stock and Federal Funds.

- --------------------------------------------------------------------------------
Goodwill                The Bank was organized in 1876 as a New York State
                        chartered mutual savings bank. In December 1982, the
                        Bank converted to a federal mutual savings bank and
                        changed its name from The Long Island Savings Bank to
                        The Long Island Savings Bank, FSB ("Syosset"). The
                        Bank's deposits are insured to the maximum allowable
                        amount by the Savings Association Insurance Fund
                        ("SAIF") which is administered by the Federal Deposit
                        Insurance Corporation ("FDIC").

                        In 1983, with the assistance of the Federal Savings and
                        Loan Insurance Corporation ("FSLIC") as set forth in an
                        assistance agreement ("Assistance Agreement"), Syosset
                        acquired, as a wholly-owned subsidiary, The Long Island
                        Savings Bank of Centereach, FSB ("Centereach"). Syosset
                        and Centereach reported to the Federal Home Loan Bank
                        Board of New York ("FHLB-NY"), forerunner of the Office
                        of Thrift Supervision ("OTS"), as two separate entities.
                        In 1986, with FSLIC assistance, Syosset acquired
                        Flushing Federal Savings and Loan Association ("Flushing
                        Federal") by merger.

                        The FSLIC-assisted supervisory acquisitions of
                        Centereach and Flushing Federal were accounted for using
                        the purchase method of accounting which resulted in
                        supervisory goodwill (the excess of cost over fair value
                        of net assets acquired), an intangible asset, of $656.8
                        million. Of the $656.8 million of supervisory goodwill,
                        $625.4 million was recorded on Centereach's balance
                        sheet and $31.4 million on Syosset's balance sheet. Such
                        goodwill was included in each bank's regulatory capital.
                        The Assistance Agreement relating to Syosset's
                        acquisition of Centereach provided for the inclusion of
                        goodwill as an asset on Centereach's balance sheet, to
                        be amortized over 40 years for regulatory purposes and
                        includible in capital. Pursuant to the regulations
                        adopted by the OTS to implement the Financial
                        Institutions Reform, Recovery and Enforcement Act of
                        1989 ("FIRREA"), the regulatory capital requirement of
                        each bank increased and the amount of supervisory
                        goodwill that each bank could include in its regulatory
                        capital decreased significantly. At September 30, 1989,
                        on a stand-alone basis, Syosset, excluding supervisory
                        goodwill, exceeded the capital requirements of FIRREA.
                        At that date, however, Centereach, excluding supervisory
                        goodwill, did not meet any of the three required FIRREA
                        capital ratios mandated by the OTS and had negative
                        tangible capital as defined in the OTS regulations.

                        On August 15, 1989, Syosset and Centereach filed suit
                        against the US government seeking damages and/or other
                        appropriate relief on the grounds, among others, that
                        the government had breached the terms of the Assistance
                        Agreement. The suit is pending before Chief Judge Loren
                        Smith in the United States Court of Federal Claims and
                        is entitled Long Island Savings Bank, FSB. et al. v.
                        United States. The case had been stayed pending
                        disposition by the United States Supreme Court of three
                        related supervisory goodwill cases ("the Winstar
                        cases"). On July 1, 1996 the Supreme Court ruled in the
                        Winstar cases the government had breached its contracts
                        with the Winstar parties and was liable in damages for
                        those breaches. Thereafter, the stay applicable to the
                        Bank's case and other Winstar-related cases was lifted.

                        On November 1, 1996, the Bank filed a motion for summary
                        judgment on liability. On January 27, 1997, the
                        government filed a response opposing the Bank's motion
                        and cross-moving for summary judgment. No decision has
                        been rendered on the Bank's motion or the government's
                        cross-motion.

                        In its complaint, the Bank did not specify the amount of
                        damages it was seeking from the United States. There
                        have been no decisions determining damages in the
                        Winstar cases or any of the Winstar-related cases. The
                        Bank is unable to predict the 


                                                                              15
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

                        outcome of its claim against the United States and the
                        amount of damages that may be awarded to the Bank, if
                        any, in the event that judgment is rendered in the
                        Bank's favor. Consequently, no assurances can be given
                        as to the results of this claim or the timing of any
                        proceedings in relation thereto.

- --------------------------------------------------------------------------------
Financial Condition     At September 30, 1997 total assets were $5.9 billion, an
                        increase of $567.0 million since September 30, 1996. The
                        growth in assets is predominately attributable to an
                        increase of $542.9 million in total net loans receivable
                        held for investment and for sale. The growth in total
                        loans receivable reflects the Company's emphasis on
                        residential lending. Loan volume for the year ended
                        September 30, 1997 was $2.7 billion, an increase of
                        $203.4 million since September 30, 1996.

                        The Company remains committed to increasing the volume
                        of one-to-four family mortgage loans and to improving
                        the efficiency and lowering the cost of loan
                        originations through increased automation of loan
                        application and processing procedures. In order to
                        increase the volume of loan originations, the Company
                        continues to actively manage its origination channels by
                        increasing the productivity of the loan representatives
                        in the Company's 22 regional lending centers while
                        leveraging the existing customer base at each of the
                        Company's consumer banking branches. The Company has
                        also expanded its telemarketing efforts to solicit loans
                        while utilizing the Company's technological capabilities
                        and the Internet as another origination channel.

                        Total liabilities increased by $539.7 million to $5.4
                        billion at September 30, 1997 from $4.8 billion at
                        September 30, 1996 principally reflecting additional
                        borrowed funds of $523.4 million and an increase in
                        deposits of $97.5 million. Historically, the Company has
                        relied on its deposit base as its principal source of
                        funding. The Company places major emphasis on its core
                        deposit relationships, consisting of passbook accounts,
                        NOW accounts, statement savings, money market and
                        non-interest-bearing demand accounts, which typically
                        tend to be more stable than other sources of funding.
                        The Company's core deposits as a percentage of total
                        deposits decreased to 43.26% at September 30, 1997 from
                        46.08% at September 30, 1996. Management believes that
                        this decrease is attributable in part to a flattening of
                        the yield curve and a shift in customer preference
                        towards short-term certificate accounts. The Company
                        continues to emphasize quality customer service to
                        attract and retain core deposits as opposed to
                        soliciting time deposit accounts with higher yields.

                        Stockholders' equity totalled $546.4 million at
                        September 30, 1997, an increase of $27.3 million from
                        September 30, 1996. This increase primarily reflects
                        earnings of $49.4 million, an increase in unrealized
                        gains on securities classified as available-for-sale,
                        net of tax, of $6.3 million, and $6.6 million related to
                        the Company's stock benefit plans. These increases were
                        partially offset by the purchase of treasury stock, net
                        of shares issued for the exercise of stock options, of
                        $21.7 million and the declaration of $13.3 million in
                        dividends.

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

Liquidity, Regulatory   GENERAL. The Company's primary sources of funds are     
Capital and             deposits and proceeds from principal and interest       
Capital Resources       payments on loans, mortgage-backed securities ("MBS's") 
                        and other securities. While maturities and scheduled    
                        amortization of loans and MBS's are predictable sources 
                        of funds, deposit flows and mortgage prepayments are    
                        greatly influenced by general interest rates, economic  
                        conditions and competition. In addition, the Company    
                        often uses borrowings as an alternative and sometimes a 
                        less costly source of funds. The Company's primary      
                        sources of borrowings are through the sales of          
                        securities under agreements to repurchase               
                        ("reverse-repurchase agreements"), a funding note issued
                        in fiscal 1996 and a medium-term note issued in fiscal  
                        1997.                                                   

                        The Bank is required to maintain minimum levels of
                        liquid assets as defined by OTS regulations. This
                        requirement, which may be varied at the direction of the
                        OTS depending upon economic conditions and deposit
                        flows, is based upon a percentage of deposits and
                        short-term borrowings. The required ratio is currently
                        5.00%. The Bank's liquidity ratios were 8.05%, 9.34% and
                        12.35% at September 30, 1997, 1996 and 1995,
                        respectively. Currently, the Bank maintains a liquidity
                        ratio substantially above the regulatory requirements.

                        The Company's most liquid assets are cash and short-term
                        investments. The levels of these assets are dependent on
                        the Company's operating, financing, lending and
                        investing activities during any given period. At
                        September 30, 1997, cash and cash equivalents and
                        short-term and intermediate-term investments
                        available-for-sale totalled $65.5 million.

                        The primary investment activity of the Bank is the
                        origination and purchase of real estate loans and other
                        loans. During the years ended September 30, 1997 and
                        1996, the Bank originated or purchased real estate loans
                        in the amounts of $2.6 billion and $2.4 billion,
                        respectively, and commercial and other loans in the
                        amounts of $102.3 million and $89.8 million,
                        respectively. 


                                                                              16
<PAGE>

                        Included in the 1997 real estate loan purchases is
                        $227.5 million, representing the bulk purchase of loans.
                        The Bank purchases MBS's to reduce liquidity not
                        otherwise required to meet loan demand. Purchases of
                        MBS's totalled $300.1 million and $152.3 million for the
                        years ended September 30, 1997 and 1996, respectively.
                        Other investing activities include investing in U.S.
                        government securities, federal agency obligations and
                        asset-backed securities.

                        During fiscal 1997, the Company purchased 732,500 shares
                        of treasury stock at a cost of $24.0 million. The costs
                        incurred in the purchase of treasury stock were
                        partially mitigated by the reissuance of 111,267 shares
                        and the related tax benefits stemming from the exercise
                        of stock options which totalled $2.6 million. As of
                        September 30, 1997, the Company owned 2,793,540 shares
                        of treasury stock which represents 3,230,034 shares
                        acquired at an aggregate cost of $83.9 million offset by
                        the cumulative reissuance of 436,494 shares and the
                        related tax benefits stemming from the exercise of stock
                        options which totalled $8.8 million.

                        Liquidity management of the Company is both a daily and
                        long-term component of management's strategy. Excess
                        funds are generally invested in short-term and
                        intermediate-term securities. In the event that the Bank
                        should require funds beyond its ability to generate them
                        internally, additional sources of funds are available
                        through the use of FHLB advances, reverse-repurchase
                        agreements and additional borrowings of $700.0 million
                        under the Bank's medium-term note program. In addition,
                        the Bank may access funds, if necessary, through lines
                        of credit totaling $150.0 million at September 30, 1997
                        from an unrelated financial institution.

                        At September 30, 1997, the Bank had outstanding
                        commitments to originate or purchase loans of $482.6
                        million which includes commitments to extend credit and
                        $200.2 million outstanding commitments to purchase
                        investment securities. The Bank anticipates that it will
                        have sufficient funds available to meet its current loan
                        commitments. Certificates of deposit which are scheduled
                        to mature in one year or less from September 30, 1997
                        totalled $1.4 billion. Management believes, based on
                        historical experience, that a significant portion of
                        such deposits will remain with the Bank.

                        REGULATORY CAPITAL POSITION. Under capital adequacy
                        guidelines and the regulatory framework for prompt
                        corrective action ("PCA"), the Bank must meet specific
                        capital guidelines that involve qualitative measures of
                        the Bank's assets, liabilities and certain off-balance
                        sheet items as calculated under regulatory accounting
                        practices.

                        Quantitative measures established by regulation to
                        ensure capital adequacy require the Bank to maintain
                        minimum amounts and ratios of tangible capital, core
                        capital and total risk-based capital. At September 30,
                        1997, the Bank had a tangible capital ratio of 7.72%, a
                        core capital ratio of 7.72%, and a total-risk based
                        capital ratio of 16.22%, as compared with the required
                        regulatory capital ratios of 1.50%, 3.00% and 8.00%,
                        respectively. At September 30, 1997, the Bank met the
                        criteria to be considered a "well-capitalized"
                        institution for certain regulatory purposes.

- --------------------------------------------------------------------------------
Asset Quality           Asset quality continues to remain stable as
                        non-performing loans decreased to $47.1 million at
                        September 30, 1997 from $53.2 million at September 30,
                        1996, reflecting continued improvements in the local
                        economy and the continued stabilization of real estate
                        market values in the New York metropolitan region, the
                        Bank's historical primary lending area. The ratio of the
                        allowance for possible loan losses to non-performing
                        loans increased to 71.97% at September 30, 1997 from
                        63.79% at September 30, 1996. Additionally, the ratio of
                        non-performing loans to total gross loans improved by 42
                        basis points to 1.28% at September 30, 1997 from 1.70%
                        at September 30, 1996 and the ratio of non-performing
                        assets to total assets improved by 23 basis points to
                        0.91% at September 30, 1997 from 1.14% at September 30,
                        1996. The improvement in each of these ratios is due to
                        the reduction in non-performing loans and non-performing
                        assets, coupled with the respective growth in total
                        gross loans and total assets. Net charge-offs declined
                        to $6.0 million in fiscal 1997, the lowest level in the
                        past eight years.

                        Management believes that a portion of the Company's
                        non-performing assets is attributable to the low
                        documentation loans (as defined below) previously
                        originated by the Company. During the 1986 to 1989
                        period, the Company originated a significant number of
                        one-to-four family mortgage loans without verification
                        of the borrower's financial condition or employer
                        verification of the borrower's level of income if the
                        borrower's financial condition and stated income were
                        considered reasonable for the employment position held
                        ("low documentation loans"). The Company has experienced
                        higher delinquency and default rates on such loans, as
                        compared to fully underwritten one-to-four family loans,
                        and in recognition thereof, the Company discontinued the
                        origination of low documentation loans in 1990. The
                        Company is unable to determine the aggregate dollar
                        amount of low documentation loans originated between
                        1986 and 1989 which still remain outstanding. At
                        September 30, 1997, however, approximately $472.8
                        million, or 14.86% of the Company's one-to-four family
                        residential loan and co-operative


                                                                              17
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

                        apartment loan portfolios consisted of loans originated
                        during the 1986 to 1989 period, down from $536.1
                        million, or 19.25%, at September 30, 1996. To the extent
                        such loans include a significant amount of low
                        documentation loans, the Company's delinquency and
                        default rates could be adversely impacted which may
                        result in material losses. From time to time, on a
                        selective basis, the Company originates loans that
                        involve limited verification of the borrower's level of
                        income or financial condition ("limited documentation
                        loans"). All such limited documentation loans are
                        intended to conform to secondary market investor
                        guidelines.

- --------------------------------------------------------------------------------
Managing Interest Rate 
Risk                    Interest rate risk is defined as the sensitivity of the
                        Company's current and future earnings to changes in the
                        level of market interest rates. It arises in the
                        ordinary course of the Company's business, as the
                        repricing characteristics of its mortgage loans do not
                        necessarily match those of its deposit and borrowed
                        funds liabilities. The Company seeks to reduce its
                        exposure to interest rate risk through the origination
                        and retention of adjustable rate mortgage ("ARM") loans,
                        which at September 30, 1997 represented 93.08% of the
                        Company's total gross loans excluding loans held for
                        sale. The Company also maintains MBS's and a
                        mortgage-related securities portfolio which consists
                        primarily of ARM-backed securities and fixed rate MBS's
                        with remaining estimated lives of less than five years.
                        In an effort to meet the needs of its customers, the
                        Company continues to originate fixed rate loans. These
                        loans, however, are originated for immediate sale in the
                        secondary mortgage market to Federal National Mortgage
                        Association ("FNMA"), Federal Home Loan Mortgage
                        Corporation ("FHLMC") or other investors. The Company
                        sells loans to investors on both a servicing released
                        and servicing retained basis. At September 30, 1997, the
                        Company's portfolio of loans serviced for investors was
                        approximately $4.6 billion. During fiscal 1997 as
                        interest rates decreased, loan prepayments rose and
                        fixed loans have been in greater demand. However, this
                        trend may reverse if interest rates increase.

                        In its securities portfolio, the Company has emphasized
                        maintaining adequate liquidity, particularly through
                        amortizing short-term and intermediate-term investment
                        instruments. Management believes that its policy of
                        emphasizing lower-cost core deposits also limits
                        interest rate risk as these deposits are considered by
                        management to have relatively low volatility.

                        To a lesser degree, the Company has the ability to
                        manage its interest rate risk through the use of
                        derivative financial instruments. During fiscal 1997,
                        the Company entered into a five year interest rate swap
                        agreement, with a notional amount of $300.0 million. The
                        Company does not expect to significantly increase its
                        utilization of derivative financial instruments in the
                        future; however, it may enter into such agreements from
                        time to time to manage its interest rate risk exposure.

- --------------------------------------------------------------------------------
Interest Rate           Interest rate sensitivity may be analyzed by examining
Sensitivity Analysis    the extent to which assets and liabilities are "interest
                        rate sensitive" and by monitoring an institution's
                        interest rate sensitivity "gap." An asset or liability
                        is said to be interest rate sensitive within a specific
                        time period if it will mature or reprice within that
                        time period. The interest rate sensitivity gap is
                        defined as the difference between the amount of
                        interest-earning assets maturing or repricing within a
                        specific time period and the amount of interest-bearing
                        liabilities maturing or repricing within that time
                        period. A gap is considered positive when the amount of
                        interest-earning assets maturing or repricing exceeds
                        the amount of interest-bearing liabilities maturing or
                        repricing within the same period. A gap is considered
                        negative when the amount of interest-bearing liabilities
                        maturing or repricing exceeds the amount of
                        interest-earning assets maturing or repricing within the
                        same period. Generally, in a rising interest rate
                        environment, an institution with a positive gap would
                        generally be expected, absent the effects of other
                        factors, to experience a greater increase in the yield
                        of its assets relative to the cost of its liabilities
                        and thus increase earnings. Conversely, the cost of
                        funds for an institution with a positive gap would
                        generally be expected to decline less quickly than the
                        yield on its assets in a falling interest rate
                        environment. Changes in interest rates generally have
                        the opposite effect on an institution with a negative
                        gap.

                        In the current interest rate environment, the Company
                        has been investing primarily in adjustable rate real
                        estate loans with various maturities. In addition, the
                        Company also invests in federal agency and MBS's and
                        asset-backed securities with adjustable rates or, in the
                        case of fixed rate securities, estimated maturities
                        shorter than five years, and has generally refrained
                        from investing in fixed rate assets with longer
                        estimated term maturities. As a result of this strategy,
                        at September 30, 1997, the Company's total
                        interest-bearing liabilities maturing or repricing
                        within one year exceeded its total interest-earning
                        assets maturing or repricing in the same time by $437.9
                        million, representing a one year cumulative negative gap
                        ratio of 7.38% ver-


                                                                              18
<PAGE>

                        sus a positive gap of $381.9 million and 7.12% at
                        September 30, 1996. The change in the cumulative one
                        year gap is attributable to higher borrowings repricing
                        within one year, as adjusted for the effects of the
                        interest rate swap, coupled with the net reduction in
                        real estate loans repricing within one year. The Company
                        closely monitors its interest rate risk as such risk
                        relates to its operational strategies. The Company's
                        strategy continues to be to maintain a positive gap
                        position; however, there can be no assurance that the
                        Company will be able to return to a positive gap
                        position or that its strategies will not continue to
                        result in a negative gap position in the future. The
                        Company has not attempted to retain short-term
                        certificate of deposit accounts or increase core
                        deposits by maintaining interest rates above those
                        offered by its competitors. Instead, the Company has
                        attempted to encourage long-term depositors to maintain
                        their accounts with the Company through expanded
                        customer service. To the extent that the Company's core
                        deposits run-off at a more rapid rate than the Company's
                        assumptions on such deposits, the Company's current
                        negative gap position could be further negatively
                        impacted. While the Company has experienced some run-off
                        in its core deposits, there can be no assurance that
                        such a run-off will not increase in the future if
                        depositors continue to seek higher yielding investments.

                        Interest rate contracts such as interest rate swaps,
                        caps, floors and collars may be used to hedge interest
                        rates on certain assets and liabilities. The notional
                        amounts of these instruments are not reflected in the
                        Company's balance sheet, but are included in the
                        interest rate sensitivity table for purposes of
                        analyzing interest rate risk.

                        The Company uses earning simulations, duration, and gap
                        analysis to analyze and project future interest rate
                        risk. Computer generated scenarios are based on various
                        assumptions including: expected changes in the level of
                        interest rates and the shape of the yield curve, pricing
                        strategies, portfolio embedded option impacts and
                        growth, volume and mix alternatives for each portfolio.
                        Projected statements are evaluated on a rolling 12 month
                        period. Duration measures the interest rate sensitivity
                        of all financial instruments based on their weighted
                        average term to maturity of all cash flows. The
                        Asset/Liability Committee ("ALCO") evaluates decisions
                        in a risk return trade-off framework to ensure that the
                        level of interest rate risk exposure incurred does not
                        exceed prudent levels. Specific limits for variation of
                        net interest income and net portfolio value under
                        various interest rate scenarios are set annually by ALCO
                        and approved by the Board of Directors.

                        The following table sets forth the amounts of
                        interest-earning assets and interest-bearing liabilities
                        outstanding at September 30, 1997, which are anticipated
                        by the Company, based on certain assumptions, to reprice
                        or mature in each of the future time periods shown.
                        Except as stated below, the amounts of assets and
                        liabilities shown to reprice or mature during a
                        particular period were determined in accordance with the
                        earlier of term to repricing or the contractual terms of
                        the asset or liability. Prepayment assumptions ranging
                        from 0% to 15% per year were applied, dependent upon the
                        loan type and coupon. Run-off rate assumptions for
                        passbook savings, statement savings, NOW and money
                        market accounts, in the one year or less category are
                        51%, 51%, 40% and 100%, respectively, rather than the
                        OTS assumptions which, in the one year or less period
                        are 17%, 17%, 37% and 79%, respectively. These
                        withdrawal rates and prepayment assumptions are based on
                        assumptions and analyses prepared internally and are
                        used in preparing the Regulatory Thrift Bulletin-13
                        Report and quarterly management reports. These
                        assumptions were used rather than the assumptions
                        published by the OTS because management believes they
                        are more indicative of the actual prepayments and
                        withdrawals experienced by the Company. The assumptions
                        do not reflect any increases or decreases in interest
                        rates paid on various categories of deposits (whether by
                        the Company or in general) since September 30, 1997.


                                                                              19
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

<TABLE>
<CAPTION>
                                                Interest Rate Sensitivity Gap Analysis At September 30, 1997
- ---------------------------------------------------------------------------------------------------------------------------
                                              More than     More than     More than     More than      More
                                 3 Months     3 Months      6 Months        1 Year       3 Years       than
                                  or Less    to 6 Months    to 1 Year     to 3 Years    to 5 Years    5 Years      Total
                                 ---------    ---------    -----------    -----------    ---------    --------   ----------
                                                                     (Dollars in thousands)
<S>                <C>           <C>          <C>          <C>            <C>            <C>          <C>        <C>       
Interest-earning assets(1):
  Real estate loans(2)           $ 232,194    $ 278,778    $   553,583    $ 1,251,832    $ 615,451    $514,026   $3,445,864
  Commercial loans(2)                  112          105            205          3,390          844       1,021        5,677
  Other loans(2)                    70,938        6,273         13,818         56,555       19,167      10,225      176,976
  Mortgage-backed
     securities(3)                 333,516      297,692        527,194        473,225      145,606      29,989    1,807,222
  Interest-earning cash
     equivalents                     9,735           --             --             --           --          --        9,735
  Debt and equity securities(3)      2,337        2,086         20,479          8,512          497     105,337      139,248
  Stock in FHLB-NY                      --           --             --             --           --      48,724       48,724
                                 ---------    ---------    -----------    -----------    ---------    --------   ----------

     Total interest-
       earning assets              648,832      584,934      1,115,279      1,793,514      781,565     709,322    5,633,446
Interest-bearing liabilities:
  Passbook accounts                114,019       90,314        107,399         98,747       94,632     103,507      608,618
  Statement savings accounts       118,228       94,165        111,978        102,936       98,647     107,914      633,868
  NOW accounts                      34,955        4,563          9,126         36,504       34,983       1,521      121,652
  Checking & demand
     deposit accounts                3,240        1,388          2,777             --           --          --        7,405
  Money market accounts             70,319       13,185         26,370             --           --          --      109,874
  Certificate accounts             405,455      412,458        543,509        596,591      148,051      10,755    2,116,819
  Borrowings                       235,456           --         88,000        703,000      475,000          --    1,501,456
                                 ---------    ---------    -----------    -----------    ---------    --------   ----------

     Total interest-
       bearing liabilities         981,672      616,073        889,159      1,537,778      851,313     223,697    5,099,692
                                 ---------    ---------    -----------    -----------    ---------    --------   ----------

Interest sensitivity gap
  per period                     $(332,840)   $ (31,139)   $   226,120    $   255,736    $ (69,748)   $485,625   $  533,754
Effect of interest rate swap       300,000           --             --             --     (300,000)         --
                                 ---------    ---------    -----------    -----------    ---------    --------   ----------

Adjusted interest sensitivity
  gap per period                 $(632,840)   $ (31,139)   $   226,120    $   255,736    $ 230,252    $485,625
                                 =========    =========    ===========    ===========    =========    ========

Cumulative interest
  sensitivity gap                $(632,840)   $(663,979)   $  (437,859)   $  (182,123)   $  48,129    $533,754
                                 =========    =========    ===========    ===========    =========    ========

Cumulative interest
  sensitivity gap as a
  percentage of total assets(4)    (10.67)%     (11.20)%        (7.38)%        (3.07)%       0.81%       9.00%
Cumulative net interest-earning
  assets as a percentage of net
  interest-bearing liabilities      66.09%       77.22%         94.46%        102.93%      100.99%     110.47%
</TABLE>

(1)   Excludes non-performing loans, net of unearned discounts and premiums,
      deferred loan fees, purchase accounting discounts and premiums.
(2)   For purposes of gap analysis, the allowance for possible loan losses is
      excluded.
(3)   MBS's and debt and equity securities are shown excluding the market value
      appreciation of $22.8 million, before tax, from SFAS 115.
(4)   Amounts for fixed rate loans are based on scheduled payment dates and
      loans for which there is no amortization schedule are included as three
      months or less.


                                                                              20
<PAGE>

                        Certain shortcomings are inherent in the method of
                        analysis presented in the foregoing table. For example,
                        although certain assets and liabilities may have similar
                        maturities or periods to repricing, they may react in
                        different degrees to changes in market interest rates.
                        Also, the interest rates on certain types of assets and
                        liabilities may fluctuate in advance of changes in
                        market interest rates, while interest rates on other
                        types may lag behind changes in market rates.
                        Additionally, certain assets, such as ARM loans, have
                        features which limit changes in interest rates on a
                        short-term basis and over the life of the asset.
                        Further, in the event of a change in interest rates,
                        prepayment and early withdrawal levels would likely
                        deviate significantly from those assumed in calculating
                        the table. An interest rate increase may impair the
                        ability of borrowers to service their ARM loans.

                        The Bank's interest rate sensitivity is also monitored
                        by management through the use of a model which
                        internally generates estimates of the change in the net
                        portfolio value ("NPV") over a range of interest rate
                        change scenarios. NPV is the present value of expected
                        cash flows from assets, liabilities, and off-balance
                        sheet contracts. The NPV ratio, under any interest rate
                        scenario, is defined as the NPV in that scenario divided
                        by the market value of assets in the same scenario. 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 Bank's internal model primarily due to
                        differences in assumptions utilized between the Bank'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 similar to those used in the Gap table were used,
                        reinvestment rates were those in effect for similar
                        products currently being offered, and rates on core
                        deposits were modified to reflect recent trends. The
                        following table sets forth the Bank's NPV as of
                        September 30, 1997, as calculated by the Bank.

<TABLE>
<CAPTION>
                                         Net Portfolio Value ("NPV")            Portfolio Value of Assets
  Rates in                         ---------------------------------------  ---------------------------------
Basis Points                           $              $              %              NPV            %
(Rate Shock)                        Amount         Change         Change           Ratio       Change(1)
- --------------------------------------------------------------------------  ---------------------------------
                                                           (Dollars in thousands)
<S>                                <C>            <C>             <C>              <C>          <C>  
    +200                           398,635         159,360         28.56            7.28        13.74
    +100                           479,952          78,043         13.99            8.15        12.27
       0                           557,995                                          9.26
    -100                           639,317         (81,322)       (14.57)          10.37         9.64
    -200                           722,791        (164,796)       (29.53)          11.45         8.73
</TABLE>

(1) Based on the portfolio value of the Bank's assets assuming no change in
    interest rates.

                        As in the case with the Gap Table, certain shortcomings
                        are inherent in the methodology used in the above
                        interest rate risk measurements. Modeling changes in NPV
                        require 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 presented assumes that the
                        composition of the Bank's interest sensitive assets and
                        liabilities existing at the beginning of a period
                        remains constant over the period being measured and also
                        assumes that a particular change in interest rates is
                        reflected uniformly across the yield curve regardless of
                        the duration to maturity or repricing of specific assets
                        and liabilities. Accordingly, although the NPV
                        measurements and net interest income models provide an
                        indication of the Bank's interest rate risk exposure at
                        a particular point in time, such measurements are not
                        intended to and do not provide a precise forecast of the
                        effect of changes in market interest rates on the Bank's
                        net interest income and will differ from actual results.

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

                        The following table sets forth certain information
                        relating to the Company's Consolidated Statements of
                        Financial Condition and the Consolidated Statements of
                        Operations for the fiscal years ended September 30,
                        1997, 1996 and 1995 and reflects the average yield 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 periods shown.
                        Average balances are derived from the average daily
                        balances. The yields and costs include fees which are
                        considered adjustments to yields.


                                                                              21
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

<TABLE>
<CAPTION>
                                                                    For the Year Ended September 30,
- ------------------------------------------------------------------------------------------------------------------------------------
                                              1997                                 1996                             1995
                              -----------------------------------  ----------------------------------  -----------------------------
                                                         Average                             Average                         Average
                               Average                    Yield/    Average                   Yield/    Average               Yield/
                               Balance      Interest       Cost     Balance     Interest       Cost     Balance    Interest    Cost
                              ----------    --------       ----    ----------   --------       ----    ----------  --------    ---- 
                                                                          (Dollars in thousands)                              
<S>                           <C>           <C>            <C>     <C>          <C>            <C>     <C>         <C>         <C>  
Interest-earning assets:                                                                               
Interest-earning                                                                                       
   cash equivalents           $   72,131    $  3,963       5.49%   $   32,109   $ 1,708        5.32%   $  47,153   $  2,560    5.43%
Debt and equity                                                                                        
   securities and                                                                                      
   FHLB-NY stock, net(1)         203,100      11,712       5.77       268,344     15,008       5.59       391,556    22,390    5.72
Mortgage-backed                                                                                        
   securities, net(1)          1,725,781     117,110       6.79     1,952,217    134,064       6.87     2,176,416   140,173    6.44
Real estate loans, net(2)      3,339,541     249,843       7.48     2,380,633    185,241       7.78     1,724,834   140,268    8.13
Commercial and other                                                                                   
   loans, net(2)                 149,859      16,421      10.96       125,629     15,550      12.38       117,993    15,824   13.41
                              ----------    --------    -------    ----------   --------    -------    ----------  --------  ------ 
Total interest-                                                                                        
   earning assets              5,490,412     399,049       7.27     4,758,932    351,571       7.39     4,457,952   321,215    7.21
                                                        -------                             -------                          ------
Other non-interest-                                                                                    
   earning assets                251,584                              268,355                             228,981
                              ----------                           ----------                          ----------                   
Total assets                  $5,741,996    $399,049               $5,027,287   $351,571               $4,686,933  $321,215
                              ==========    ========               ==========   ========               ==========  ========
                                                                                                       
Interest-bearing liabilities:                                                                          
Deposits:                                                                                              
   Time deposits              $2,011,621    $114,602       5.70%   $1,895,594   $108,479       5.72%   $1,626,814  $ 87,849    5.40%
   Statement savings             647,862      20,956       3.23       639,318     20,755       3.25       684,340    20,946    3.06
   Passbooks                     643,520      17,557       2.73       711,993     19,264       2.71       820,526    22,336    2.72
   Checking and NOW(3)           303,348       3,357       1.11       268,406      3,419       1.27       255,744     3,488    1.36
   Money market                  121,260       3,335       2.75       142,192      3,913       2.75       182,147     5,022    2.76
                              ----------    --------    -------    ----------   --------    -------    ----------  --------  ------ 
     Total deposits            3,727,611     159,807       4.29     3,657,503    155,830       4.26     3,569,571   139,641    3.91
Borrowed funds                 1,368,982      79,681       5.82       724,448     41,346       5.71       510,987    28,255    5.53
                              ----------    --------    -------    ----------   --------    -------    ----------  --------  ------ 
Total interest-                                                                                        
   bearing liabilities         5,096,593     239,488       4.70     4,381,951    197,176       4.50     4,080,558   167,896    4.11
Non-interest-                                                                                          
   bearing liabilities           115,842                              120,982                              95,689
                              ----------                           ----------                          ----------                   
Total liabilities              5,212,435                            4,502,933                           4,176,247
Total stockholders' equity       529,561                              524,354                             510,686
                              ----------    --------    -------    ----------   --------    -------    ----------  --------  ------ 
Total liabilities and                                                                                  
   stockholders' equity       $5,741,996     239,488               $5,027,287    197,176               $4,686,933   167,896
                              ==========    ========               ==========   ========               ==========  ========         
Net interest income/                                                                                   
   spread(4)                                $159,561      2.57%                 $154,395      2.89%                $153,319    3.10%
                                            ========    ======                  ========    ======                 ========  ====== 
Net interest margin as % of                                                                            
   interest-earning assets(5)                             2.91%                               3.24%                            3.44%
                                                        ======                              ======                           ====== 
Ratio of interest-earning                                                                              
   assets to interest-                                                                                 
   bearing liabilities                                  107.73%                             108.60%                          109.25%
                                                        ======                              ======                           ====== 
</TABLE>

(1)   MBS's and debt and equity securities are shown including the average
      market value appreciation of $17.4 million, $12.7 million and $12.2
      million, before tax, from SFAS 115 for the years ended September 30, 1997,
      1996 and 1995 , respectively.
(2)   Net of unearned discounts, premiums, deferred loan fees, purchase
      accounting discounts and premiums and allowance for possible loan losses,
      and including non-performing loans and loans held for sale.
(3)   Includes non-interest-bearing checking accounts.
(4)   Interest rate spread represents the difference between the average rate on
      interest-earning assets and the average cost of interest-bearing
      liabilities.
(5)   Net interest margin represents net interest income divided by average
      interest-earning assets.


                                                                              22
<PAGE>

- --------------------------------------------------------------------------------
Rate/Volume Analysis    The following table presents the impact of changes in
                        interest rates and in the volume of interest-earning
                        assets and interest-bearing liabilities on the Company's
                        interest income and 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 the prior rate), (ii)
                        changes attributable to changes in rate (changes in rate
                        multiplied by the prior volume), and (iii) the net
                        change. The changes attributable to the combined impact
                        of volume and rate have been allocated proportionately
                        to the changes due to volume and the changes due to
                        rate.

<TABLE>
<CAPTION>
                                         Year Ended September 30, 1997   Year Ended September 30, 1996
                                                  Compared to                     Compared to
                                         Year Ended September 30, 1996   Year Ended September 30, 1995
                                              Increase/(Decrease)             Increase/(Decrease)
- -------------------------------------------------------------------------------------------------------
                                                    Due to                           Due to
                                        ------------------------------   ------------------------------
                                         Volume      Rate       Net       Volume      Rate       Net
                                        --------   --------   --------   --------   --------   --------
                                                                (In thousands)
<S>                                     <C>        <C>        <C>        <C>        <C>        <C>      
Interest-earning assets:
  Interest-earning cash equivalents(1)  $  2,197   $     58   $  2,255   $   (801)  $    (51)  $   (852)
  Debt and equity securities(2)(3)        (3,749)       453     (3,296)    (6,901)      (481)    (7,382)
  Mortgage-backed securities(3)          (15,383)    (1,571)   (16,954)   (15,022)     8,913     (6,109)
  Real estate loans(4)                    71,989     (7,387)    64,602     51,262     (6,289)    44,973
  Commercial loans and other loans(4)      2,784     (1,913)       871        988     (1,262)      (274)
                                        --------   --------   --------   --------   --------   --------
    Total                                 57,838    (10,360)    47,478     29,526        830     30,356
                                        --------   --------   --------   --------   --------   --------
Interest-bearing liabilities:
  Deposits                                 3,003        974      3,977      3,504     12,685     16,189
  Borrowed funds                          37,498        837     38,335     12,156        935     13,091
                                        --------   --------   --------   --------   --------   --------
    Total                                 40,501      1,811     42,312     15,660     13,620     29,280
                                        --------   --------   --------   --------   --------   --------
Net change in interest income           $ 17,337   $(12,171)  $  5,166   $ 13,866   $(12,790)  $  1,076
                                        ========   ========   ========   ========   ========   ========
</TABLE>

(1)   Cash equivalents include amounts due from banks and short-term loans to
      commercial banks with original terms to maturity of less than three
      months.
(2)   Includes FHLB-NY stock.
(3)   MBS's and debt and equity securities are shown including the market value
      appreciation of $17.4 million, $12.7 million and $12.2 million, before
      tax, from SFAS 115 for the years ended September 30, 1997, 1996 and 1995,
      respectively.
(4)   In computing the volume and rate components of net interest income for
      loans, non-performing loans and loans held for sale have been included.

- --------------------------------------------------------------------------------
Comparison of Operating GENERAL. Net income increased by $17.1 million, or      
Results for the Fiscal  53.12%, to $49.4 million in fiscal 1997 from $32.3      
Years                   million in fiscal 1996. The increase was primarily      
Ended September 30,     attributable to a special one-time federal insurance    
1997 and 1996           assessment of $18.7 million that occurred in 1996,      
                        greater net interest income of $5.2 million in 1997 and 
                        lower G & A expenses in 1997 of $3.5 million. Partially 
                        offsetting these increases was greater income tax       
                        expense of $8.5 million.                                

                        INTEREST INCOME. Interest income increased by $47.5
                        million, or 13.50%, to $399.0 million in fiscal 1997
                        from $351.6 million in 1996. The improvement is due to
                        an increase of $731.5 million in average
                        interest-earning assets partially offset by a decline of
                        12 basis points in the average yield of interest-earning
                        assets.

                        Average real estate loans increased by $958.9 million,
                        or 40.28%, to $3.3 billion during the year ended
                        September 30, 1997 from $2.4 billion during the year
                        ended September 30, 1996. The increase reflects loan
                        originations and purchases funded by additional
                        borrowings and the redeployment of funds from principal
                        payments and sales of MBS's and debt and equity
                        securities classified as available-for-sale into real
                        estate loans. The redeployment of funds helped to
                        mitigate a decrease in the overall yield on average
                        interest-earning assets by replacing lower yielding
                        MBS's and debt and equity securities with higher
                        yielding real estate loans. The yield on average real
                        estate loans declined to 7.48% in 1997 from 7.78% in
                        1996 principally reflecting the flattening of the yield
                        curve. The net result of the increase in average real
                        estate loans and the decline in the yield on such loans
                        amounted to an increase in interest income on real
                        estate loans of $64.6 million, or 34.87%, to $249.8
                        million in 1997 from $185.2 million in 1996.


                                                                              23

<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)


                        Average MBS's declined by $226.4 million, or 11.60%, to
                        $1.7 billion in 1997 from $2.0 billion in 1996
                        reflecting the redeployment of funds previously
                        described and the average yield decreased by 8 basis
                        points to 6.79% in 1997 from 6.87% in 1996. The net
                        result of the lower average balances and lower yields
                        was a reduction in interest income from MBS's of $17.0
                        million, or 12.65%, to $117.1 million in 1997 from
                        $134.1 million in 1996.

                        Average debt and equity securities declined by $65.2
                        million, or 24.31%, to $203.1 million in 1997 from
                        $268.3 million in 1996 due to the redeployment of funds
                        previously described into real estate loans. The yield
                        on average debt and equity securities increased by 18
                        basis points to 5.77% in 1997 from 5.59% in 1996. The
                        net result of the lower average balances and higher
                        yields contributed to a reduction in interest income
                        from debt and equity securities of $3.3 million, or
                        21.96%, to $11.7 million in 1997 from $15.0 million in
                        1996.

                        INTEREST EXPENSE. Interest expense increased by $42.3
                        million, or 21.46%, to $239.5 million in 1997 from
                        $197.2 million in 1996. The increase is principally the
                        result of an increase in average borrowed funds of
                        $644.5 million, or 88.97%, to $1.4 billion in 1997 from
                        $724.4 million in 1996, coupled with an increase in the
                        cost of average borrowed funds of 11 basis points to
                        5.82% in 1997 from 5.71% in 1996. Although deposits are
                        the Bank's primary source of funds, the Bank has the
                        ability to use borrowings as an alternative, and
                        sometimes less costly, source of funds. The increase in
                        borrowed funds in 1997 enabled the Bank to meet cash
                        flow or asset/liability needs as well as to take
                        advantage of investment opportunities that existed in
                        the market and enabled the Bank to earn a positive
                        interest rate spread. The greater volume of borrowed
                        funds and the higher cost of such funds resulted in an
                        increase in interest expense from borrowed funds of
                        $38.3 million, or 92.72%, to $79.7 million in 1997 from
                        $41.3 million in 1996. During 1997 and 1996, interest
                        expense also includes the amortization of premiums paid
                        for interest rate cap agreements in the amount of $0.1
                        million and $0.3 million, respectively. Additionally,
                        during 1997 interest expense includes the effect of an
                        interest rate swap agreement which converted a $300.0
                        million fixed rate borrowing into an adjustable rate
                        borrowing which reduced the Company's interest cost by
                        $1.0 million. Further contributing to the increase in
                        interest expense was an increase in average deposit
                        liabilities of $70.1 million to $3.7 billion coupled
                        with an increase in the cost of average deposits of 3
                        basis points to 4.29% in 1997 from 4.26% in 1996. The
                        net result of higher average deposit liabilities and the
                        greater cost associated with such funds resulted in an
                        increase in interest expense from deposit liabilities of
                        $4.0 million, or 2.55%, to $159.8 million in 1997 from
                        $155.8 million in 1996. Interest expense on certificate
                        accounts increased by $6.1 million, or 5.64%, to $114.6
                        million in 1997 from $108.5 million in 1996 reflecting
                        increased average balances of $116.0 million partially
                        offset by a decrease in the average cost of certificate
                        accounts of 2 basis points. The effect of this increase
                        is partially mitigated by a decline in interest expense
                        on passbook accounts of $1.7 million, or 8.86%, to $17.6
                        million in 1997.

                        NET INTEREST INCOME. Net interest income was $159.6
                        million in 1997, an increase of $5.2 million, or 3.35%,
                        from $154.4 million in 1996. The increase is primarily
                        attributable to the Company's higher level of real
                        estate loans partially offset by greater cost of funds.
                        The net interest margin declined by 33 basis points to
                        2.91% in 1997 from 3.24% in 1996 and the net interest
                        spread declined by 32 basis points to 2.57% in 1997 from
                        2.89% in 1996. Contributing to these declining ratios
                        were the flattening of the yield curve during 1997 and,
                        although adding to higher overall net interest income,
                        the use of higher costing borrowed funds.

                        PROVISION FOR POSSIBLE LOAN LOSSES. The provision for
                        possible loan losses decreased by $0.2 million, or
                        3.23%, to $6.0 million in 1997 from $6.2 million in
                        1996. The reduction reflects the stable level of
                        non-performing loans, which declined by $6.1 million, or
                        11.46%, to $47.1 million at September 30, 1997 from
                        $53.2 million at September 30, 1996. Additionally, the
                        ratio of non-performing loans to total gross loans
                        declined by 42 basis points to 1.28% at September
                        30,1997 from 1.70% at September 30, 1996 and net
                        charge-offs declined to an eight year low of $6.0
                        million. Coverage for possible future loan losses, as
                        measured by the ratio of the allowance for possible
                        loans losses to non-performing loans, improved by 818
                        basis points to 71.97% at September 30, 1997 from 63.79%
                        at September 30, 1996 while the level of the allowance
                        for possible loan losses remained relatively stable at
                        $33.9 million.

                        NON-INTEREST INCOME. Non-interest income decreased by
                        $1.0 million, or 2.56%, to $37.7 million in 1997 from
                        $38.7 million in 1996. Contributing to the decline were
                        reductions in total fees and other income of $0.8
                        million and the net gain on investment in real estate
                        and premises of $3.2 million, partially offset by an
                        increase in net gains on sales activities of $3.1
                        million. Total fees and other income decreased by $0.8
                        million, or 2.90%, to $27.5 million in 1997 from $28.3
                        million in 1996 primarily due to reductions in loan
                        servicing fees and deposit service fees which were
                        partially offset by greater loan 


                                                                              24
<PAGE>

                        fees and service charges and income from insurance and
                        securities commissions. Loan servicing fees declined by
                        $1.8 million, or 13.21%, to $12.0 million in 1997 from
                        $13.9 million in 1996 primarily due to the run off of
                        higher yielding fees from previously securitized home
                        equity loans and the replacement with lower yielding
                        fees from one-to-four family loans serviced for others.
                        Despite this shift, the Company continues its strategy
                        of increasing its mortgage servicing portfolio which
                        grew to $4.6 billion at September 30, 1997 from $3.7
                        billion at September 30, 1996. Loan servicing fee income
                        is reported net of the amortization of mortgage
                        servicing rights of $7.4 million and $2.7 million in
                        1997 and 1996, respectively. Deposit service fees
                        declined by $0.4 million, or 6.37%, to $5.6 million in
                        1997 from $5.9 million in 1996. The Company anticipates
                        deposit service fee growth in the future as it expands
                        its Lifetime Banking strategic plan. Income from
                        insurance and securities commissions increased by $0.9
                        million, or 55.41%, to $2.5 million in 1997 from $1.6
                        million in 1996 reflecting the Company's expansion of
                        its delivery channels and products. Net gain on
                        investment in real estate and premises declined by $3.2
                        million to a loss of $1.2 million in 1997 from a gain of
                        $2.0 million in 1996 primarily reflecting the
                        disposition of ten non-strategic real estate investment
                        properties. The properties were not necessary to support
                        the Company's core businesses and were mostly the result
                        of various business acquisitions. Net gains on sale
                        activity increased by $3.1 million to $11.4 million in
                        1997 from $8.3 million in 1996. The increase in net
                        gains on sale activity reflects the Company's strategy
                        of periodically realizing profits in the Company's loan,
                        securities available-for-sale and funding portfolios. As
                        interest rates changed during the year, the Company
                        realized profits in the available-for-sale portfolios
                        which resulted in increased liquidity and improved the
                        Company's ability to take advantage of higher yielding
                        investments as they became available. Net gains from
                        sale activity varies from year to year based on, among
                        other things, the interest rate environment, alternative
                        investment opportunities and the Company's goals in
                        managing its available-for-sale portfolios.

                        NON-INTEREST EXPENSE. Non-interest expense decreased by
                        $21.2 million, or 16.22%, to $109.6 million in 1997 from
                        $130.9 million in 1996 primarily due to lower federal
                        insurance costs. Federal insurance costs (including the
                        one-time special assessment) declined by $23.5 million,
                        or 84.64%, to $4.2 million in 1997 from $27.7 million in
                        1996 reflecting Congressional action to resolve
                        disparities that had existed among the deposit insurance
                        funds. Advertising costs decreased by $0.9 million, or
                        15.37%, to $5.0 million in 1997 from $5.9 million in
                        1996 reflecting the Company's television advertising
                        campaign that had occurred in 1996. Compensation and
                        benefit costs decreased by $0.2 million, or 0.42%, to
                        $57.7 million in 1997 from $58.0 million in 1996. The
                        decline reflects the outsourcing of computer and check
                        processing operations and the January 1, 1997
                        modifications to the Company's stock based benefit
                        plans, which were partially offset by normal salary
                        growth, incremental commission costs and the expansion
                        of the mortgage business in the Mid-Atlantic states.

                        Office occupancy and equipment costs increased by $1.1
                        million, or 5.40%, to $21.7 million in 1997 from $20.6
                        million in 1996 primarily reflecting the Company's
                        continued technological investments to improve its
                        information and communication systems coupled with its
                        expanded mortgage business in the Mid-Atlantic states.

                        Other general and administrative costs increased by $1.3
                        million, or 7.62%, to $19.3 million in 1997 from $17.9
                        million in 1996. The increase principally reflects
                        greater costs stemming from increased loan volume, the
                        expansion of the Company's mortgage business in the
                        Mid-Atlantic states and fees paid to outsource computer
                        and check processing operations.

                        LITIGATION EXPENSE--GOODWILL LAWSUIT. Litigation
                        expenses related to the Bank's breach of contract suit
                        against the federal government increased by $0.7 million
                        to $1.1 million in 1997 from $0.4 million in 1996. The
                        Company expects these costs to increase in fiscal 1998
                        as the case continues to proceed.

                        PROVISION FOR INCOME TAXES. The provision for income tax
                        expense increased by $8.5 million, or 35.57% to $32.2
                        million in 1997 from $23.8 million in 1996. This is
                        principally due to a higher level of taxable income in
                        1997 partially offset by a reduction of 294 basis points
                        in the effective tax rate to 39.46% in 1997 from 42.40%
                        in 1996. The decline in the effective tax rate primarily
                        reflects changes made to the New York State and City tax
                        bad debt regulations.

Comparison of Operating GENERAL. Net income declined by $11.2 million, or       
Results for the Fiscal  25.83%, to $32.3 million in fiscal 1996 from $43.5      
Years                   million in fiscal 1995. The decrease was primarily      
Ended September 30,     attributable to a special one-time federal insurance    
1996 and 1995           assessment of $18.7 million and higher G&A costs of     
                        $11.0 million over the comparable 1995 period. Partially
                        offsetting these additional costs were increases in     
                        non-interest income and net interest income of $11.7    
                        million and $1.1 million, respectively, coupled with a  
                        reduction in the provision for                          


                                                                              25
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

                        income taxes of $6.1 million.

                        INTEREST INCOME. Interest income increased by $30.4
                        million, or 9.45%, to $351.6 million in fiscal 1996 from
                        $321.2 million in 1995. The improvement was due to an
                        increase of $301.0 million in average interest-earning
                        assets coupled with an increase of 18 basis points in
                        the average yield of interest-earning assets.

                        Average real estate loans increased by $655.8 million,
                        or 38.02%, to $2.4 billion at September 30, 1996 from
                        $1.7 billion at September 30, 1995. The increase
                        reflects loan originations and purchases funded by
                        additional borrowings and the redeployment of funds from
                        principal payments and sales of MBS's and debt and
                        equity securities classified as available-for-sale into
                        real estate loans. The redeployment of funds also
                        contributed to an increase in the overall yield on
                        average interest-earning assets by replacing lower
                        yielding MBS's and debt and equity securities with
                        higher yielding real estate loans. Despite the
                        improvement in the overall yield on interest-earning
                        assets, the yield on average real estate loans declined
                        to 7.78% in 1996 from 8.13% in 1995, principally
                        reflecting the significant amount of ARM loans
                        originated and retained in the portfolio during fiscal
                        1996 and 1995 that are not fully indexed. The net result
                        of the increase in average real estate loans and the
                        decline in the yield on such loans amounted to an
                        increase in interest income of $44.9 million, or 32.06%,
                        to $185.2 million in 1996 from $140.3 million in 1995.

                        Average MBS's declined by $224.2 million, or 10.30%, to
                        $2.0 billion in 1996 from $2.2 billion in 1995,
                        reflecting the redeployment of funds previously
                        described and the 43 basis point increase in the average
                        yield to 6.87% in 1996 from 6.44% in 1995. The net
                        result of the lower average balances and higher yields
                        was a reduction in interest income from MBS's of $6.1
                        million, or 4.36%, to $134.1 million in 1996 from $140.2
                        million in 1995.

                        Average debt and equity securities declined by $123.3
                        million, or 31.47%, to $268.3 million in 1996 from
                        $391.6 million in 1995 due to the redeployment of funds
                        previously described into real estate loans. In
                        addition, the yield on average debt and equity
                        securities declined by 13 basis points to 5.59% in 1996
                        from 5.72% in 1995. The net result of the lower average
                        balances coupled with a decline in the yield contributed
                        to a reduction in interest income from debt and equity
                        securities of $7.4 million, or 32.97%, to $15.0 million
                        in 1996 from $22.4 million in 1995.

                        INTEREST EXPENSE. Interest expense increased by $29.3
                        million, or 17.44%, to $197.2 million in 1996 from
                        $167.9 million in 1995. The increase is principally the
                        result of an increase in average deposit liabilities of
                        $87.9 million to $3.7 billion in 1996 from $3.6 billion
                        in 1995 coupled with an increase in the cost of average
                        deposits of 35 basis points to 4.26% in 1996 from 3.91%
                        in 1995. The net result of higher average deposit
                        liabilities and the greater cost associated with such
                        funds resulted in an increase in interest expense from
                        deposit liabilities of $16.2 million, or 11.59%, to
                        $155.8 million in 1996 from $139.6 million in 1995.
                        Interest expense on certificate accounts increased by
                        $20.6 million, or 23.48%, to $108.5 million in 1996 from
                        $87.9 million in 1995 reflecting increased average
                        balances of $268.8 million coupled with an increase in
                        the average cost of 32 basis points. The effect of this
                        increase is partially mitigated by declines in interest
                        expense on passbook accounts of $3.1 million, or 13.76%,
                        to $19.3 million in 1996 and money market accounts of
                        $1.1 million, or 22.08%, to $3.9 million in 1996
                        primarily reflecting decreased average balances of
                        $108.5 million, and $40.0 million, respectively. Further
                        contributing to the increase in interest expense was an
                        increase in average borrowed funds of $213.4 million, or
                        41.77%, to $724.4 million in 1996 from $511.0 million in
                        1995 coupled with an increase in the cost of average
                        borrowed funds of 18 basis points to 5.71% in 1996 from
                        5.53% in 1995. Although deposits are the Bank's primary
                        source of funds, the Bank has the ability to use
                        borrowings as an alternative, and sometimes less costly,
                        source of funds. The increase in borrowed funds that
                        occurred during 1996 enabled the Bank to meet cash flow
                        or asset/liability needs as well as to take advantage of
                        investment opportunities that existed in the market and
                        enabled the Bank to earn a positive interest rate
                        spread. The greater volume of borrowed funds and the
                        higher cost of such funds resulted in an increase in
                        interest expense from borrowed funds of $13.0 million,
                        or 46.33%, to $41.3 million in 1996 from $28.3 million
                        in 1995. During 1996 and 1995, interest expense also
                        includes the amortization of premiums paid for interest
                        rate cap agreements in the amount of $0.3 million for
                        each year.


                                                                              26
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
(Continued)

                        NET INTEREST INCOME. Net interest income was $154.4
                        million in 1996, an increase of $1.1 million, or 0.70%,
                        from $153.3 million in 1995. The increase is primarily
                        attributable to the Company's higher level of real
                        estate loans partially offset by greater cost of funds.
                        The net interest margin declined by 20 basis points to
                        3.24% in 1996 from 3.44% in 1995 and the net interest
                        spread declined by 21 basis points to 2.89% in 1996 from
                        3.10% in 1995. Contributing to these declining ratios
                        were rises in short term interest rates during 1996 and,
                        although adding to higher overall net interest income,
                        the use of higher costing borrowed funds.

                        PROVISION FOR POSSIBLE LOAN LOSSES. The provision for
                        possible loan losses decreased by $0.3 million, or
                        4.17%, to $6.2 million in 1996 from $6.5 million in
                        1995. The reduction reflects the stable level of
                        non-performing loans, which declined by $2.5 million to
                        $53.2 million at September 30, 1996 from $55.7 million
                        at September 30, 1995. Additionally, the ratio of
                        non-performing loans to total gross loans declined by 97
                        basis points to 1.70% in 1996 from 2.67% in 1995 and net
                        charge-offs declined to a seven year low of $6.6
                        million. Coverage for possible future loan losses, as
                        measured by the ratio of the allowance for possible
                        loans losses to non-performing loans, improved by 208
                        basis points to 63.79% at September 30, 1996 from 61.71%
                        at September 30, 1995, although the level of the
                        allowance for possible loan losses declined to $33.9
                        million at September 30, 1996 from $34.4 million at
                        September 30, 1995.

                        NON-INTEREST INCOME. Non-interest income increased by
                        $11.7 million, or 40.20%, to $40.8 million in 1996 from
                        $29.1 million in 1995. Contributing to the improvement
                        were increases in total fees and other income of $2.3
                        million, net gains on sale activity of $6.7 million and
                        the net gain on investment in real estate and premises
                        of $2.7 million. Total fees and other income increased
                        by $2.3 million, or 9.05%, to $28.3 million in 1996 from
                        $26.0 million in 1995 primarily due to improvements in
                        loan fees and service charges, loan servicing fees and
                        income from insurance and securities commissions. Loan
                        fees and service charges increased by $0.7 million, or
                        28.99%, to $3.2 million in 1996 from $2.5 million in
                        1995 primarily reflecting greater mortgage late charges
                        and tax search fees. Loan servicing fee income increased
                        by $1.0 million, or 7.69%, to $13.9 million in 1996 from
                        $12.9 million in 1995. Loan service fee income is
                        reported net of the amortization of mortgage servicing
                        rights of $2.7 million and $1.4 million in 1996 and
                        1995, respectively. The growth in loan servicing fees
                        reflects the Company's strategy of increasing its
                        mortgage servicing portfolio which grew to $3.7 billion
                        at September 30, 1996 from $2.6 billion at September 30,
                        1995. Income from insurance and securities commissions
                        increased by $0.8 million, or 99.75%, to $1.6 million in
                        1996 from $0.8 million in 1995 reflecting the Company's
                        expansion of its delivery channels and its change to a
                        new third party provider of financial products and
                        services during 1995. Net gains on sale activity
                        increased by $6.7 million to $8.3 million in 1996 from
                        $1.6 million in 1995. The increase in net gains on sale
                        activity reflects the Company's strategy of periodically
                        realizing profits in the Company's loan, securities
                        available-for-sale and funding portfolios. As interest
                        rates changed during the year, the Company realized
                        profits in the available-for-sale portfolios which
                        resulted in increased liquidity and improved the
                        Company's ability to take advantage of higher yielding
                        investments as they became available. Net gains from
                        sale activity varies from year to year based on, among
                        other things, the interest rate environment, alternative
                        investment opportunities and the Company's goals in
                        managing its available-for-sale portfolios. Further
                        contributing to the improvement in net gains on sale
                        activity was the write-down during 1995 of $1.8 million
                        stemming from the Company's investment in Nationar, a
                        failed bank service institution.

                        Net gain on investment in real estate and premises
                        increased by $2.7 million to $4.1 million in 1996 from
                        $1.5 million in 1995 primarily reflecting the
                        disposition of ten non-strategic real estate investment
                        properties. The properties were not necessary to support
                        the Company's core businesses and were mostly the result
                        of various business acquisitions.

                        NON-INTEREST EXPENSE. Non-interest expense increased by
                        $30.5 million, or 29.67%, to $133.0 million in 1996 from
                        $102.5 million in 1995. The primary factors contributing
                        to the increase were higher federal insurance costs and
                        greater compensation and benefit costs. Federal
                        insurance costs increased by $18.8 million during 1996
                        as compared with 1995 reflecting Congressional action to
                        resolve disparities that had existed among the deposit
                        insurance funds. Compensation and benefit costs
                        increased by $6.6 million, or 12.69%, to $58.0 million
                        in 1996 from $51.4 million in 1995. The increase in
                        compensation and benefit costs primarily reflects the
                        increase in the price of the Common Stock and its impact
                        on the Company's stock based benefit plans. Stock based
                        benefit plans costs increased to $7.1 million in 1996
                        from $4.0 million in 1995. Further contributing to the
                        rise in compensation and benefit costs were normal
                        salary increases, retirement costs related to the
                        retirement of the Company's president and increases
                        resulting from the expansion of its loan production
                        centers.

                        Office occupancy and equipment costs increased by $2.1
                        million, or 11.24%, to $20.6 million in 1996 from $18.5
                        million in 1995 primarily reflecting the Company's
                        continued technological investments to improve its
                        information and communication systems coupled with its
                        recent acquisitions previously described.

                        Advertising costs increased by $1.2 million, or 26.63%,
                        to $5.9 million in 1996 from $4.7 million in 1995
                        reflecting the 


                                                                              27
<PAGE>

                        Company's television advertising campaign.

                        Other general and administrative costs increased by $1.1
                        million, or 6.32%, to $17.9 million in 1996 from $16.9
                        million in 1995. The increase principally reflects
                        greater costs stemming from increased loan volume and
                        the expansion of the Company's mortgage business in the
                        Mid-Atlantic states.

                        PROVISION FOR INCOME TAXES. The provision for income tax
                        expense declined by $6.1 million, or 20.53%, to $23.8
                        million in 1996 from $29.9 million in 1995, primarily
                        reflecting a lower level of taxable income in 1996. The
                        effective tax rate increased to 42.40% in 1996 from
                        40.72% in 1995 principally as a result of the
                        limitations placed on the tax deductibility of ESOP
                        contributions that arise from increases in the price of
                        the Company's common stock.

- --------------------------------------------------------------------------------
Impact of Inflation     The consolidated financial statements have been prepared
                        in accordance with GAAP, which requires the measurement
                        of and Changing Prices 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 of 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.

Year 2000 The Company has developed preliminary plans to address the possible
exposures related to the impact on its computer systems of the year 2000. Key
financial, information and operational systems are being assessed and plans are
being developed to address system modifications required by December 31, 1999.
The financial impact of making the required systems changes is not expected to
be material to the Company's consolidated financial position, results of
operations or cash flows.

Private Securities In addition to historical information, this Annual Report
includes certain forward looking statements based on current management
Litigation Reform Act expectations. The Company's actual results could differ
materially from those management expectations. Factors that could Safe Harbor
Statement cause future results to vary from current management expectations
include, but are not limited to, general economic conditions, legislative and
regulatory changes, monetary and fiscal policies of the federal government,
changes in tax policies, rates and regulations of federal, state and local tax
authorities, changes in interest rates, deposit flows, the cost of funds, demand
for loan products, demand for financial services, competition, changes in the
quality or composition of the Bank's loan and investment portfolios, changes in
accounting principles, policies or guidelines, and other economic, competitive,
governmental and technological factors affecting the Company's operations,
markets, products, services and prices. Further description of the risks and
uncertainties to the business are included in detail in Item 1, "Business" of
the Company's 1997 Form 10-K.

- --------------------------------------------------------------------------------
Impact of New           For discussion regarding the impact of new accounting 
Accounting Standards    standards, refer to Note 1 of Notes to Consolidated   
                        Financial Statements.                                 


                                                                              28
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(In thousands, except share data)

<TABLE>
<CAPTION>
                                                                                      September 30,
- ---------------------------------------------------------------------------------------------------------

                                                                                   1997          1996
                                                                                -----------   -----------
<S>                                                                             <C>           <C>        
ASSETS
Cash and cash equivalents (including interest-earning
   assets of $9,735 and $37,357, respectively)                                  $    43,705   $    76,348
Investment in debt and equity securities, net:
   Available-for-sale                                                               138,578       180,650
Mortgage-backed securities, net:
   Held-to-maturity (estimated fair value of
     $20,188 and $21,120, respectively)                                              22,223        23,096
   Available-for-sale                                                             1,808,471     1,717,106
Stock in Federal Home Loan Bank of New York, at cost                                 48,724        40,754
Loans held for sale                                                                 157,617        57,969
Loans receivable held for investment, net:
   Real estate loans, net                                                         3,333,185     2,921,285
   Commercial loans, net                                                              6,465         7,810
   Other loans, net                                                                 178,325       145,654
   Loans, net                                                                     3,517,975     3,074,749
                                                                                -----------   -----------
   Less allowance for possible loan losses                                          (33,881)      (33,912)
                                                                                -----------   -----------
   Total loans receivable held for investment, net                                3,484,094     3,040,837
Mortgage servicing rights, net                                                       41,789        29,687
Office properties and equipment, net                                                 88,466        89,279
Accrued interest receivable, net                                                     35,334        32,962
Investment in real estate and premises, net                                           9,103        10,680
Deferred taxes                                                                       16,547        31,207
Excess of cost over fair value of net assets acquired                                 5,069         5,265
Prepaid expenses and other assets                                                    31,064        27,951
                                                                                -----------   -----------
Total assets                                                                    $ 5,930,784   $ 5,363,791
                                                                                ===========   ===========

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
   Deposits                                                                     $ 3,730,503   $ 3,633,010
   Official checks outstanding                                                       26,840        49,860
   Borrowed funds, net                                                            1,501,456       978,023
   Mortgagors' escrow payments                                                       69,353        64,232
   Accrued expenses and other liabilities                                            56,257       119,572
                                                                                -----------   -----------
Total liabilities                                                                 5,384,409     4,844,697
Stockholders' equity:
   Preferred stock ($0.01 par value, 5,000,000 shares authorized; none issued)           --            -- 
   Common stock ($0.01 par value, 45,000,000 shares authorized;
     26,816,464 issued, 24,022,924 and 24,644,157 outstanding,
     respectively)                                                                      268           268
   Additional paid-in capital                                                       309,372       304,027
   Unallocated Employee Stock Ownership Plan                                        (18,079)      (19,230)
   Unearned Management Recognition & Retention Plan                                  (3,816)       (5,551)
   Unrealized gain on securities available-for-sale, net of tax                      12,947         6,633
   Retained income--partially restricted                                            319,756       285,311
   Treasury stock, at cost (2,793,540 and 2,172,307 shares, respectively)           (74,073)      (52,364)
                                                                                -----------   -----------
Total stockholders' equity                                                          546,375       519,094
                                                                                -----------   -----------
Total liabilities and stockholders' equity                                      $ 5,930,784   $ 5,363,791
                                                                                ===========   ===========
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              29
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data)

<TABLE>
<CAPTION>
                                                                         For the Years Ended September 30,
 --------------------------------------------------------------------------------------------------------

                                                                            1997       1996       1995
                                                                          ---------   --------  ---------
<S>                                                                       <C>         <C>       <C>      
Interest income:
   Real estate loans                                                      $ 249,843   $185,241  $ 140,268
   Commercial loans                                                             604        705        984
   Other loans                                                               15,817     14,845     14,840
   Mortgage-backed securities                                               117,110    134,064    140,173
   Debt and equity securities                                                15,675     16,716     24,950
                                                                          ---------   --------  ---------
       Total interest income                                                399,049    351,571    321,215
                                                                          ---------   --------  ---------

Interest expense:
   Deposits                                                                 159,807    155,830    139,641
   Borrowed funds                                                            79,681     41,346     28,255
                                                                          ---------   --------  ---------
       Total interest expense                                               239,488    197,176    167,896
                                                                          ---------   --------  ---------
       Net interest income                                                  159,561    154,395    153,319
Provision for possible loan losses                                            6,000      6,200      6,470
                                                                          ---------   --------  ---------
       Net interest income after provision for possible loan losses         153,561    148,195    146,849
Non-interest income:
   Fees and other income:
     Loan fees and service charges                                            3,721      3,217      2,494
     Loan servicing fees                                                     12,031     13,863     12,873
     Income from insurance and securities commissions                         2,499      1,608        805
     Deposit service fees                                                     5,559      5,937      5,917
                                                                          ---------   --------  ---------
       Total fee income                                                      23,810     24,625     22,089
     Other income                                                             3,710      3,718      3,903
                                                                          ---------   --------  ---------
       Total fees and other income                                           27,520     28,343     25,992
                                                                          ---------   --------  ---------

   Net gains (losses) on sale activity:
     Net gains on loans and mortgage-backed securities                       11,064      7,993      3,562
     Net gains (losses) on investment in debt and equity securities             335        340     (1,924)
       Total net gains on sale activity                                      11,399      8,333      1,638
   Net (loss) gain on investment in real estate and premises                 (1,205)     2,028       (323)
                                                                          ---------   --------  ---------
       Total non-interest income                                             37,714     38,704     27,307
Non-interest expense:
   General and administrative expense
     Compensation, payroll taxes and fringe benefits                         57,728     57,969     51,443
     Advertising                                                              5,027      5,940      4,691
     Office occupancy and equipment                                          21,746     20,631     18,547
     Federal insurance premiums                                               4,256      9,055      8,961
     Other general and administrative expense                                19,327     17,958     16,890
                                                                          ---------   --------  ---------
       Total general and administrative expense                             108,084    111,553    100,532
   SAIF special assessment                                                       --     18,657         --
   Litigation expense--goodwill lawsuit                                       1,101        370         --
   Amortization of excess of cost over fair value of net assets acquired        458        284        211
                                                                          ---------   --------  ---------

       Total non-interest expense                                           109,643    130,864    100,743
                                                                          ---------   --------  ---------

Income before income taxes                                                   81,632     56,035     73,413
Provision for income taxes                                                   32,212     23,760     29,897
                                                                          ---------   --------  ---------
Net income                                                                $  49,420   $ 32,275  $  43,516
                                                                          =========   ========  =========
Primary earnings per common share                                         $    2.09   $   1.33  $    1.73
                                                                          =========   ========  =========
Fully diluted earnings per common share                                   $    2.08   $   1.33  $    1.71
                                                                          =========   ========  =========
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              30
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY Years ended September
30, 1997, 1996 and 1995 (In thousands, except share data)

<TABLE>
<CAPTION>
                                                        Unallocated  Unearned     Unrealized
                                                         Employee   Management    Gain(Loss)   Retained
                                            Additional     Stock    Recognition  on Securities Income--
                                   Common     Paid-in    Ownership  & Retention    Available-  Partially     Treasury
                                    Stock     Capital      Plan        Plan         for-Sale   Restricted      Stock       Total
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                 <C>      <C>         <C>         <C>           <C>          <C>          <C>         <C>     
Balance at                                                                                                              
     September 30, 1994             $268     $296,841    $(23,093)   $(8,506)      $(3,053)     $231,252     $     --    $493,709
Net income                                                                                        43,516                   43,516
Allocation/amortization of ESOP                                                                                         
     and MRP stock and related                                                                                          
     tax benefits                               1,254       1,650      1,435                                                4,339
Change in unrealized gains on                                                                                           
     securities available-for-sale                                                                                      
     (net of tax of $7,600)                                                         10,000                                 10,000
Dividends                                                                                         (9,693)                  (9,693)
Repurchase of common stock                                                                                              
     (886,000 shares)                                                                                         (17,812)    (17,812)
Exercise of stock options                                                                                               
     (146,022 shares) and related                                                                                       
     tax benefits                                 423                                               (970)       2,662       2,115
                                    ----     --------    --------    -------       -------      --------     --------    --------
Balance at                                                                                                              
     September 30, 1995              268      298,518     (21,443)    (7,071)        6,947       264,105      (15,150)    526,174
Net income                                                                                        32,275                   32,275
Allocation/amortization of ESOP                                                                                         
     and MRP stock and related                                                                                          
     tax benefits                               4,358       2,213      1,520                                                8,091
Change in unrealized gains on                                                                                           
     securities available-for-sale                                                                                      
     (net of tax of $5,300)                                                         (7,048)                                (7,048)
Dividends                                                                                         (9,171)                  (9,171)
Repurchase of common stock                                                                                              
     (1,611,554 shares)                                                                                       (42,043)    (42,043)
Exercise of stock options                                                                                               
     (179,225 shares) and related                                                                                       
     tax benefits                               1,151                                             (1,898)       4,829       4,082
Net unrealized gain on securities                                                                                       
     reclassified as available-for-sale                                                                                 
     (net of tax of $5,103)                                                          6,734                                  6,734
                                    ----     --------    --------    -------       -------      --------     --------    --------
Balance at                                                                                                              
     September 30, 1996              268      304,027     (19,230)    (5,551)        6,633       285,311      (52,364)    519,094
Net income                                                                                        49,420                   49,420
Allocation/amortization of ESOP                                                                                         
     and MRP stock and related                                                                                          
     tax benefits                               3,447       1,151      1,735                                                6,333
Change in unrealized gains on                                                                                           
     securities available-for-sale                                                                                      
     (net of tax of $10,124)                                                         6,314                                  6,314
Dividends                                                                                        (13,378)                 (13,378)
Repurchase of common stock                                                                                              
     (732,500 shares)                                                                                         (24,017)    (24,017)
Exercise of stock options                                                                                               
     (111,267 shares) and related                                                                                       
     tax benefits                               1,898                                             (1,597)       2,308       2,609
                                    ----     --------    --------    -------       -------      --------     --------    --------
Balance at                                                                                                              
     September 30, 1997             $268     $309,372    $(18,079)   $(3,816)      $12,947      $319,756     $(74,073)   $546,375
                                    ====     ========    ========    =======       =======      ========     ========    ========
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              31

<PAGE>

Long Island Bancorp, Inc. and Subsidiary

CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)

<TABLE>
<CAPTION>
                                                                                         For the Years Ended September 30,
- ---------------------------------------------------------------------------------------------------------------------------
                                                                                         1997          1996          1995
                                                                                         ----          ----          ----
<S>                                                                                   <C>           <C>           <C>      
Operating activities:
  Net income                                                                          $    49,420   $    32,275   $  43,516
  Adjustments to reconcile net income to net cash provided by operating activities:
  Provision for possible loan losses                                                        6,000         6,200       6,470
  Write-off of real estate owned and investment in real estate                                466           490         581
  Gains on sale of real estate owned and investment in real estate, net                      (296)         (334)       (484)
  Depreciation and amortization                                                            16,756        10,988       8,352
  Amortization of premiums, net of discount accretion-debt,
    equity and mortgage-backed securities                                                    (291)        1,909        (972)
  Accretion of discounts, net of amortization of premiums-purchase
    accounting & goodwill amortization                                                        652           227      (1,550)
  Employee Stock Ownership Plan/Management Recognition & Retention Plan expense             5,726         7,331       4,130
  Gains on sales of loans and mortgage-backed securities, net                             (11,064)       (7,993)     (3,562)
  Originations of loans held-for-sale, net of proceeds from sales                        (105,071)       (2,448)    (40,054)
  (Gains) losses on sales of debt and equity securities, net                                 (335)         (340)      1,924
  Increase in accrued interest receivable                                                  (2,372)       (1,210)     (4,206)
  (Decrease) increase in accrued and other liabilities                                    (64,454)       65,540      10,510
  (Decrease) increase in official checks outstanding                                      (23,020)        7,048      17,932
  Increase (decrease) in prepaid expenses, deferred taxes and other assets                 11,547       (19,874)     (4,733)
  Net decrease in unearned income                                                          (9,919)       (7,927)     (1,669)
                                                                                      -----------   -----------   ---------
    Net cash (used) provided by operating activities                                     (126,255)       91,882      36,185
                                                                                      -----------   -----------   ---------

Investing activities:
  Proceeds from sales of debt and equity securities, available-for-sale                    26,144       139,099      48,836
  Proceeds from sales of mortgage-backed securities, available-for-sale                   567,718       485,195     286,674
  Proceeds from maturities of and principal payments on debt and equity securities        175,852       411,319     972,775
  Principal payments on mortgage-backed securities                                        339,549       566,421     360,416
  Purchases of debt and equity securities, available-for-sale                            (156,856)     (441,359)   (861,877)
  Purchases of debt and equity securities, held-to-maturity                                    --            --      (7,128)
  Purchases of Federal Home Loan Bank stock                                                (7,970)       (5,622)     (4,372)
  Purchases of mortgage-backed securities, available-for-sale                            (302,571)     (154,185)   (341,831)
  Purchases of mortgage-backed securities, held-to-maturity                                    --            --    (365,103)
  Originations and purchases of loans held-for-investment, net of principal payments   (1,137,051)   (1,413,321)   (521,512)
  Proceeds from sale of real estate owned, office properties and equipment                 11,022        12,964      10,439
  Purchases of office properties and equipment                                             (8,569)      (15,023)    (12,562)
  Purchase of mortgage servicing rights                                                    (4,066)      (15,159)    (10,071)
                                                                                      -----------   -----------   ---------
    Net cash used by investing activities                                                (496,798)     (429,671)   (445,316)
                                                                                      -----------   -----------   ---------

Financing activities:
  Net decrease in demand deposits, NOW accounts and savings accounts                      (60,535)      (58,718)   (444,864)
  Net increase (decrease) in mortgagors' escrow accounts                                    5,121        (7,168)     10,211
  Net increase in certificates of deposit                                                 158,028       118,199     450,578
  Costs to repurchase common stock                                                        (24,017)      (42,043)    (17,812)
  Proceeds from the exercise of stock options                                               1,590         2,070       1,677
  Cash dividends paid on common stock                                                     (13,210)       (9,961)     (7,892)
  Net decrease in short-term borrowings                                                  (242,480)     (277,461)    (60,022)
  Net increase in long-term borrowings                                                    765,913       621,809     368,675
                                                                                      -----------   -----------   ---------
    Net cash provided by financing activities                                             590,410       346,727     300,551
                                                                                      -----------   -----------   ---------

    (Decrease) increase in cash and cash equivalents                                      (32,643)        8,938    (108,580)
  Cash and cash equivalents at the beginning of the year                                   76,348        67,410     175,990
                                                                                      -----------   -----------   ---------
  Cash and cash equivalents at the end of the year                                    $    43,705   $    76,348   $  67,410
                                                                                      ===========   ===========   =========
Supplemental disclosures of cash flow information:
  Cash paid during the years for:
    Interest on deposits and borrowed funds                                           $   235,617   $   195,089   $ 164,239
                                                                                      ===========   ===========   =========
    Income taxes                                                                      $    31,567   $    27,465   $  20,245
                                                                                      ===========   ===========   =========
  Non-cash investing activities:
    Additions to real estate owned, net                                               $     9,599   $    10,001   $  10,312
                                                                                      ===========   ===========   =========
    Securitization of loans                                                           $   680,889   $   358,786   $ 143,679
                                                                                      ===========   ===========   =========
    SFAS 115 Transfer                                                                 $        --   $ 1,307,472   $      --
                                                                                      ===========   ===========   =========
</TABLE>

See accompanying notes to consolidated financial statements.


                                                                              32
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995

- --------------------------------------------------------------------------------
(1)                     The accounting and reporting policies of Long Island    
Basis of Presentation   Bancorp, Inc. and subsidiary ("the Company") conform to 
and Summary of          generally accepted accounting principles ("GAAP"). The  
Significant             following are the significant accounting and reporting  
Accounting Policies     policies that the Company follows in preparing its      
                        consolidated financial statements.                      

                        BASIS OF PRESENTATION. The consolidated financial
                        statements include the accounts of Long Island Bancorp,
                        Inc. ("Holding Company") and its direct wholly-owned
                        subsidiary The Long Island Savings Bank, FSB ("Bank"),
                        after eliminating intercompany balances and
                        transactions. When necessary, certain reclassifications
                        have been made to prior year amounts to conform to the
                        current year presentation.

                        The Bank converted from a federally chartered mutual
                        savings bank to a federally chartered stock savings bank
                        ("Conversion") during the fiscal year ended September
                        30, 1994. The Holding Company was organized for the
                        purpose of acquiring all of the capital stock of the
                        Bank pursuant to the Conversion, and is subject to the
                        financial reporting requirements of the Securities
                        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 each consolidated
                        statement of financial condition and the related
                        consolidated statement of operations for the year then
                        ended.

                        CASH AND CASH EQUIVALENTS. For purposes of reporting
                        cash flows, cash and cash equivalents include cash on
                        hand, amounts due from banks and short-term loans to
                        commercial banks with original terms to maturity of less
                        than three months.

                        DEBT, EQUITY AND MORTGAGE-BACKED SECURITIES. Securities
                        that may be sold in response to or in anticipation of
                        changes in interest rates and resulting prepayment risk,
                        or other factors, are classified as available-for-sale
                        and are carried at fair value. Unrealized gains and
                        losses on these securities are reported, net of
                        applicable taxes, as a separate component of
                        stockholders' equity. Securities that the Company has
                        the positive intent and ability to hold to maturity are
                        classified as held-to-maturity and are carried at
                        amortized cost.

                        Securities that are held for current resale, if any, are
                        classified as trading securities and reported at fair
                        value, with unrealized gains and losses included in
                        earnings.

                        Amortization of premiums and accretion of discounts are
                        reported in interest income, using a method which
                        results in a level yield over the projected holding
                        period of the security. Gains and losses on the sale of
                        securities are recognized on realization.

                        REAL ESTATE AND OTHER LOANS. Loans held for investment
                        are generally reported at the principal amount
                        outstanding, net of the allowance for loan losses,
                        unearned income and net deferred loan fees, if any.
                        Loans held for sale are carried at the aggregate lower
                        of cost or market value. Purchased loans are recorded at
                        cost. Related premiums or discounts are amortized to
                        expense or accreted to income primarily using the
                        level-yield method over the estimated life of the loans.
                        Discounts on other loans are accreted to income over the
                        term of the loans primarily using the simple-interest
                        method of accounting.

                        Loan fees and certain direct loan origination costs are
                        deferred. Net deferred fees and costs are amortized into
                        interest income over the life of the loan using the
                        level-yield method.

                        Interest income on loans receivable is recognized on an
                        accrual basis except when a loan has been placed on
                        nonaccrual status. Loans are placed on nonaccrual status
                        when principal or interest is past due 90 days or more
                        or when, in the opinion of management, principal and
                        interest is not likely to be paid in accordance with the
                        terms of the loan agreement. Thereafter, interest income
                        on nonaccrual loans is recorded only when cash is
                        received.

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


                                                                              33

<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        such as one-to-four family real estate loans and
                        consumer loans. Such loans that are modified in a
                        troubled debt restructuring ("TDR"), however, are
                        subject to the provisions of these Statements. A loan is
                        considered a TDR when modifications are made to the
                        original contractual terms of the loan due to the
                        borrower's financial difficulties. Loans that fall
                        within the scope of these Statements must be measured
                        based on the present value of expected future cash flows
                        discounted at the loan's effective interest rate or at
                        the loan's observable market price or, if the loan is
                        collateral dependent, at the fair value of the
                        collateral.

                        ALLOWANCE FOR POSSIBLE LOAN LOSSES. The allowance for
                        possible loan losses is based on a periodic analysis of
                        the loan portfolio and reflects an amount which, in
                        management's judgment, is adequate to provide for
                        possible loan losses in the existing portfolio. In
                        evaluating the portfolio, management takes into
                        consideration the Company's loan growth, prior loss
                        experience, present and potential risks of the loan
                        portfolio and current economic conditions. Provisions
                        for possible losses on loans are charged to operations.
                        Loans are charged-off against the allowance for possible
                        loan losses when the collectability of loan principal is
                        unlikely. Recoveries of loans previously charged-off are
                        credited to the allowance.

                        COMMITMENT AND LOAN ORIGINATION FEES. Non-refundable
                        commitment fees and other loan origination fees received
                        for commitments to make or purchase loans are netted
                        against the costs of originating such loans and the net
                        fee is deferred. The deferred amount is accreted into
                        income over the life of the loan using the level-yield
                        method. The direct origination costs subject to deferral
                        are captured in the form of a standard cost on
                        successful loan originations and recorded as reductions
                        to the applicable expense categories.

                        OFFICE PROPERTIES, EQUIPMENT AND LEASEHOLD IMPROVEMENTS.
                        Office properties and equipment, including leasehold
                        improvements are stated at cost less accumulated
                        depreciation and amortization. Office properties and
                        equipment are depreciated over their estimated useful
                        lives using the straight-line method. Estimated lives
                        vary from 20 to 50 years on buildings and 3 to 25 years
                        on furniture and fixtures. Leasehold improvements are
                        amortized using the straight-line method over the term
                        of the respective lease or the life of the improvement,
                        whichever is shorter.

                        INVESTMENT IN REAL ESTATE AND PREMISES. Investment in
                        real estate and premises consists of real estate owned
                        ("REO") and direct investments in real estate.

                        REO consists of real estate acquired through foreclosure
                        or deed in lieu of foreclosure. REO is recorded at the
                        lower of cost or estimated fair value less estimated
                        selling costs at the time of foreclosure. Subsequent
                        declines in estimated fair value, net operating results,
                        and gains or losses resulting from the disposition of
                        properties are recognized in the current period's
                        operations.

                        Direct investment in real estate consists of real estate
                        the Company has acquired through acquisitions or
                        purchases. Direct investment in real estate is recorded
                        at the lower of cost or net realizable value.

                        DERIVATIVE FINANCIAL INSTRUMENTS. The Company has
                        limited involvement in derivative financial instruments,
                        using interest rate swaps and interest rate cap
                        agreements to manage interest rate exposure. The
                        Company's interest-rate swap and cap agreements are
                        considered derivative financial instruments held for
                        purposes other than trading and are accounted for under
                        the accrual method. Interest income (expense) resulting
                        from the derivatives are accrued and reported as an
                        adjustment to interest income (expense) of the related
                        asset or liability.

                        Realized gains and losses from the settlement or
                        termination of derivative contracts are deferred on the
                        statement of financial condition and are amortized to
                        interest income or interest expense over the life of the
                        hedged item. Amortization commences when the contract is
                        settled or terminated. If the related assets or
                        liabilities are sold or otherwise disposed, then the
                        deferred gains or losses on the derivative contract are
                        recognized as an adjustment to the gain or loss on
                        disposition of the related asset or liability.

                        Premiums paid for interest rate cap agreements are
                        amortized as additional interest expense over the term
                        of the contract. Amounts receivable under interest rate
                        cap agreements are reflected as a reduction to interest
                        expense.

                        INCOME TAXES. The Holding Company and its subsidiary
                        file consolidated tax returns with the Federal taxing
                        authorities and a combined return with New York State.
                        In addition, the Bank files tax returns in those states
                        and localities in which 


                                                                              34
<PAGE>

                        it maintains operations.

                        The Company recognizes both the current and deferred tax
                        consequences of all transactions that have been
                        recognized in the financial statements. Calculations are
                        based on the provisions of enacted tax laws and the tax
                        rates in effect for current and future years. Deferred
                        tax assets and liabilities are recognized for the future
                        tax consequences attributable to the differences between
                        the financial statement carrying amounts of existing
                        assets and liabilities and their respective tax bases
                        (temporary differences). The deferred tax liability
                        (asset) is determined based on enacted tax rates which
                        will be in effect when the underlying items of income
                        and expense are expected to be reported to the taxing
                        authorities. Net deferred tax assets, whose realization
                        is dependent on taxable earnings of future years, are
                        recognized when a more-likely-than-not criterion is met.
                        Annual deferred tax expense (benefit) is equal to the
                        change in the deferred tax liability (asset) account
                        from the beginning to the end of the year. A current tax
                        liability (asset) is recognized for the estimated taxes
                        payable or refundable for the current year.

                        STOCK-BASED COMPENSATION PLANS. In accordance with
                        Statement of Financial Accounting Standards No.123
                        ("SFAS 123"), "Accounting for Stock-Based Compensation,"
                        the Company continues to apply APB Opinion No. 25,
                        "Accounting for Stock Issued to Employees" ("APB 25") in
                        accounting for its stock-based compensation plans and
                        discloses in the footnotes to the financial statements
                        pro forma net income and EPS information as if the fair
                        value based method had been adopted.

                        Deferred compensation for stock award plans is recorded
                        as a reduction of stockholders' equity and is calculated
                        as the cost of the shares purchased by the Bank and
                        contributed to the plan. Compensation expense is
                        recognized over the vesting period of actual stock
                        awards based upon the fair value of the shares at the
                        award date.

                        Compensation expense for the Employee Stock Ownership
                        Plan ("ESOP") is recorded at an amount equal to the
                        shares allocated by the ESOP multiplied by the average
                        fair market value of the shares during the period. The
                        Company recognizes compensation expense ratably over the
                        year for the ESOP shares to be allocated each December
                        31st, based upon the Company's current estimate of the
                        number of shares expected to be allocated by the ESOP
                        during each calendar year. Additionally, as the ESOP
                        shares are accrued for, the difference between the
                        average fair market value and the cost of the shares
                        allocated by the ESOP is treated as an adjustment to
                        additional paid-in capital.

                        EARNINGS PER SHARE OF COMMON STOCK. Primary earnings per
                        share ("EPS") is calculated by dividing net income by
                        the sum of the outstanding weighted average number of
                        shares of common stock of the Holding Company ("Common
                        Stock") and the average number of shares issuable under
                        the Company's stock benefit plans that have a dilutive
                        effect measured under the treasury stock method. Fully
                        diluted EPS is calculated by dividing net income by the
                        sum of the outstanding weighted average number of shares
                        of Common Stock and the maximum dilutive effect of
                        shares issuable under the Company's stock benefit plans.
                        The maximum dilutive effect is computed using the period
                        end fair market value of the Company's stock, if it is
                        higher than the average market price during the period
                        used in calculating primary EPS. For the years ended
                        September 30, 1997, 1996 and 1995 the total weighted
                        average number of shares of Common Stock outstanding and
                        the weighted average number of shares issuable under the
                        Company's stock benefit plans for the primary EPS
                        calculations were 23,595,529, 24,220,480 and 25,088,089
                        and for the fully diluted EPS calculations were
                        23,755,249, 24,277,013 and 25,446,558, respectively.

                        OFF-BALANCE SHEET INSTRUMENTS. In the ordinary course of
                        business the Bank has entered into off-balance sheet
                        financial instruments consisting of commitments to
                        extend credit, and commitments to buy and sell loans and
                        securities. Such financial instruments are recorded in
                        the financial statements when they are funded or related
                        fees are incurred or received.

                        IMPACT OF NEW ACCOUNTING STANDARDS. Effective January 1,
                        1997, the Company adopted SFAS 125, "Accounting for
                        Transfers and Servicing of Financial Assets and
                        Extinguishments of Liabilities," except for those
                        transactions that are governed by SFAS 127, "Deferral of
                        the Effective Date of Certain Provisions of FASB
                        Statement No. 125." SFAS 127 was issued in December 1996
                        to extend the effective date of the provisions of SFAS
                        125 as they relate to secured borrowings, collateral and
                        repurchase agreements, dollar rolls, securities lending
                        and similar transactions for one year. SFAS 125 provides
                        accounting and reporting standards for transfers and
                        servicing of financial assets and extinguish ments of
                        liabilities occurring after December 31, 1996 based on
                        consistent application of a financial-components
                        approach that focuses on control. Under this approach,
                        after a transfer of financial assets, an entity
                        recognizes the financial and servicing assets it
                        controls and the liabilities it has incurred,
                        derecognizes financial assets when control has been
                        surrendered, and derecognizes liabilities when
                        extinguished. This statement provides consistent
                        standards for distinguishing transfers of financial
                        assets that are sales from transfers that are secured
                        borrowings. This statement supersedes SFAS 76,
                        "Extinguishment of Debt," and SFAS 77, "Reporting


                                                                              35

<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        by Transferors for Transfers of Receivable with
                        Recourse," and SFAS 122, "Accounting for Mortgage
                        Servicing Rights," and amends SFAS 115, "Accounting for
                        Certain Investments in Debt and Equity Securities," and
                        SFAS 65, "Accounting for Certain Mortgage Banking
                        Activities." The Company does not expect SFAS 125, as
                        amended by SFAS 127, to have a material effect on the
                        financial statements.

                        In February 1997, the Financial Accounting Standards
                        Board ("FASB") issued Statement of Financial Accounting
                        Standards No. 128 ("SFAS 128"), "Earnings Per Share."
                        SFAS 128 is effective for periods ending after December
                        15, 1997 and establishes standards for computing and
                        presenting EPS for entities with publicly held common
                        stock and common stock equivalents. The statement
                        simplifies the computations of EPS that were previously
                        found in APB Opinion No. 15 "Earnings Per Share" and
                        replaces primary EPS with basic EPS and fully diluted
                        EPS with diluted EPS. Basic EPS is computed by dividing
                        income available to common stockholders by the weighted
                        average number of common shares outstanding for the
                        period. Diluted EPS reflects the potential dilution that
                        could occur if all common stock equivalents were
                        converted. This statement requires a reconciliation of
                        the numerator and denominator of the two EPS
                        calculations and the restatement of all prior period EPS
                        data presented after adoption. The Company has not yet
                        determined the impact of SFAS 128 on its financial
                        statements.

                        In February 1997, the FASB issued Statement of Financial
                        Accounting Standards No. 129 ("SFAS 129"), "Disclosure
                        of Information about Capital Structure." SFAS 129 is
                        effective for periods ending after December 15, 1997.
                        The statement consolidates the disclosure requirements
                        related to an entity's capital structure that were
                        previously contained in APB Opinions No. 10, "Omnibus
                        Opinion-1996," and No. 15 "Earnings Per Share," and
                        Statement of Financial Accounting Standards No. 47,
                        "Disclosure of Long Term Obligations." There is no
                        change in disclosure requirements for entities, such as
                        the Company, that were previously subject to these
                        pronouncements.

                        In June 1997, the FASB issued Statement of Financial
                        Accounting Standards No. 130 ("SFAS 130"), "Reporting
                        Comprehensive Income." SFAS 130 is effective for years
                        beginning after December 15, 1997 and requires
                        reclassification of financial statements for earlier
                        periods provided for comparative purposes. The statement
                        establishes standards for reporting and display of
                        comprehensive income and its components. This statement
                        requires that all items that are required to be
                        recognized as 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 all changes in equity
                        during a period except those resulting from investments
                        by owners and distributions to owners. The Company has
                        not yet determined the impact of SFAS 130 on its
                        financial statements.

                        In June 1997, the FASB issued Statement of Financial
                        Accounting Standards No. 131 ("SFAS 131"), "Disclosures
                        about Segments of an Enterprise and Related
                        Information." SFAS 131 is effective for financial
                        statements for periods beginning after December 15,
                        1997. In the initial year of application, comparative
                        information for earlier years is to be restated. The
                        statement requires that a public business enterprise
                        report financial and descriptive information about its
                        reportable operating segments. The Company has not yet
                        determined the impact of SFAS 131 on its financial
                        statements.

- --------------------------------------------------------------------------------
(2)                     On April 14, 1994, the Holding Company completed the    
Conversion to           issuance and sale of 26,816,464 shares of Common Stock, 
Stock Form of           at a price of $11.50 per share, through an Initial      
Ownership               Public Offering ("IPO") to the Bank's depositors and the
                        Bank's stock benefit plans. Approximately $164.0 million
                        was contributed by the Holding Company to the Bank in   
                        exchange for 100% of the shares issued and outstanding  
                        of the Bank's common stock. The Holding Company recorded
                        $296.9 million of net proceeds from this offering and   
                        utilized $32.7 million to purchase 2,070,000 and 776,250
                        shares, respectively, for the ESOP and Management       
                        Recognition and Retention Plans ("MRP").                

                        In accordance with the requirements of the Office of
                        Thrift Supervision ("OTS") the Bank established a
                        liquidation account in the amount equal to its capital
                        as of the date of the latest consolidated statement of
                        condition appearing in the final IPO prospectus. The
                        liquidation account is maintained for the benefit of
                        eligible pre-conversion depositors who continue to
                        maintain their account at the Bank after the conversion.
                        The liquidation account is reduced annually to the
                        extent that eligible account holders reduce their
                        qualifying deposits. The balance of the liquidation
                        account at September 30, 1997 was $63.6 million. In the
                        unlikely event of a complete liquidation of the Bank,
                        each eligible account holder will be entitled to receive
                        a distribution from the liquidation account. The Bank is
                        not permitted to declare or pay a dividend on or to
                        repurchase any of its capital stock if the effect would
                        be to cause the Bank's regulatory capital to be reduced
                        below the amount required for the liquidation account.


                                                                              36
<PAGE>

                        Unlike the Bank, the Holding Company is not subject to
                        OTS regulatory restrictions on the declaration or
                        payment of dividends to its stockholders, although the
                        source of such dividends could depend upon dividend
                        payments from the Bank. The Holding Company is subject,
                        however, to the requirements of Delaware law, which
                        generally limit dividends to an amount equal to the
                        excess of its net assets (the amount by which total
                        assets exceed total liabilities) over its stated capital
                        or, if there is no such excess, to its net profits for
                        the current and/or immediately preceding fiscal year.

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

(3)                     During fiscal 1996, the Company acquired First Home     
Business                Mortgage of Virginia, Inc. ("First Home") and two       
Combinations            mortgage origination offices located in Pennsylvania and
                        North Carolina from Fleet Mortgage Company. The         
                        acquisitions were completed to continue the expansion of
                        the Company's mortgage origination activities. The      
                        acquisition of First Home, which did not involve        
                        significant tangible assets, was accounted for using the
                        purchase method of accounting and resulted in goodwill  
                        of approximately $2.8 million which is being amortized  
                        on a straight line basis over 15 years from the date of 
                        acquisition.                                            

                        During fiscal 1995, the Company acquired the $630.0
                        million conventional servicing portfolio and eleven
                        lending offices of Entrust Financial Corporation
                        ("Entrust") and the retail lending office of Developer's
                        Mortgage Corporation ("Developer's"). The operations of
                        Entrust and Developer's were merged into the Bank and
                        the recorded investment in mortgage servicing rights
                        ("MSR's") stemming from these acquisitions approximated
                        $7.5 million at September 30, 1995. The acquisitions
                        were designed to expand the Company's mortgage
                        production capabilities by extending its lending area to
                        include Pennsylvania, Delaware, Maryland, Virginia and
                        Georgia. The acquisitions, which did not involve
                        significant tangible assets, were accounted for using
                        the purchase method of accounting and resulted in
                        goodwill at September 30, 1995 of approximately $2.8
                        million, which is being amortized on a straight line
                        basis over 15 years from the date of acquisition.

                        During 1986, with the assistance of the Federal Savings
                        and Loan Insurance Corporation ("FSLIC"), The Long
                        Island Savings Bank, FSB ("Syosset") acquired Flushing
                        Federal Savings and Loan Association ("Flushing
                        Federal"). Flushing Federal operated eight branches
                        located in Queens, Nassau and Suffolk Counties. During
                        1983, Syosset acquired all the outstanding stock of The
                        Long Island Savings Bank of Centereach FSB
                        ("Centereach"), formerly Suffolk County Federal Savings
                        and Loan Association pursuant to an assistance agreement
                        with the FSLIC ("Assistance Agreement"). Centereach
                        operated thirty-six branches located primarily in Nassau
                        and Suffolk Counties.

                        The 1983 and 1986 acquisitions were accounted for using
                        the purchase method of accounting, resulting in goodwill
                        of $625.4 million and $31.4 million, respectively, which
                        was amortized in accordance with GAAP and subsequently
                        written-off as described below.

                        On September 3, 1993, with the approval of the OTS,
                        Syosset was merged into Centereach and its name was
                        simultaneously changed to The Long Island Savings Bank,
                        FSB. This voluntary merger was the result of the need to
                        achieve compliance with current regulatory capital
                        standards which, as construed by OTS, do not permit the
                        inclusion of goodwill in calculating capital. The merger
                        of Syosset and Centereach also involved an approximate
                        $1.0 billion reduction in asset size from the sale of
                        ten branches with approximately $836.3 million in
                        deposit liabilities and certain assets. As a result of
                        the significant restructuring activities which occurred
                        during fiscal 1993, principally the downsizing of the
                        Company through branch deposit and asset sales, which
                        included branch deposits and assets acquired in previous
                        business combinations, and the merger of Syosset and
                        Centereach, as well as prior year sales of branch
                        deposits and assets acquired in the previous business
                        combinations, management determined that the value of
                        the remaining goodwill was substantially diminished.
                        Accordingly, in the fourth quarter of fiscal 1993, the
                        remaining goodwill balance was written-off. The
                        elimination of goodwill from the Company's financial
                        statements is without prejudice to the Company's lawsuit
                        against the government.

- --------------------------------------------------------------------------------
(4)                     The Financial Institutions Reform, Recovery and         
Regulatory Matters--    Enforcement Act ("FIRREA") of 1989 imposed more         
                        stringent capital requirements upon the Bank than those 
                        previously in effect. These capital regulations contain 
                        provisions for capital standards that require           


                                                                              37

<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

The Bank                the Bank to have minimum regulatory tangible capital
                        equal to 1.5% of total assets and a minimum 3% leverage
                        capital ratio. The ability to include qualifying
                        supervisory goodwill for purposes of the leverage
                        capital ratio requirement was phased out on January 1,
                        1995. Additionally, the Bank is required to meet a
                        risk-based capital requirement. The risk-based capital
                        rule requires that core capital plus supplementary
                        capital equal 8%. The capital standards are also
                        required to be no less stringent than standards
                        applicable to national banks. In that regard, the
                        Federal regulatory agencies and the OTS periodically
                        propose modifications to applicable capital standards
                        which, if adopted, could impact the Bank's capital
                        requirements.

                        At September 30, 1992, the Bank reported to the OTS as
                        two separate entities. On a stand-alone basis, Syosset
                        exceeded the capital requirements of FIRREA at September
                        30, 1992. However, Centereach, then a wholly-owned
                        subsidiary of Syosset, did not meet any of the three
                        required FIRREA capital ratios, as interpreted by the
                        OTS, and had negative tangible capital, as defined in
                        the regulations, of approximately $109.2 million at
                        September 30, 1992 (unaudited). Centereach submitted a
                        Capital Plan ("Capital Plan") to the OTS, which the
                        agency approved, that outlined steps Centereach could
                        take to attain the levels of regulatory capital required
                        by the government. Failure to meet the capital
                        requirements of FIRREA and the interim capital targets
                        included in its Capital Plan exposed Centereach to
                        possible regulatory sanctions. In response to the need
                        to comply with capital standards and to avoid possible
                        regulatory sanctions, the Bank completed the merger
                        discussed in Note 3. A merger or similar transaction by
                        Centereach was required by the timetable of, and
                        specifically contemplated in, the Capital Plan. At
                        September 30, 1993, the newly merged The Long Island
                        Savings Bank, FSB exceeded the three required FIRREA
                        capital ratios and the OTS terminated the Capital Plan.
                        There is no supervisory goodwill remaining on the Bank's
                        books.

                        The mandated exclusion from regulatory capital of
                        supervisory goodwill on the books of Centereach was the
                        reason for its inability to meet the FIRREA capital
                        standards. The inclusion of goodwill as an asset to be
                        amortized over forty years for regulatory purposes was
                        specified in the Assistance Agreement related to the
                        acquisition. On August 15, 1989, the Bank filed suit
                        against the United States seeking damages and/or other
                        appropriate relief on the grounds, among others, that
                        the government had breached the terms of the Assistance
                        Agreement. The Assistance Agreement, among other things,
                        provided for the inclusion of supervisory goodwill as an
                        asset on Centereach's balance sheet to be included in
                        capital and amortized over 40 years for regulatory
                        purposes. The suit is pending before Chief Judge Loren
                        Smith in the United States Court of Federal Claims and
                        is entitled The Long Island Savings Bank, FSB et al. vs
                        the United States. The case had been stayed pending
                        disposition by the United States Supreme Court of three
                        related supervisory goodwill cases (the Winstar cases).
                        On July 1, 1996 the Supreme Court ruled in the Winstar
                        cases the government had breached its contracts with the
                        Winstar parties and was liable in damages for those
                        breaches. Thereafter, the stay applicable to the Bank's
                        case and other Winstar-related cases was lifted.

                        On November 1, 1996, the Bank filed a motion for summary
                        judgment on liability. On January 27, 1997, the
                        government filed a response opposing the Bank's motion
                        and cross-moving for summary judgment. No decision has
                        been rendered on the Bank's motion or the government's
                        cross-motion.

                        In its complaint, the Bank did not specify the amount of
                        damages it was seeking from the United States. There
                        have been no decisions determining damages in the
                        Winstar cases or any of the Winstar-related cases. The
                        Bank is unable to predict the outcome of its claim
                        against the United States and the amount of damages that
                        may be awarded to the Bank, if any, in the event that
                        judgment is rendered in the Bank's favor. Consequently,
                        no assurances can be given as to the results of this
                        claim or the timing of any proceedings in relation
                        thereto.

                        The Bank is subject to various regulatory capital
                        requirements administered by the OTS. Failure to meet
                        minimum capital requirements can initiate certain
                        mandatory--and possible additional
                        discretionary--actions by regulators that, if
                        undertaken, could have a direct material effect on the
                        Bank's financial statements. Under capital adequacy
                        guidelines and the regulatory framework for prompt
                        corrective action ("PCA"), the Bank must meet specific
                        capital guidelines that involve qualitative mea-


                                                                              38
<PAGE>

                        sures of the Bank's assets, liabilities and certain
                        off-balance sheet items as calculated under regulatory
                        accounting practices. The Bank's capital amounts and
                        classifications are also subject to qualitative
                        judgments by the regulators about components, risk
                        weightings and other factors.

                        Quantitative measures established by regulation to
                        ensure capital adequacy require the Bank to maintain
                        minimum amounts and ratios (set forth in the table
                        below) of total and Tier 1 capital to risk-weighted
                        assets and of Tier 1 capital to average assets. The Bank
                        meets all capital adequacy requirements to which it is
                        subject as of September 30, 1997.

                        As of September 30, 1997 the most recent notification
                        from the OTS categorized the Bank as "well-capitalized"
                        under the regulatory framework for PCA. An institution
                        is deemed "well-capitalized" if (a) its risk-based
                        capital is 10% or greater, (b) its Tier 1 risk-based
                        capital ratio is 6% or greater, and (c) its leverage
                        ratio is 5% or greater. There are no conditions or
                        events since the notification that have changed the
                        institution's category. Set forth below is a summary of
                        the Bank's compliance with the OTS capital standards as
                        of September 30,

                                           1997                    1996
- --------------------------------------------------------------------------------
                                              Percent of              Percent of
                                   Amount      Assets(1)     Amount    Assets(1)
                                  ------------------------------------------- 
                                             (Dollars in thousands)
GAAP capital                      $472,525       8.00%      $430,546     8.13%
                                  =========================================== 
Tangible capital:
  Capital level(2)                $453,516       7.72%      $416,802     7.84%
  Requirement                       88,169       1.50         79,710     1.50
                                  ------------------------------------------- 
  Excess                          $365,347       6.22%      $337,092     6.34%
                                  =========================================== 
Core capital:
  Capital level(2)                $453,516       7.72%      $416,802     7.84%
  Requirement                      176,338       3.00        159,419     3.00
                                  ------------------------------------------- 
  Excess                          $277,178       4.72%      $257,383     4.84%
                                  =========================================== 
Risk-based capital:
  Capital level(3)                $487,397      16.22%      $450,714    16.48%
  Requirement                      240,393       8.00        218,808     8.00
                                  ------------------------------------------- 
  Excess                          $247,004       8.22%      $231,906     8.48%
                                  =========================================== 

(1)   Capital levels are shown as a percentage of the Bank's total adjusted
      assets, as computed under GAAP. Tangible and core capital levels are shown
      as a percentage of the Bank's total adjusted assets, as computed based on
      regulatory guidelines. Risk-based capital levels are shown as a percentage
      of risk-weighted assets.
(2)   Represents GAAP capital excluding the effect of SFAS 115, goodwill and
      MSR's limitations.
(3)   The difference between GAAP capital and regulatory risk-based capital
      level represents the exclusion of the effect of SFAS 115 and goodwill and
      an addition for a portion of the loan valuation allowance.

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

(5)                     
Investment in Debt and  At September 30, 1997 and 1996, all of the Company's  
Equity Securities       investments in debt and equity securities were        
                        classified available-for-sale. The amortized cost and 
                        estimated fair values of debt and equity securities   
                        available-for-sale at September 30, are summarized    
                        below:                                                

<TABLE>
<CAPTION>
                                                                                      1997
- --------------------------------------------------------------------------------------------------------------
                                                                  Amortized  Unrealized  Unrealized  Estimated
                                                                     Cost       Gain        Loss    Fair Value
                                                                  --------------------------------------------
                                                                                 (In thousands)    
<S>                                                               <C>           <C>        <C>        <C>     
Available-for-sale:                                                                                
Debt securities:                                                                                   
  U.S. government and agency obligations                          $ 14,007      $ 9        $ --       $ 14,016
  U.S. government and agency obligations pledged as collateral      82,686       --         623         82,063
  Commercial Paper                                                     700       --          --            700
  Asset-backed securities (automobile loans and leases)             11,797       33          77         11,753
                                                                  --------------------------------------------
Total debt securities available-for-sale                           109,190       42         700        108,532
                                                                  --------------------------------------------
Equity securities:                                                                                 
  Preferred and common stock                                        30,058        1          13         30,046
                                                                  --------------------------------------------
</TABLE>


                                                                              39
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

<TABLE>
<S>                                                               <C>           <C>        <C>        <C>     
Total equity securities available-for-sale                          30,058        1          13         30,046
                                                                  --------------------------------------------
Total securities available-for-sale                               $139,248      $43        $713       $138,578
                                                                  ============================================
</TABLE>


                                                                              40
<PAGE>

<TABLE>
<CAPTION>
                                                                                      1996
- --------------------------------------------------------------------------------------------------------------
                                                                  Amortized  Unrealized  Unrealized  Estimated
                                                                     Cost       Gain        Loss    Fair Value
                                                                  --------------------------------------------
                                                                                 (In thousands)
<S>                                                               <C>           <C>        <C>        <C>     
Available-for-sale:                                                                                 
Debt securities:                                                                                    
  U.S. government and agency obligations                          $ 13,385      $ --       $    3     $ 13,382
  U.S. government and agency obligations pledged as collateral      88,021        17        1,933       86,105
  Asset-backed securities (automobile loans and leases)             40,561       140          332       40,369
                                                                  --------------------------------------------
Total debt securities available-for-sale                           141,967       157        2,268      139,856
                                                                  --------------------------------------------
Equity securities:                                                                                  
  Preferred and common stock                                        40,038        --           --       40,038
  Investment in mutual funds                                           779        --           23          756
                                                                  --------------------------------------------
Total equity securities available-for-sale                          40,817        --           23       40,794
                                                                  --------------------------------------------
Total securities available-for-sale                               $182,784      $157       $2,291     $180,650
                                                                  ============================================
</TABLE>

                        Sales of debt and equity securities from the
                        available-for-sale portfolio during the years ended
                        September 30, are summarized as follows:

                                            1997           1996           1995
- -------------------------------------------------------------------------------
                                                      (In thousands)
Proceeds from sales                        $26,144       $139,099       $48,836
Gross gains                                     --            380           480
Gross losses                                    37             89           526

                        During fiscal 1995, the Company wrote-off its investment
                        in Nationar, a failed bank service institution, in the
                        amount of $1.8 million. In fiscal 1997 and 1996, the
                        Company recovered $372,000 and $49,000, respectively on
                        its investment in Nationar.

                        The maturities of the investments in debt securities at
                        September 30, are as follows:

                                         1997                     1996
- --------------------------------------------------------------------------------
                                  Available-for-sale       Available-for sale
                                 -----------------------------------------------
                                             Estimated                Estimated
                                 Amortized     Fair       Amortized     Fair
                                   Cost        Value        Cost        Value
                                 -----------------------------------------------
                                                (In thousands)
Within 1 year                    $ 19,039    $ 19,048     $ 26,584    $ 26,596
After 1 year through 5 years       11,513      11,512       35,543      35,457
After 5 years through 10 years     74,872      74,250       74,822      72,891
After 10 years                      3,766       3,722        5,018       4,912
                                 -----------------------------------------------
                                 $109,190    $108,532     $141,967    $139,856
                                 -----------------------------------------------


                                                                              41
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

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

(6)                     The amortized cost and estimated fair values of       
Mortgage-Backed         Mortgage-Backed Securities (" MBS's") at September 30,
Securities              are summarized below:                                 

<TABLE>
<CAPTION>
                                                                                      1997
- --------------------------------------------------------------------------------------------------------------
                                                                  Amortized  Unrealized  Unrealized  Estimated
                                                                     Cost       Gain        Loss    Fair Value
                                                                  --------------------------------------------
                                                                                 (In thousands)
<S>                                                               <C>           <C>        <C>      <C>       
Held-to-maturity:
  Real estate mortgage investment conduit                         $   16,144    $    --   $2,035    $   14,109
  Other pass-through certificates                                      6,079         --       --         6,079
                                                                  --------------------------------------------
Mortgage-backed securities held-to-maturity                       $   22,223    $    --   $2,035    $   20,188
                                                                  ============================================
Available-for-sale:                                                                                 
  GNMA pass-through certificates                                  $  251,362    $ 2,215   $   --    $  253,577
  FHLMC pass-through certificates                                    189,565      1,213      331       190,447
  FNMA pass-through certificates                                     297,087      4,397      177       301,307
  Other pass-through certificates                                     49,736         58      286        49,508
  GNMA, FHLMC and FNMA securities pledged as collateral              994,012     19,994      374     1,013,632
                                                                  --------------------------------------------
  Gross mortgage-backed securities available-for-sale              1,781,762     27,877    1,168     1,808,471
  Unamortized premium, net                                             3,238     (3,238)      --            --
                                                                  --------------------------------------------
Mortgage-backed securities available-for-sale, net                $1,785,000    $24,639   $1,168    $1,808,471
                                                                  ============================================
</TABLE>

<TABLE>
<CAPTION>
                                                                                      1996
- --------------------------------------------------------------------------------------------------------------
                                                                  Amortized  Unrealized  Unrealized  Estimated
                                                                     Cost       Gain        Loss    Fair Value
                                                                  --------------------------------------------
                                                                                 (In thousands)
<S>                                                               <C>           <C>        <C>      <C>       
Held-to-maturity:                                                                                   
  Real estate mortgage investment conduit                         $   17,017    $    --    $1,976   $   15,041
  Other pass-through certificates                                      6,079         --        --        6,079
                                                                  --------------------------------------------
Mortgage-backed securities held-to-maturity                       $   23,096    $    --    $1,976   $   21,120
                                                                  ============================================
Available-for-sale:                                                                                 
  GNMA pass-through certificates                                  $    3,582    $    50    $   --   $    3,632
  FHLMC pass-through certificates                                    367,480      3,651     1,794      369,337
  FNMA pass-through certificates                                     483,480      4,238     2,022      485,696
  Other pass-through certificates                                     78,101         92       309       77,884
  GNMA, FHLMC and FNMA securities pledged as collateral              767,263     14,357     1,063      780,557
                                                                  --------------------------------------------
  Gross mortgage-backed securities available-for-sale              1,699,906     22,388     5,188    1,717,106
  Unamortized premium, net                                             3,270     (3,270)       --           --
                                                                  --------------------------------------------
Mortgage-backed securities available-for-sale, net                $1,703,176    $19,118    $5,188   $1,717,106
                                                                  ============================================
</TABLE>

                        Sales of MBS's from the available-for-sale portfolio
                        during the years ended September 30, are summarized as
                        follows:

                                             1997          1996           1995
- --------------------------------------------------------------------------------
                                                       (In thousands)
Proceeds from sales                        $567,718      $485,195       $286,674
Gross gains                                  10,352         6,931          2,343
Gross losses                                     80         1,232             35


                                                                              42
<PAGE>

- --------------------------------------------------------------------------------
(7)                     Loans held-for-sale as of September 30, are summarized 
Loans Held for Sale     as follows:
and Loans Receivable 
Held for Investment

                                                         1997           1996
- --------------------------------------------------------------------------------
                                                            (In thousands)
Real estate loans:
  One-to-four family                                 $   157,203    $    57,812
  Co-operative apartment                                     162             49
                                                     --------------------------
                                                         157,365         57,861
Student loans                                                252            108
                                                     --------------------------
  Total loans held-for-sale                          $   157,617    $    57,969
                                                     ==========================

                        The Bank originates most fixed rate loans for immediate
                        sale to FNMA, FHLMC or other investors. Generally, the
                        sale of such loans is arranged at the time the loan
                        application is received through best effort commitments.
                        In addition, student loans are sold to the Student Loan
                        Mortgage Association generally before repayment begins
                        during the grace period of the loan.

                        Loans receivable held for investment as of September 30,
                        are summarized as follows:

                                                         1997           1996
- -------------------------------------------------------------------------------
                                                            (In thousands)
Real estate loans held-for-investment
  One-to-four family                                 $ 3,075,653    $ 2,670,387
  Co-operative apartment                                 105,437        114,560
  Home equity                                             20,171         18,564
  Second mortgage                                          3,986          5,154
  Multi-family                                            45,324         34,883
  Commercial real estate                                  66,266         69,625
  Construction and Land                                   11,370          7,730
                                                     --------------------------
                                                       3,328,207      2,920,903
  Deferred loan costs                                      6,849          3,159
  Purchase accounting discount                            (1,871)        (2,777)
                                                     --------------------------
                                                       3,333,185      2,921,285
  Allowance for possible loan losses                     (20,510)       (20,226)
                                                     --------------------------
    Real estate loans held-for-investment, net         3,312,675      2,901,059
                                                     --------------------------
Commercial loans receivable
  Commercial                                               6,850          8,206
  Unearned discount                                         (385)          (396)
                                                     --------------------------
                                                           6,465          7,810
  Allowance for possible loan losses                      (3,894)        (3,631)
                                                     --------------------------
    Commercial loans receivable, net                       2,571          4,179
                                                     --------------------------
Other loans receivable
  Consumer                                               100,882         69,575
  Consumer line of credit                                 57,350         55,292
  Property improvement                                     7,087          9,028
  Student                                                  8,231          6,976
  Loans on deposit accounts                                2,251          2,475
                                                     --------------------------
                                                         175,801        143,346
  Purchase accounting premium                                 29             50
  Deferred loan costs                                      2,495          2,258
                                                     --------------------------


                                                                              43
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                                                         178,325        145,654
  Allowance for possible loan losses                      (9,477)       (10,055)
                                                     --------------------------
    Other loans receivable, net                          168,848        135,599
                                                     --------------------------
Total loans receivable held-for-investment, net      $ 3,484,094    $ 3,040,837
                                                     ==========================


                                                                              44
<PAGE>

                        SIGNIFICANT CREDIT RISK CONCENTRATIONS. The Bank may be
                        exposed to a concentration of credit risk from a
                        regional economic standpoint since prior to fiscal 1995
                        loans were made primarily in the Metropolitan New York
                        area. In an effort to minimize this risk, the Bank began
                        to originate or acquire loans on a nationwide basis in
                        fiscal 1995. At September 30, 1997, 48.16% of the Bank's
                        real estate loans (excluding home equity loans) were
                        derived from outside of New York, New Jersey and
                        Connecticut.

                        NON-ACCRUAL LOANS. The principal amount of
                        non-performing real estate loans excluding restructured
                        loans aggregated approximately $33.8 million, $38.8
                        million and $38.5 million at September 30, 1997, 1996
                        and 1995, respectively. Interest income that would have
                        been recorded if the loans had been performing in
                        accordance with their original terms aggregated $2.1
                        million, $2.9 million and $2.7 million for the fiscal
                        years ended September 30, 1997, 1996 and 1995,
                        respectively. No interest income was recorded for these
                        loans during the fiscal years ended September 30, 1997,
                        1996 and 1995. The principal amount of non-performing
                        commercial loans excluding restructured loans aggregated
                        $1.2 million, $0.8 million and $0.8 million at September
                        30, 1997, 1996 and 1995, respectively.

                        RESTRUCTURED REAL ESTATE LOANS. The principal amount of
                        restructured real estate loans that have not complied
                        with the terms of their restructure agreement for a
                        satisfactory period (generally six months) aggregated
                        approximately $10.9 million, $11.4 million and $14.8
                        million at September 30, 1997, 1996 and 1995,
                        respectively. Interest income that would have been
                        recorded if the loans had been performing in accordance
                        with their original terms aggregated $140,000, $300,000
                        and $300,000 for the fiscal years ended September 30,
                        1997, 1996 and 1995, respectively. Interest income
                        recorded for these loans amounted to $50,000, $100,000
                        and $100,000 for the fiscal years ended September 30,
                        1997, 1996 and 1995, respectively. Restructured loans
                        that have complied with the terms of their restructure
                        agreement for a satisfactory period (generally six
                        months) and have therefore been returned to performing
                        status aggregated $9.1 million, $11.8 million and $12.1
                        million as of September 30, 1997, 1996 and 1995,
                        respectively.

                        The principal amount of restructured commercial loans
                        aggregated $0.3 million, $0.5 million and $0.9 million
                        at September 30, 1997, 1996 and 1995, respectively.
                        Interest income that would have been recorded if the
                        loans had been performing in accordance with their
                        original terms aggregated $40,000, $43,000 and $49,000
                        for fiscal years ended September 30, 1997, 1996 and
                        1995, respectively. Interest income recorded for these
                        loans amounted to $26,000, $29,000 and $40,000 for the
                        fiscal years ended September 30, 1997, 1996 and 1995,
                        respectively.

                        IMPAIRED LOANS. As of September 30, 1997 and 1996, $6.4
                        million and $7.7 million, respectively, in loans were
                        considered impaired within the scope of SFAS 114, of
                        which $4.6 million and $5.6 million, respectively, were
                        on nonaccrual status. The application of SFAS 114
                        measurement indicated that approximately $0.9 million
                        and $0.7 million, respectively, of these loans required
                        valuation allowances, totaling $0.3 million, which are
                        included within the overall allowance for possible loan
                        losses at each of September 30, 1997 and 1996. SFAS 114
                        does not apply to periods prior to fiscal 1996.

                        Interest income recognized on impaired loans during the
                        year ended September 30, 1997 and 1996 amounted to
                        approximately $0.5 million and $0.4 million,
                        respectively, which is approximately equal to the actual
                        interest payments received. The average recorded
                        investment in impaired loans during the year ended
                        September 30, 1997 and 1996 was $7.3 million and $8.9
                        million, respectively. The allowance for possible loan
                        losses contains additional amounts for impaired loans,
                        as deemed necessary, to maintain reserves at levels
                        considered adequate by management.

                        LOAN SERVICING. The Company has entered into various
                        agreements to service loans for others. At September 30,
                        1997 and 1996, 53,574 loans and 47,146 loans with a
                        total balance of $4.5 billion and $3.7 billion,
                        respectively, were being serviced for others. Of this
                        total balance, the Company has retained participation in
                        loans equal to $9.9 million and $10.3 million at
                        September 30, 1997 and 1996, respectively.

                        The right to service loans for others is generally
                        obtained by either the sale of loans with servicing
                        retained, the open market purchase or creation of MSR's.

                        During the fiscal years ended September 30, 1997, 1996
                        and 1995, the Company sold approximately $834.6 million,
                        $186.8 million and $100.4 million, respectively, of
                        whole loans and MBS's with servicing retained.

                        MSR activity for the years ended September 30, is
                        summarized as follows:

                                             1997          1996          1995
- --------------------------------------------------------------------------------
                                                      (In thousands)


                                                                              45
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

Beginning balance                          $ 29,769      $ 11,328      $    759
  Purchased MSR's                             4,066        15,159        10,071
  Capitalized MSR's                          15,385         5,982         1,969
  Amortization                               (7,381)       (2,700)       (1,471)
                                           ------------------------------------
                                             41,839        29,769        11,328
  Less: Allowance for MSR's                      50            82            --
                                           ------------------------------------
Ending balance                             $ 41,789      $ 29,687      $ 11,328
                                           ====================================

                        Fees earned for servicing loans are reported as income
                        when the related mortgage loan payments are collected.
                        MSR's are amortized as a reduction to loan service fee
                        income on a level-yield basis over the estimated
                        remaining life of the underlying mortgage loans. MSR's
                        are carried at fair value and impairment, if any, is
                        recognized through a valuation allowance. At September
                        30, 1997 and 1996 the valuation allowance amounted to
                        $50,000 and $82,000, respectively. No valuation
                        allowance was required for 1995.

                        Loan servicing income for the years ended September 30,
                        is summarized as follows:

                                                   1997       1996       1995
- --------------------------------------------------------------------------------
                                                         (In thousands)
Servicing fees                                   $ 19,380   $ 16,645   $ 14,344
Amortization of MSR's                              (7,381)    (2,700)    (1,471)
Recovery of allowance (provision) for MSR's            32        (82)        --
                                                 ------------------------------
Total servicing income                           $ 12,031   $ 13,863   $ 12,873
                                                 ==============================

- --------------------------------------------------------------------------------
(8)                                         Real
Allowance for                              Estate  Commercial  Other
Possible Loan Losses                        Loans    Loans     Loans     Total
- --------------------------------------------------------------------------------
                                                      (In thousands)
Balance at September 30, 1994             $22,881   $ 4,250   $ 8,582   $ 35,713
Add:
  Provision for possible loan losses        1,275       400     4,795      6,470
  Recoveries of previous charge-offs        1,006       141       651      1,798
                                          --------------------------------------
                                           25,162     4,791    14,028     43,981
Less charge-offs                            4,608       917     4,098      9,623
                                          --------------------------------------
Balance at September 30, 1995              20,554     3,874     9,930     34,358
Add:
  Provision for possible loan losses        2,850        --     3,350      6,200
  Recoveries of previous charge-offs          691       319       543      1,553
                                          --------------------------------------
                                           24,095     4,193    13,823     42,111
Less charge-offs                            3,869       562     3,768      8,199
                                          --------------------------------------
Balance at September 30, 1996              20,226     3,631    10,055     33,912
Add:
  Provision for possible loan losses        3,000        --     3,000      6,000
  Recoveries of previous charge-offs          161       263       461        885
                                          --------------------------------------
                                           23,387     3,894    13,516     40,797
Less charge-offs                            2,877        --     4,039      6,916
                                          --------------------------------------
Balance at September 30, 1997             $20,510   $ 3,894   $ 9,477    $33,881
                                          ======================================

- --------------------------------------------------------------------------------
(9)                     The following is a summary of investment in real estate
                        and premises owned by the Company at September 30:


                                                                              46
<PAGE>

Investment in Real Estate     
and Premises

                                                              1997         1996
- --------------------------------------------------------------------------------
                                                                (In thousands)
REO:
One-to-four family                                           $4,294      $ 5,835
Condo/co-op                                                   1,955        1,990
Commercial                                                      394          330
                                                             -------------------
                                                              6,643        8,155
Direct Investment:
Land                                                          2,460        2,525
                                                             -------------------
  Investment in real estate and premises                     $9,103      $10,680
                                                             ===================

                        Investment in real estate and premises operating results
                        for the years ended September 30, were as follows:

                                                 1997       1996          1995
- --------------------------------------------------------------------------------
                                                       (In thousands)
Income
Rental income                                  $    82     $1,994       $ 3,051
Gains on sales                                     540      1,978(1)        628
Net profits, equity in joint venture             1,209      1,243         1,109
Other income                                        68        527            18
                                               --------------------------------
  Total income                                   1,899      5,742         4,806
                                               --------------------------------
Expenses
Acquisition expenses                               777        799           766
Operating expenses                               1,407      1,888         3,134
Losses on sales                                    244        225           139
Depreciation                                        --        312           509
Write-downs                                        676        490           581
                                               --------------------------------
  Total expenses                                 3,104      3,714         5,129
                                               --------------------------------
Net (loss) gain on investment in real
  estate and premises                          $(1,205)    $2,028       $  (323)
                                               ================================

(1)   Includes net profit of $1.4 million from the sale of eight rental office
      buildings previously held as direct investments and two other properties
      previously utilized for Company operations.

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

(10)                    Certificate accounts and other deposit accounts at 
Deposits                September 30, are summarized as follows:

                                                            1997          1996
- --------------------------------------------------------------------------------
                                                              (In thousands)
Account type:                                         
Passbook                                                  $608,618      $669,241
Demand and NOW                                             261,324       227,747
Money market                                               109,874       130,442
                                                

                                                                              47
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

Statement savings                                          633,868       646,789
Certificate accounts                                     2,116,819     1,958,791
                                                        ------------------------
  Total deposits                                        $3,730,503    $3,633,010
                                                        ========================
Contractual maturity of certificates:
  Within twelve months                                  $1,361,427    $1,360,835
  Over one to three years                                  596,603       314,327
  Over three years                                         158,789       283,629
                                                        ------------------------
                                                        $2,116,819    $1,958,791
                                                        ========================
Certificate accounts in excess of $100,000              $  197,747    $  160,654
                                                        ========================

                        Included in Demand and NOW accounts at September 30,
                        1997 and 1996, were approximately $132.3 million and
                        $98.7 million, respectively, of non-interest-bearing
                        deposits.

                        Interest expense on deposits for the years ended
                        September 30, is summarized as follows:

                                                  1997        1996        1995
- --------------------------------------------------------------------------------
                                                          (In thousands)
Account type:
Passbook                                        $ 17,557    $ 19,264    $ 22,336
NOW                                                3,109       3,105       3,181
Money market                                       3,335       3,913       5,022
Statement savings                                 20,956      20,755      20,946
Certificate accounts                             114,603     108,479      87,849
Escrow accounts                                      247         314         307
                                                --------------------------------
  Total interest expense on deposits            $159,807    $155,830    $139,641
                                                ================================

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

(11)                    Borrowed funds at September 30, are summarized as 
Borrowed Funds          follows:

<TABLE>
<CAPTION>
                                                          1997               1996    
- ------------------------------------------------------------------------------------------

                                                            Weighted              Weighted
                                                             Average               Average
                                                  Balance     Rate     Balance      Rate
                                                ------------------------------------------
                                                           (Dollars in thousands)
<S>                                             <C>           <C>    <C>            <C>  
Securities sold under agreements to repurchase  $ 1,013,400   5.73%  $  800,000     5.69%
Advance--Federal Home Loan Bank                                                    
  of New York ("FHLB")                               33,120   6.63           --       --
Funding Note                                        155,540   6.00      178,023     6.11
Medium-term note                                    300,000   7.00           --       --
                                                ------------------------------------------
                                                  1,502,060             978,023    
Unamortized Discount on Medium-term note               (604)                 --
                                                ------------------------------------------
  Borrowed Funds, net                           $ 1,501,456          $  978,023
                                                ==========================================
</TABLE>

                        At September 30, 1997, securities sold under agreements
                        to repurchase (reverse-repurchase agreements) were
                        collateralized by MBS's having an estimated fair value
                        of $1.1 billion. The maximum amount of agreements
                        outstanding at a month end during fiscal 1997 and 1996
                        were $1.1 billion and $805.9 million, respectively. The
                        average amounts of these agreements outstanding during
                        fiscal 1997 and 1996 were $1.0 billion and $675.1
                        million, respectively. All outstanding agreements at
                        September 30, 1997 mature within 54 months from that
                        date.


                                                                              48
<PAGE>

                        FHLB advances are secured under assignment arrangements
                        of eligible collateral, primarily mortgage loans in an
                        amount equal to 110% of outstanding advances. The Bank
                        maintains various lines of credit from the FHLB totaling
                        $150.0 million at September 30, 1997. At September 30,
                        1997, the Bank had available and unused lines of credit
                        aggregating $116.9 million. In addition, the Bank has
                        the ability to obtain additional funds in the form of
                        FHLB advances in an amount based upon its stock
                        ownership in the FHLB of New York.

                        The Funding note was issued during fiscal 1996 in the
                        amount of $181.4 million which is collateralized by a
                        pool of adjustable rate residential mortgage loans. The
                        interest on the Funding note changes monthly and bears
                        interest at a rate of 50 basis points over the one month
                        London Interbank Offered Rate ("LIBOR"), subject to a
                        maximum rate of 11% through June 2001. Thereafter, the
                        interest on the Funding note is subject to further
                        adjustments. The Bank has the option to redeem the
                        Funding note in whole on or after June 2001 or when the
                        principal balance of the collateral pool is less than 5%
                        of $269.9 million, the principal balance of the
                        collateral pool at the time the Funding note was issued.
                        The Funding note was issued to a special purpose
                        financing entity of an investment banking firm for the
                        purpose of securitizing mortgage pass-through
                        certificates. At September 30, 1997 and 1996, the
                        outstanding principal balance of the Funding note
                        collateral pool was $240.9 million and $265.6 million,
                        respectively.

                        During fiscal 1997, the Bank issued a five year
                        medium-term note in the amount of $300.0 million. The
                        medium-term note is part of a $1.0 billion medium-term
                        note program the Bank established in 1997 in which the
                        medium-term notes can be issued bearing interest at
                        either a fixed or floating rate and have maturities
                        ranging from nine months to 30 years from their
                        respective issue dates. At September 30, 1997, the Bank
                        has available $700.0 million under this borrowing
                        program.

                        Interest expense on borrowed funds for the years ended
                        September 30, is summarized as follows:

<TABLE>
<CAPTION>
                                                             1997     1996     1995
- -------------------------------------------------------------------------------------
                                                                  (In thousands)
<S>                                                         <C>      <C>      <C>    
Reverse-repurchase agreements                               $58,706  $37,998  $27,870
Funding note                                                 10,371    2,877       --
Advance--FHLB of NY                                           5,051      141       55
Medium-term note                                              5,464       --       --
Amortization of interest rate cap agreements (See Note 12)       89      330      330
                                                            -------------------------
  Total interest expense on borrowed funds                  $79,681  $41,346  $28,255
                                                            =========================
</TABLE>

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

(12)                    The Bank has entered into transactions as of September  
Financial Instruments   30, 1997, that involve financial instruments with       
with Off-Balance        off-balance sheet risks, in the normal course of        
Sheet Risk              business in order to meet the financing and servicing   
                        needs of its customers and to reduce the Bank's exposure
                        to fluctuations in interest rates. The instruments      
                        include commitments to extend credit, letters of credit,
                        commitments to sell loans, recourse liability on loans  
                        sold and derivative financial instruments. The contract 
                        amounts of these instruments reflect the extent of      
                        involvement the Bank has in particular classes of       
                        financial instruments.                                  

                        The Bank's exposure to credit loss in the event of
                        nonperformance by the other party to the financial
                        instrument for commitments to extend credit, commitments
                        to sell loans and standby letters of credit is generally
                        represented by the contractual amount of those
                        instruments. The Bank uses the same credit policies in
                        making commitments and conditional obligations as it
                        does for on-balance sheet instruments. Unless otherwise
                        noted, the Bank does not require collateral or other
                        security to support financial instruments with credit
                        risk.

                        COMMITMENTS TO EXTEND CREDIT AND FINANCIAL GUARANTEES.
                        Commitments to extend credit are agreements to lend to a
                        customer as long as there is no violation of any
                        condition established in the contract. Commitments
                        generally have fixed expiration dates or other
                        termination clauses and may require payment of a fee.
                        Since some of the commitments are expected to expire
                        without being drawn upon, the total commitment amounts
                        do not necessarily represent future cash requirements.
                        The Bank evaluates each customer's creditworthiness on a
                        case-by-case basis.

                        Standby letters of credit are conditional commitments
                        issued by the Bank to guarantee the performance of a
                        customer to a third party. The credit risk involved in
                        issuing letters of credit is essentially the same as
                        that involved in extending loan facilities to customers.


                                                                              49
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        COMMITMENTS TO SELL LOANS. Commitments to sell loans are
                        contracts for delayed delivery of loans in which the
                        Bank agrees to make delivery at a specified future date
                        of a specified instrument, at a specific price or yield.
                        Generally, risks arise from the possible inability to
                        meet the terms of the contracts and from movements in
                        interest rates. Since the Bank's commitments are
                        substantially made on a "best-efforts" basis, the Bank
                        does not expect any adverse financial impact.

                        The notional amount of the Company's financial
                        instruments with off-balance sheet risk at September 30,
                        are summarized as follows:

                                                             1997         1996
- --------------------------------------------------------------------------------
                                                              (In thousands)
Commitments to originate or purchase:
  Real estate loans                                        $338,106     $311,967
  Home equity loans--unused lines of credit                  15,160        9,554
  Commercial loans--unused lines of credit                    2.477        2,576
  Consumer loans--unused lines of credit                    126,878      115,126
Commitments to sell loans                                   231,277       75,413
Commitments to purchase investment securities               200,180           --
                                                           ---------------------
  Total commitments                                        $914,078     $514,636
                                                           =====================

                        Real estate loan commitments included approximately
                        $147.3 million and $104.8 million relating to adjustable
                        rate loans at September 30, 1997 and 1996, respectively.
                        In addition, the Bank has entered into adjustable rate
                        standby letters of credit related to commercial loan
                        transactions amounting to $3.5 million and $0.3 million
                        at September 30, 1997 and 1996, respectively.

                        DERIVATIVES. The Company has only limited involvement
                        with derivative financial instruments and does not use
                        them for trading purposes; they are used to manage
                        interest rate risk. During fiscal 1997, the Company
                        entered into a five year interest rate swap agreement,
                        with a notional amount of $300.0 million. The swap
                        agreement converted the medium-term note issued in 1997
                        from a fixed rate obligation of 7.0% into a variable
                        rate of LIBOR minus 3 basis points. As of September 30,
                        1997, LIBOR minus 3 basis points was 5.69% and the
                        interest rate swap had a gross positive market value of
                        $1.7 million.

                        During fiscal 1996, the Company was party to $90.0
                        million notional amount of interest rate cap agreements.
                        The agreements entitled the Company to receive from
                        counterparties the amounts, if any, by which the
                        Company's interest payments on its floating-rate
                        reverse-repurchase agreements exceed the cap rate
                        specified in the agreement. There were no contracts in
                        effect at September 30, 1997.

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

(13)                    The Company discloses fair value information about     
Fair Value of           financial instruments for which it is practicable to   
Financial Instruments   estimate the value, whether or not such financial      
                        instruments are recognized on the balance sheet. Fair  
                        value is the amount at which a financial instrument    
                        could be exchanged in a current transaction between    
                        willing parties, other than in a forced sale or        
                        liquidation, and is best evidenced by a quoted market  
                        price, if one exists.                                  

                        Quoted market prices are not available for a significant
                        portion of the Company's financial instruments. As a
                        result, the fair values presented are estimates derived
                        using present value or other valuation techniques and
                        may not be indicative of the net realizable or
                        liquidation value. In addition, the calculation of
                        estimated fair value is based on market conditions at a
                        specific point in time and may not be reflective of
                        current or future fair values.

                        The fair value disclosures provide only a partial
                        estimate of the fair value of the Company; for example,
                        the values associated with the Company's long-term
                        relationships with its customers through its deposit
                        base and the value of a portion of its portfolio of
                        MSR's are excluded. In the aggregate, these items add
                        value to the Company but their fair value is not
                        disclosed in this Note.

                        The following summary presents the methodologies and
                        assumptions used to estimate the fair value of the
                        Company's financial instruments.

                        FINANCIAL ASSETS

                        Mortgage-backed and Debt and Equity Securities. Fair
                        values are determined by published market prices or
                        securities dealers' estimated prices.


                                                                              50
<PAGE>

                        Loans Held for Sale. Fair value is estimated based on
                        current prices established in the secondary market or,
                        for those loans committed to be sold, based upon the
                        price established in the commitment.

                        Loans Receivable Held for Investment. Fair values are
                        estimated for portfolios of loans with similar financial
                        characteristics. Loans are segregated by type, such as
                        one-to-four family residential, multi-family
                        residential, commercial real estate, various consumer
                        loans and commercial loans. Each loan category is
                        further segmented into fixed and adjustable rate, and by
                        performing and non-performing categories. The pricing
                        methodology for fiscal 1997 and 1996 assumes FNMA or
                        FHLMC securitization of mortgage loans with conforming
                        loan balances and secondary market whole loan standards
                        for co-op residential loans and larger balance mortgage
                        loans.

                        Other Loans. Due to the small number, student loans and
                        loans on deposits are valued at approximately par. The
                        remaining consumer loans are priced at a spread off of
                        securitized consumer debt.

                        Commercial Loans. Commercial loans were valued at a
                        discount or premium based upon the origination of new
                        commercial loans in the current market.

                        Mortgage Servicing Rights. MSR's are valued based upon
                        the Company's stratification of the mortgage servicing
                        portfolio. Stratification is based upon the predominate
                        risk characteristics of the underlying loans, including
                        but not limited to, interest rates, loan type, the
                        frequency of interest rate adjustments in the case of
                        adjustable rate mortgage loans, etc. Each strata is then
                        discounted to reflect the present value of the expected
                        future cash flows utilizing current market assumptions
                        regarding discount rates, prepayment speeds, delinquency
                        rates, etc.

                        FINANCIAL LIABILITIES

                        Deposits. Deposit liabilities with no stated maturity
                        (i.e., demand, savings and certain money market
                        deposits) are equal to their carrying value. The fair
                        value of certificate accounts is estimated by
                        discounting the future cash flows using the Treasury
                        yield curve plus additional basis points as the discount
                        rate.

                        Borrowed Funds. The fair value of borrowed funds is
                        estimated by discounting the future cash flows using the
                        Treasury yield curve plus additional basis points as the
                        discount rate.

                        Derivatives. The fair value of interest rate swap
                        agreements and interest rate cap agreements are based on
                        securities dealers' estimated market values. The fair
                        value of interest rate swaps reflects the estimated
                        amounts the Company would receive or pay to terminate
                        the contract at the reporting date, thereby taking into
                        account the current unrealized gains and losses of open
                        contracts.

                        Commitments. The fair value of commitments to originate
                        or purchase loans is estimated using the fees currently
                        charged to enter into similar agreements, taking into
                        account the remaining terms of the agreements and the
                        present creditworthiness of the counterparties. For
                        fixed rate loan commitments, fair value also considers
                        the difference between current levels of interest rates
                        and the committed rates. The commitments existing at
                        September 30, 1997 and 1996 would be offered at
                        substantially the same rates and terms had they been
                        issued using the same criteria as used for commitments
                        issued on September 30, 1997 and 1996, respectively.
                        Accordingly, the estimated fair value of such
                        commitments is deemed to be equivalent to their stated
                        aggregate issuance value as of September 30, 1997 and
                        1996, respectively. The fair value of commitments to
                        purchase investment securities is based on securities
                        dealers' estimated market values. The fair value of
                        commitments to sell loans and unused lines of credit is
                        valued at par as of September 30, 1997 and 1996,
                        respectively.

                        The estimated fair value of the Company's financial
                        instruments were as follows:

<TABLE>
<CAPTION>

                                                                     At September 30,
- ------------------------------------------------------------------------------------------------------------
                                                            1997                         1996
- ------------------------------------------------------------------------------------------------------------

                                               Carrying Amount  Fair Value  Carrying Amount  Fair Value
- ------------------------------------------------------------------------------------------------------------
                                                                       (In thousands)
<S>                                              <C>            <C>           <C>            <C>       
Financial Assets:
  Debt and equity securities:
    Available-for-sale                           $  138,578     $  138,578    $  180,650     $  180,650
  Mortgage-backed securities:
    Held-to-maturity                                 22,223         20,188        23,096         21,120
</TABLE>


                                                                              51
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

<TABLE>
<S>                                              <C>            <C>           <C>            <C>       
    Available-for-sale                            1,808,471      1,808,471     1,717,106      1,717,106
  Loans receivable held-for-investment:
    Real estate loans                             3,312,675      3,566,012     2,901,059      2,926,757
    Other loans                                     168,848        174,974       135,599        142,307
    Commercial loans                                  2,571          6,315         4,179          8,122
  Loans held-for-sale                               157,617        158,336        57,969         58,029
  Mortgage servicing rights                          41,789         45,673        29,687         29,687

Financial liabilities:
  Deposits                                        3,730,503      3,727,170     3,633,010      3,619,110
  Borrowings, net                                 1,501,456      1,509,919       978,023        969,680

Off-balance sheet:
  Commitments to originate or purchase loans        338,106        338,106       311,967        311,967
  Commitments to sell loans                         231,277        231,277        75,413         75,413
  Commitments to purchase investment securities     200,180        200,180            --             --
  Fund unused lines of credit                       144,515        144,515       127,256        127,256
  Interest rate swap                                     --          1,741            --             --
  Interest rate cap                                      --             --            89             --
</TABLE>

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

(14)                    Income tax expense for the years ended September 30, is 
Income Taxes            summarized as follows:

                                             1997          1996          1995
- --------------------------------------------------------------------------------
                                                      (In thousands)
Current:
  Federal                                  $ 10,348      $ 24,316      $ 23,691
  State and local                             2,926         9,875         9,273
                                           ------------------------------------
                                             13,274        34,191        32,964
                                           ------------------------------------
Deferred:
  Federal                                    15,225        (7,700)       (2,333)
  State and local                             3,713        (2,731)         (734)
                                           ------------------------------------
                                             18,938       (10,431)       (3,067)
                                           ------------------------------------
    Total income tax expense               $ 32,212      $ 23,760      $ 29,897
                                           ====================================


                                                                              52
<PAGE>

                        The following schedule illustrates the components of the
                        net deferred tax asset at September 30:

                                                                1997       1996
- --------------------------------------------------------------------------------
                                                                (In thousands)
Deferred tax assets:
  Financial statement loan loss reserve                       $14,500    $14,619
  BIF-SAIF Assessment                                              --      8,043
  Accrual for post-employment benefits                          4,777      4,859
  Basis difference in investment in real estate                   673        707
  Mark-to-market recognition on securities under
    Internal Revenue Code Section 475                           4,663      7,442
  Deferred pension expense                                      2,876      3,626
  Deferred origination fees                                       408        605
  Non-accrual interest                                            802        615
  Other                                                            82      1,677
                                                              ------------------
    Total deferred tax assets                                  28,781     42,193
                                                              ------------------
Deferred tax liabilities:
  Tax reserve in excess of base year reserve                    1,182        437
  Basis difference in properties and equipment                  3,332      4,527
  Deferred origination costs                                    4,922      1,291
  Recognition of taxes payable under Internal Revenue
    Code Section 481 for unrealized gains                         234      1,840
  Basis difference in home equity investment                    1,592      1,674
  Other                                                           972      1,217
                                                              ------------------
    Total deferred tax liabilities                             12,234     10,986
                                                              ------------------
Net deferred tax asset                                        $16,547    $31,207
                                                              ==================

                        The effective tax rates differ from the statutory
                        Federal income tax rate of 35 percent. The reasons for
                        the differences as applied to income before income taxes
                        are as follows:

<TABLE>
<CAPTION>
                                                      For the Years Ended September 30,
- ----------------------------------------------------------------------------------------------------
                                              1997                 1996                 1995
                                       -------------------------------------------------------------
                                                   % of                 % of                  % of
                                                 Pre-tax              Pre-tax               Pre-tax
                                        Amount   Earnings    Amount   Earnings    Amount    Earnings
                                       -------------------------------------------------------------
                                                            (Dollars in thousands)
<S>                                    <C>         <C>      <C>         <C>      <C>         <C>  
Statutory rate                         $ 28,571    35.0%    $ 19,612    35.0%    $ 25,695    35.0%
State and local income taxes, net of
  Federal income tax benefit              4,315     5.3        4,644     8.3        5,550     7.6
Tax adjustment for prior year              (458)   (0.5)         370     0.7         (814)   (1.1)
Reversal of deferred tax valuation
  allowance                                  --      --       (2,328)   (4.2)        (532)   (0.7)
Other                                      (216)   (0.3)       1,462     2.6           (2)   (0.1)
                                       -------------------------------------------------------------
  Income tax expense                   $ 32,212    39.5%    $ 23,760    42.4%    $ 29,897    40.7%
                                       =============================================================
</TABLE>


                                                                              53
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        Under Section 593 of the Internal Revenue Code of 1986
                        as amended ("Code"), prior to January 1, 1996 thrift
                        institutions such as the Bank which met certain
                        definitional tests primarily relating to their assets
                        and the nature of their business, were permitted to
                        establish a tax reserve for bad debts. Such thrift
                        institutions were also permitted to make annual
                        additions to the reserve, to be deducted in arriving at
                        their taxable income within specified limitations.
                        Effective January 1, 1996 under the Small Business Job
                        Protection Act of 1996 ("1996 Act"), the Bank is unable
                        to make additions to the tax bad debt reserves but is
                        permitted to deduct bad debts as they occur.
                        Additionally, the 1996 Act required institutions to
                        recapture (that is, include in taxable income) the
                        excess of the balance of its bad debt reserves as of
                        December 31, 1995 over the balance of such reserves as
                        of December 31, 1987 ("base year"). The Bank's tax bad
                        debt reserves at December 31, 1995 exceeded its base
                        year reserves by $2.7 million which will be recaptured
                        into taxable income ratably over a six year period. For
                        calendar 1996, recapture was deferred and if certain
                        requirements are met for calendar 1997, the recapture
                        may be deferred again. The base year reserves, which
                        amounted to approximately $60.1 million at September 30,
                        1997 and 1996, will be subject to recapture, and the
                        Bank could be required to recognize a tax liability if
                        (i) the Bank fails to qualify as a "thrift" for Federal
                        income tax purposes; (ii) certain distributions are made
                        with respect to the stock of the Bank; (iii) the Bank
                        uses the bad debt reserves for any purpose other than to
                        absorb bad debt losses; or (iv) there is a change in
                        Federal tax law. Management is not aware of the
                        occurrence of any such event.

                        In response to the Federal legislation, the New York
                        State and New York City tax law has been amended to
                        prevent the recapture of existing tax bad debt reserves
                        and to allow for the continued use of a percentage equal
                        to 32% of the Bank's taxable income ("PTI method") to
                        determine the bad debt deduction in computing New York
                        State and New York City tax liability.

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

(15)                    The Bank currently provides health care and life        
Postretirement Health   insurance benefits for retirees and their eligible      
Care and Life           dependents. The coverage provided depends upon the date 
Insurance Benefits      they retired as well as the bank from which they        
                        retired. The Bank accrues the cost of postretirement    
                        benefits during the years employees render service.     

                        The following table sets forth the accumulated
                        postretirement benefit obligation ("APBO") for the years
                        ended September 30:

                                                                 1997      1996
- --------------------------------------------------------------------------------
                                                                (In thousands)
Retirees                                                       $ 4,226   $ 3,727
Active eligible                                                    389       270
Other active                                                     1,762     1,259
                                                               -----------------
Total                                                          $ 6,377   $ 5,256
                                                               =================

                        The following is a reconciliation of the accrued benefit
                        cost at September 30:

                                                                 1997      1996
- --------------------------------------------------------------------------------
                                                                (In thousands)
APBO                                                           $ 6,377   $ 5,256
Unrecognized prior service cost                                    133       130
Unrecognized net actuarial gain                                  4,769     5,886
                                                               -----------------
Accrued postretirement benefit cost                            $11,279   $11,272
                                                               =================

                        The assumed medical cost trend used in computing the
                        accumulated postretirement benefit obligation was 8.50%
                        in 1997 and was assumed to decrease gradually to 4.5% in
                        2009 and to remain at that level thereafter. Increasing
                        the assumed medical care cost trend rates by 1% point in
                        each year would increase the APBO and the net periodic
                        postretirement benefit cost as of October 1, 1997 by
                        $0.5 million and $0.1 million, respectively.

                        The weighted average discount rate used in determining
                        the APBO was 7.75% at September 30, 1997 and 1996.


                                                                              54
<PAGE>

                        The net periodic postretirement benefit cost included in
                        compensation, payroll taxes and fringe benefits in the
                        accompanying Consolidated Statements of Operations for
                        the years ended September 30, is comprised of the
                        following components:

                                                       1997      1996      1995
- --------------------------------------------------------------------------------
                                                            (In thousands)
Service cost                                          $ 174     $ 161     $ 127
Interest cost                                           388       398       503
Net amortization of prior service cost                  (85)      (85)      (85)
Net amortization of unrecognized gain                  (239)     (236)     (177)
                                                      -------------------------
  Net periodic postretirement benefit cost            $ 238     $ 238     $ 368
                                                      =========================

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

(16)                    DEFINED BENEFIT PENSION PLAN. The Bank sponsors a       
Pension Plans           non-contributory defined benefit pension plan           
                        ("Retirement Plan") covering substantially all employees
                        twenty-one years of age or older. Prior to January 1,   
                        1996, the benefit multiplier to determine the normal    
                        annual retirement benefit was 2% of the pensioner's     
                        final average salary multiplied by the number of service
                        years credited. Final average salary was the average    
                        annual salary attributable to the highest 36 consecutive
                        calendar months of base compensation that fell within   
                        the last 10 years of credited service. Effective January
                        1, 1996, the benefit multiplier was reduced to 1.5% of  
                        the pensioner's final average salary and the base       
                        compensation factor was increased to the highest sixty  
                        consecutive calendar months. The funding of the         
                        Retirement Plan is actuarially determined on an annual  
                        basis.                                                  

                        The following table depicts the components of pension
                        expense for the years ended September 30:

<TABLE>
<CAPTION>
                                                      1997      1996     1995
- --------------------------------------------------------------------------------
                                                            (In thousands)
<S>                                                 <C>        <C>      <C>    
Service cost                                        $  1,090   $ 1,199  $ 1,417
Interest cost                                          3,316     3,240    3,572
Actual return on assets                              (11,443)   (7,581)  (9,714)
Amortization of unrecognized transition asset           (326)     (429)    (430)
Amortization of unrecognized past service liability     (794)     (794)    (165)
Net amortization and deferral                          6,480     3,329    6,006
                                                    ---------------------------
Pension (benefit) expense                           $ (1,677)  $(1,036) $   686
                                                    ===========================
</TABLE>

                        The following table sets forth the Retirement Plan's
                        funded status and amounts recognized in the Bank's
                        consolidated statements of financial condition at
                        September 30:

<TABLE>
<CAPTION>
                                                                           1997        1996
- ---------------------------------------------------------------------------------------------
                                                                            (In thousands)
<S>                                                                      <C>         <C>     
Actuarial present value of accumulated plan benefits:
  Vested                                                                 $ 45,179    $ 42,915
  Non-vested                                                                1,191       1,893
                                                                         --------------------
Total accumulated plan benefits                                          $ 46,370    $ 44,808
                                                                         ====================
Fair value of plan net assets                                            $ 67,626    $ 59,276
Project benefit obligations                                                47,119      44,911
                                                                         --------------------
Fair value of plan net assets in excess of projected benefit obligation    20,507      14,365
Unrecognized gain                                                         (14,679)     (9,094)
Unrecognized past service liability                                        (5,361)     (6,155)
Unrecognized transition asset                                                  --        (326)
                                                                         --------------------
Prepaid (accrued) pension expense                                        $    467    $ (1,210)
                                                                         ====================
Assumed rate of return on assets                                             8.00%       8.00%
                                                                         ====================
Assumed rate of compensation increase                                        5.50%       5.50%
                                                                         ====================
Assumed discount rate                                                        7.75%       7.75%
                                                                         ====================
</TABLE>


                                                                              55
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        NON-EMPLOYEE DIRECTOR RETIREMENT BENEFIT PLAN. In fiscal
                        1994, the Company adopted a non-qualified retirement
                        benefit plan for directors who are not employees of the
                        Bank or the Holding Company. Upon retirement from the
                        Board of Directors at age 65 or older, with a minimum of
                        15 years of service, the retirement benefits provide
                        continuation of the annual retainers and Board meeting
                        fees received by such directors from the Bank and the
                        Holding Company at the then current rate for a period of
                        ten years following retirement.

                        Accordingly, the Company recorded a charge to earnings
                        in fiscal 1994 representing the discounted value of
                        accumulated plan benefits in the amount of $2.4 million.
                        Additional accumulated plan benefits resulted in a
                        charge to earnings in fiscal 1997, 1996 and 1995 of $0.2
                        million per year. The retirement benefit plan is an
                        unfunded plan and is estimated based upon an assumed
                        discount rate of 7.75% for fiscal years ended September
                        30, 1997 and 1996, and an assumed rate of increase in
                        director fees of 6.0% in both years, each compounded
                        annually.

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

(17)                    The Bank sponsors a Savings Incentive Plan ("SIP")      
Savings Incentive Plan  available to all full-time employees after completion of
                        one year of employment. Prior to April 18, 1994, the    
                        Bank matched 50% of every dollar contributed by         
                        employees to a maximum of 6% of an employee's salary for
                        the first three years of participation; the Bank matched
                        100% thereafter to a maximum of 6% of an employee's     
                        salary. Effective April 18, 1994 through December 31,   
                        1995, the Bank reduced its matching contribution from   
                        100% to 50% of the first 6% of the participant's base   
                        salary contributed to the plan regardless of length of  
                        participation. As of January 1, 1996, the Bank began to 
                        phase out this matching contribution to 30% of the first
                        6% of the participant's base salary contributed to the  
                        plan. During calendar 1997, the Bank will continue to   
                        further decrease its matching contribution to 15% of the
                        first 6% of the participant's base salary. For calendar 
                        1998 and thereafter, the Bank will no longer make       
                        matching contributions. SIP expense was $0.4 million,   
                        $0.4 million and $0.5 million for the years ended       
                        September 30, 1997, 1996 and 1995, respectively.        

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

(18)                    EMPLOYEE STOCK OWNERSHIP PLAN. In connection with the   
Stock Benefit Plans     Conversion, the Bank established an ESOP for eligible   
                        employees. The ESOP borrowed $23.8 million from the     
                        Holding Company and used the funds to purchase 2,070,000
                        shares of Common Stock issued in the Conversion. The    
                        loan to the ESOP will be repaid primarily from the      
                        Bank's contributions to the ESOP over a period not to   
                        exceed 15 years. At September 30, 1997 the loan had an  
                        outstanding balance of $19.8 million and an interest    
                        rate of 6.15%.                                          

                        Shares purchased with the loan proceeds are held in a
                        suspense account by the trustee of the plan for future
                        allocation among participants as the loan is repaid.
                        Contributions to the ESOP and shares released from the
                        suspense account are allocated among participants on the
                        basis of compensation as described in the plan.
                        Effective April 18, 1994 through December 31, 1996, the
                        number of shares released to participants was determined
                        based upon the cost of the Common Stock to the ESOP
                        trustee. As of January 1, 1997, the number of shares
                        released to participants will be determined based upon
                        the average of the closing price of the Common Stock for
                        all the trading days in the plan year. Participants will
                        vest in the shares allocated to their respective
                        accounts over a period not to exceed 5 years. Any
                        forfeited shares are allocated to the then remaining
                        participants in the same proportion as contributions. At
                        December 31, 1996, approximately 417,000 shares have
                        been allocated to participants. At September 30, 1997,
                        the Bank has accrued for the release of approximately
                        65,000 additional shares which represents the 1997
                        allocations earned from January 1, 1997 through the end
                        of the fiscal year.

                        The trustee for the ESOP must vote all allocated shares
                        held in the ESOP trust in accordance with the
                        instructions of the participants. Unallocated shares
                        held by the ESOP trust are voted by the trustee in a
                        manner calculated to most accurately reflect the results
                        of the allocated ESOP shares voted, subject to the
                        requirements of the Employee Retirement Income Security
                        Act of 1974, as amended ("ERISA").


                                                                              56
<PAGE>

                        STOCK OPTION PLANS. In connection with the Conversion
                        and the initial public offering, the Company adopted,
                        and its shareholders later ratified, two stock option
                        plans: the Long Island Bancorp, Inc. 1994 Stock
                        Incentive Plan ("Stock Option Plan") and the Long Island
                        Bancorp, Inc. 1994 Non-Employee Directors Stock Option
                        Program ("Directors Stock Option Plan").

                        THE STOCK OPTION PLAN. Under the Stock Option Plan,
                        1,811,250 stock options have been reserved for executive
                        officers, employees and consultants. Options under this
                        plan are either non-statutory stock options or incentive
                        stock options. Each option entitles the holder to
                        purchase one share of the Common Stock at an exercise
                        price equal to the fair market value on the date of
                        grant. Options are exercisable ratably over five years,
                        unless otherwise authorized, measured from the date of
                        grant. Each option, however, will become 100%
                        exercisable upon the occurrence of a change in control
                        of the Holding Company or the Bank, or upon death,
                        disability or retirement of the optionee. All options
                        expire no later than ten years following the date of
                        grant. Option transactions for the years ended September
                        30 are shown below:

                                                                        Weighted
                                                                        Average
                                                           Number of    Exercise
                                                            Shares       Price
- --------------------------------------------------------------------------------
Options outstanding at September 30, 1994                  1,321,650     $11.50
Granted                                                      184,279      17.35
Forfeited                                                     17,964      11.50
Exercised                                                     78,540      11.50
                                                           --------------------
Options outstanding at September 30, 1995                  1,409,425      12.23
Granted                                                        1,554      27.38
Forfeited                                                     69,899      11.77
Exercised                                                    123,303      11.57
                                                           --------------------
Options outstanding at September 30, 1996                  1,217,777      12.34
Granted                                                      135,295      28.65
Forfeited                                                     49,800      16.51
Exercised                                                    101,267      14.56
                                                           --------------------
Options outstanding at September 30, 1997                  1,202,005      15.04
                                                           ====================
Options exercisable at September 30, 1997                    631,965     $13.27
                                                           ====================

                        The range of exercise prices on options outstanding for
                        the years ending September 30, 1997, 1996 and 1995 were
                        $11.50 to $34.80, $11.50 to $27.38 and $11.50 to $18.75,
                        respectively. The weighted average remaining contractual
                        life for options outstanding at September 30, 1997 is
                        7.01 years.


                                                                              57
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

                        DIRECTORS STOCK OPTION PLAN. Under the Directors Stock
                        Option Plan, 776,250 stock options have been reserved
                        for non-employee directors. Options granted under this
                        plan are non-statutory options. Each option entitles the
                        holder to purchase one share of the Common Stock at an
                        exercise price equal to the fair market value on the
                        date of grant. Options are exercisable ratably over five
                        years measured from the date of grant. Each option,
                        however, will become 100% exercisable upon the
                        occurrence of a change in control of the Holding Company
                        or the Bank, or upon death, disability or retirement of
                        the optionee. All options expire no later than ten years
                        following the date of grant. Option transactions for the
                        years ended September 30 are shown below:

                                                                        Weighted
                                                                        Average
                                                           Number of    Exercise
                                                            Shares       Price
- --------------------------------------------------------------------------------
Options outstanding at September 30, 1994                   694,485      $11.50
Granted                                                       5,698       17.38
Forfeited                                                        --          --
Exercised                                                    67,482       11.50
                                                            -------------------
Options outstanding at September 30, 1995                   632,701       11.56
Granted                                                       5,698       27.38
Forfeited                                                        --          --
Exercised                                                    55,922       11.50
                                                            -------------------
Options outstanding at September 30, 1996                   582,477       11.72
Granted                                                       5,180       34.80
Forfeited                                                    30,741       11.85
Exercised                                                    10,000       11.50
                                                            -------------------
Options outstanding at September 30, 1997                   546,916      $11.93
                                                            ===================
Options exercisable at September 30, 1997                   294,760      $11.60
                                                            ===================

                        The range of exercise prices on options outstanding for
                        the years ending September 30, 1997, 1996 and 1995 were
                        $11.50 to $34.80, $11.50 to $27.38 and $11.50 to $17.90,
                        respectively. The weighted average remaining contractual
                        life for options outstanding at September 30, 1997 is
                        6.56 years.

                        In accordance with SFAS No. 123, the Company used the
                        Black-Scholes option-pricing model with the following
                        weighted-average assumptions to value options granted:

                                                        1997          1996
- --------------------------------------------------------------------------------
Dividend yield                                          1.35%         1.35%
Expected volatility                                    24.07%        24.07%
Risk-free interest rate                                 6.04%         6.03%
Expected option lives                                   6.90 years    8.60 years


                                                                              58
<PAGE>

                        On a pro forma basis, had compensation expense for the
                        Company's stock-based compensation plans been determined
                        based on the fair value at the grant dates for awards
                        made under those plans, consistent with the method of
                        SFAS No.123, the Company's net income and earnings per
                        share for the years ended September 30 would have been
                        reduced as follows:

                                                                1997       1996
- --------------------------------------------------------------------------------
                                                           (In thousands, except
                                                              per share amounts)
Net Income                           As reported               $49,420   $32,275
                                     Pro forma                  49,148    32,258
Primary Earnings per share           As reported                  2.09      1.33
                                     Pro forma                    2.07      1.33
Fully Diluted Earnings per share     As reported                  2.08      1.33
                                     Pro forma                    2.07      1.33

                        The effects of applying SFAS No. 123 for providing pro
                        forma disclosures are not indicative of the effects on
                        reported net income for future years because SFAS No.
                        123 has not been applied to all outstanding, non-vested
                        awards (does not apply to awards prior to October 1,
                        1995).

                        MANAGEMENT RECOGNITION AND RETENTION PLANS. In
                        connection with the Conversion and the IPO, the Company
                        adopted, and its shareholders later ratified, two
                        recognition and retention plans: The Long Island Savings
                        Bank Management Recognition and Retention Plan for
                        Executive Officers ("Officers MRP Plan") and The Long
                        Island Savings Bank Management Recognition and Retention
                        Plan for Non-Employee Directors ("Directors MRP Plan").
                        The purpose of these plans (collectively the "MRPs") is
                        to provide officers and non-employee directors of the
                        Bank with a proprietary interest in the Holding Company
                        in a manner designed to encourage their retention with
                        the Bank. Upon completion of the IPO, the Bank
                        contributed $8.9 million to the MRPs to enable the MRPs
                        to purchase an aggregate of 776,250 shares of Common
                        Stock at $11.50 per share. This contribution represents
                        deferred compensation which is initially recorded as a
                        reduction to stockholders' equity and ratably charged to
                        compensation expense over the vesting period of the
                        stock awards granted.

                        OFFICERS MRP PLAN. Under the Officers MRP Plan, 543,375
                        shares were purchased for the benefit of executive
                        officers and consultants. During the years ended
                        September 30, 1997, 1996 and 1995, 21,800, 106,545 and
                        156,931 shares, respectively, were granted. These awards
                        vest ratably over five years, unless otherwise
                        authorized, measured from the date of grant, except for
                        the 1996 grants that were awarded to employees based
                        upon their length of service with the Bank and their
                        officer status. The employee awards vest over one year
                        and the officer awards vest ratably over two years. At
                        September 30, 1997, 120,205 shares are available for
                        future grants. Immediate vesting of awards is deemed to
                        occur upon change in control of the Holding Company or
                        Bank, or upon death, disability or retirement of the
                        participant. For the years ended September 30, 1997,
                        1996, and 1995, compensation expense relating to the
                        awards under this plan totalled $2.5 million, $1.8
                        million and $1.4 million, respectively.

                        DIRECTORS MRP PLAN. Under the Directors MRP Plan,
                        232,875 shares were purchased for the benefit of
                        non-employee directors and 214,956 shares were granted
                        at the date of Conversion. No additional shares were
                        granted during the years ended September 30, 1997, 1996
                        and 1995. At September 30, 1997, 35,832 shares are
                        available for future grants. Awards vest ratably over
                        the life of the grant, however, immediate vesting is
                        deemed to occur upon change in control of the Holding
                        Company or Bank, or upon death, disability or retirement
                        of the participant. For the years ended September 30,
                        1997, 1996 and 1995, compensation expense relating to
                        the awards under this plan, totalled $0.4 million, $0.5
                        million and $0.7 million, respectively.


                                                                              59
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
September 30, 1997, 1996 and 1995
(Continued)

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

(19)                    LEASES. The Bank is obligated under several             
Commitments and         non-cancelable operating lease agreements as of         
Contingencies           September 30, 1997. The future minimum rental payments  
                        required under these operating leases are as follows:   

Year ending September 30,                                             Amount
- --------------------------------------------------------------------------------
                                                                  (In thousands)
1998                                                                 $ 3,261
1999                                                                   2,809
2000                                                                   2,036
2001                                                                   1,526
2002                                                                     844
Thereafter                                                             5,551
                                                                     -------
                                                                     $16,027
                                                                     =======

                        PENDING LITIGATION. The Company is involved in various
                        legal actions arising in the ordinary course of
                        business, in addition to a class action lawsuit
                        involving certain mortgage borrowers, which in the
                        aggregate are believed by management to be immaterial to
                        the financial position of the Company.

                        LOANS SOLD WITH RECOURSE. The Bank has sold loans with
                        recourse obligations and has retained servicing on these
                        loans which have outstanding principal balances of
                        $487.1 million at September 30, 1997. At this time, the
                        maximum exposure under the Bank's recourse obligations
                        is $134.1 million. In general, recourse means that the
                        Bank is obligated to remit to the investor the amount of
                        contractual principal and interest due (less a servicing
                        fee), regardless of whether these payments are actually
                        received from the borrower. On completion of
                        foreclosure, the entire balance of the loan must be
                        remitted to the investor, regardless of whether the sale
                        of the REO yields that amount. Although the Bank does
                        not believe that its recourse obligations subject it to
                        risk of material loss in the future, the Bank has
                        established recourse reserves which at September 30,
                        1997 aggregated approximately $0.6 million. In addition,
                        various securities have been pledged as collateral in
                        order to secure performance of the Bank's obligations
                        under certain mortgage pool purchase contracts.


                                                                              60
<PAGE>

                        SELECTED QUARTERLY FINANCIAL DATA (UNAUDITED)

                        The following table is a summary of operations by
                        quarter for the years ended September 30, 1997 and 1996:

<TABLE>
<CAPTION>
                                                                       For the Quarter Ended
- --------------------------------------------------------------------------------------------------------------------------
                                         9/30/97     6/30/97   3/31/97   12/31/96    9/30/96   6/30/96   3/31/96  12/31/95
                                        ---------   --------  --------   --------   --------   -------  --------   -------
                                                                (In thousands, except per share data)
<S>                                     <C>         <C>       <C>        <C>        <C>        <C>      <C>        <C>    
Interest income                         $ 103,396   $100,416  $ 99,267   $ 95,970   $ 91,420   $87,862  $ 85,562   $86,727
Interest expense                           64,270     60,367    59,137     55,714     52,694    48,723    47,443    48,316
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Net interest income                        39,126     40,049    40,130     40,256     38,726    39,139    38,119    38,411
Provision for possible loan losses          1,500      1,500     1,500      1,500      1,500     1,600     1,500     1,600
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Net interest income after provision
  for possible loan losses                 37,626     38,549    38,630     38,756     37,226    37,539    36,619    36,811
Non-interest income:
  Fee income:
    Loan fees and service charges           1,061        764       890      1,006        944       837       736       700
    Loan servicing fees                     3,124      2,417     3,108      3,382      4,648     3,058     3,100     3,057
    Income from insurance and
      securities commissions                  747        655       590        507        368       442       471       327
    Deposit service fees                    1,343      1,275     1,413      1,528      1,518     1,463     1,496     1,460
                                        ---------   --------  --------   --------   --------   -------  --------   -------
      Total fee income                      6,275      5,111     6,001      6,423      7,478     5,800     5,803     5,544
    Other income                            1,153        699       997        861      1,050       968     1,039       661
                                        ---------   --------  --------   --------   --------   -------  --------   -------
      Total fee and other income            7,428      5,810     6,998      7,284      8,528     6,768     6,842     6,205
  Net gains (losses) on sale activity:
    Net gains on loans and
      mortgage-backed securities            3,739      3,087     2,263      1,975      2,676     2,195     2,497       625
    Net gains (losses) on
      investment in debt
      and equity securities                    --        236        --         99        (88)      169        --       259
                                        ---------   --------  --------   --------   --------   -------  --------   -------
      Total net gains (losses)
        on sale activity                    3,739      3,323     2,263      2,074      2,588     2,364     2,497       884
  Net (loss) gain on
    investment in real
    estate and premises                      (913)       765      (542)      (515)      (835)    1,098      (403)    2,168
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Total non-interest income                  10,254      9,898     8,719      8,843     10,281    10,230     8,936     9,257
Non-interest expense:
  General and administrative expense:
    Compensation, payroll taxes
      and fringe benefits                  13,741     15,000    14,859     14,128     16,812    14,255    13,625    13,277
    Advertising                             1,465      1,218     1,089      1,255      1,673     1,836     1,216     1,215
    Office occupancy
      and equipment                         5,021      5,761     5,567      5,397      5,679     5,223     4,795     4,934
    Federal insurance premiums                783        792       778      1,903      2,287     2,292     2,259     2,217
    Other general and
      administrative expense                5,733      4,817     4,512      4,265      5,083     4,719     4,060     4,096
                                        ---------   --------  --------   --------   --------   -------  --------   -------
      Total general and
        administrative expense             26,743     27,588    26,805     26,948     31,534    28,325    25,955    25,739
Litigation expense--
  goodwill lawsuit                            139        444       159        359        150       169         4        47
SAIF special assessment                        --         --        --         --     18,657        --        --        --
Amortization of excess of cost
  over fair value of assets acquired          114        125       109        110         94        63        63        64
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Total non-interest expense                 26,996     28,157    27,073     27,417     50,435    28,557    26,022    25,850
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Income (loss) before income taxes          20,884     20,290    20,276     20,182     (2,928)   19,212    19,533    20,218
Provision for income tax
  expense (benefit)                         7,941      7,864     8,159      8,248     (1,026)    7,918     8,271     8,597
                                        ---------   --------  --------   --------   --------   -------  --------   -------
Net income (loss)                       $  12,943   $ 12,426  $ 12,117   $ 11,934   $ (1,902)  $11,294  $ 11,262   $11,621
                                        =========   ========  ========   ========   ========   =======  ========   =======
Primary earnings (loss)
  per common share                      $    0.55   $   0.53  $   0.51   $   0.50   $  (0.08)  $  0.47  $   0.46   $  0.47
                                        =========   ========  ========   ========   ========   =======  ========   =======
Fully diluted earnings (loss)
  per common share                      $    0.55   $   0.53  $   0.51   $   0.50   $  (0.08)  $  0.47  $   0.46   $  0.47
                                        ==================================================================================
</TABLE>


                                                                              61
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

INDEPENDENT AUDITORS' REPORT

                        The Board of Directors
                        Long Island Bancorp, Inc.

                        We have audited the accompanying consolidated statements
                        of financial condition of Long Island Bancorp, Inc. and
                        subsidiary ("Company") as of September 30, 1997 and 1996
                        and the related consolidated statements of operations,
                        changes in stockholders' equity and cash flows for each
                        of the years in the three year period ended September
                        30, 1997. These consolidated financial statements are
                        the responsibility of the Company's management. Our
                        responsibility is to express an opinion on these
                        consolidated financial statements based on our audits.

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

                        In our opinion, the consolidated financial statements
                        referred to above present fairly, in all material
                        respects, the financial position of the Company at
                        September 30, 1997 and 1996 and the results of their
                        operations and their cash flows for each of the years in
                        the three year period ended September 30, 1997 in
                        conformity with generally accepted accounting
                        principles.

                        /s/ KPMG Peat Marwick LLP

                        Jericho, New York
                        October 21, 1997


                                                                              62
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MARKET PRICE OF COMMON STOCK

                        Long Island Bancorp, Inc. common stock is traded on the
                        NASDAQ national market under the symbol "LISB". The
                        following table shows the high, low and closing sales
                        price of the Common Stock during the periods indicated.
                        The Common Stock began trading April 14, 1994.

                        1996                High           Low          Closing
                        --------------------------------------------------------
                        First Quarter      $26.750       $22.375        $26.375
                        Second Quarter      29.625        24.375         28.125
                        Third Quarter       31.000        26.875         30.563
                        Fourth Quarter      33.250        27.500         28.875

                        1997
                        ----
                        First Quarter      $35.125       $33.750        $35.000
                        Second Quarter      39.750        32.875         33.062
                        Third Quarter       36.875        32.875         36.312
                        Fourth Quarter      48.750        34.875         47.000

                        As of September 30, 1997, the Company had approximately
                        3,180 shareholders of record, not including the number
                        of persons or entities holding stock in nominee or
                        street name through various brokers and banks. There
                        were 24,022,924 shares of Common Stock shares
                        outstanding at September 30, 1997. Dividends of fifteen
                        cents per Common Share have been paid to shareholders as
                        follows:

                        Declaration Date     Record Date       Payment Date
                        --------------------------------------------------------

                        December 19, 1996    January 15, 1997  February 14, 1997
                        March 25, 1997       April 14, 1997    May 14, 1997
                        June 24, 1997        July 16, 1997     August 14, 1997
                        September 23, 1997   October 15, 1997  November 14, 1997


                                                                              63
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

BRANCH LOCATIONS

                        BRANCH LOCATIONS

                        Queens

                        35-01 30th Ave.              
                        Astoria, NY 11103            
                                                     
                        22-02 31st Street            
                        Astoria, NY 11105            
                                                     
                        30-27 Steinway Street        
                        Astoria, NY 11103            
                                                     
                        72-35 Broadway               
                        Jackson Heights, NY 11372    
                                                     
                        97-33 Queens Blvd.           
                        Rego Park, NY 11374          
                                                     
                        153-01 10th Ave.             
                        Whitestone, NY 11357         
                                                     
                        Nassau                       
                                                     
                        1150 Franklin Ave.           
                        Garden City, NY 11530        
                                                     
                        3105 Hempstead Turnpike      
                        Levittown, NY 11756          
                                                     
                        1900 Northern Blvd.          
                        Manhasset, NY 11030          
                                                     
                        1001 Park Blvd.              
                        Massapequa Park, NY 11762    
                                                     
                        2090 Merrick Road            
                        Merrick, NY 11566            
                                                     
                        339 Merrick Road             
                        Rockville Centre, NY 11570   

                        3887 Merrick Road        
                        Seaford, NY 11783        
                                                 
                        50 Jackson Ave.          
                        Syosset, NY 11791        
                                                 
                        120 South Franklin Ave.  
                        Valley Stream, NY 11580  
                                                 
                        1149 Wantagh Ave.        
                        Wantagh, NY 11793        
                                                 
                        Suffolk                  
                                                 
                        180 West Main Street     
                        Babylon, NY 11702        
                                                 
                        300 East Main Street     
                        Bay Shore, NY 11706      
                                                 
                        269 Middle Country Road  
                        Coram, NY 11727          
                                                 
                        180 East Main Street     
                        East Islip, NY 11730     
                                                 
                        696 Horseblock Road      
                        Farmingville, NY 11738   
                                                 
                        845 Wheeler Road         
                        Hauppauge, NY 11788      
                                                 
                        839 New York Ave.-140    
                        Huntington, NY 11743     
                                                 
                        1229 East Jericho Turnpike      
                        Huntington, NY 11743            
                                                        
                        599 Middle Country Road         
                        Middle Island, NY 11953         
                                                        
                        718 Medford Ave.                
                        Patchogue, NY 11772             
                                                        
                        1336 Montauk Highway            
                        Oakdale, NY 11769               
                                                        
                        450 Jefferson Shopping Plaza    
                        Port Jefferson Station, NY 11776
                                                        
                        325 Route 25A                   
                        Rocky Point, NY 11778           
                                                        
                        999-25 Montauk Highway          
                        South Port Shopping Center      
                        Shirley, NY 11967               
                                                        
                        65 Nugent Street                
                        Southampton, NY 11968           
                                                        
                        1047 North Country Road         
                        Stony Brook, NY 11790           
                                                        
                        6348 Route 25A                  
                        Wading River, NY 11792          
                                                        
                        71 Sunset Ave.                  
                        Westhampton Beach, NY 11978     
                                                        
                        526 Union Blvd.                 
                        West Islip, NY 11795


                                                                              64
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

MORTGAGE ORIGINATION OFFICES

                        MORTGAGE ORIGINATION 
                        OFFICES

                        Whitestone Executive Plaza           
                        30-50 Whitestone Expressway          
                        Flushing, NY 11354                   
                                                             
                        201 Old Country Road                 
                        Melville, NY 11747                   
                                                             
                        2780 Middle Country Road             
                        Lake Grove, NY 11755                 
                                                             
                        750 Broad Street                     
                        Shrewsbury, NJ 07702                 
                                                             
                        111 Gibraltar Road                   
                        Horsham, PA 19044                    
                                                             
                        10005 Old Columbia Road              
                        Ste. L260                            
                        Columbia, MD 21046                   
                                                             
                        6 Montgomery Village Ave., Ste. 220  
                        Gaithersburg, MD 20879               
                                                             
                        658 Kenilworth Drive, Ste. 205
                        Townson, MD 21204

                        5301 Buckeystown Pike, Ste. 200  
                        Frederick, MD 21704              
                                                         
                        7825 Tuckerman Lane, Ste. 210    
                        Potomac, MD 20854                
                                                         
                        8321 Old Courthouse Road         
                        Ste. 110                         
                        Vienna, VA 22182                 
                                                         
                        220 Middle Street                
                        Franklin, VA 23851               
                                                         
                        206 Temple Ave., Ste. C          
                        Colonial Heights, VA 23834       
                                                         
                        5041 Corporate Woods Drive       
                        Ste. 100                         
                        Virginia Beach, VA 23462         
                                                         
                        7231 Forest Ave., Ste. 303       
                        Richmond, VA 23226               
                        
                        1001 Boulders Parkway, Ste. 110    
                        Richmond, VA 23225                 
                                                           
                        6845 Fairview Road, Ste. 100       
                        Charlotte, NC 28210                
                                                           
                        4325 Lake Boone Trail, Ste. 102    
                        Raleigh, NC 27607                  
                                                           
                        222 West Coleman Blvd., Ste. 104   
                        Mount Pleasant, SC 29464           
                                                           
                        410 Commerce Drive                 
                        Peachtree City, GA 30269           
                                                           
                        2000 RiverEdge Pky., Ste. 880      
                        Atlanta, GA 30328                  
                                                           
                        255 Corporate Center Drive, Ste. C 
                        Stockbridge, GA 30281


                                                                              65
<PAGE>

Long Island Bancorp, Inc. and Subsidiary

DIRECTORS, OFFICERS AND SHAREHOLDER INFORMATION

                        BOARD OF DIRECTORS

                        John J. Conefry, Jr.,
                        Chairman

                        Bruce M. Barnet
                        Clarence M. Buxton
                        Edwin M. Canuso
                        Richard F. Chapdelaine
                        Brian J. Conway
                        Robert J. Conway
                        Frederick DeMatteis
                        George R. Irvin
                        Herbert J. McCooey
                        Lawrence W. Peters
                        Robert S. Swanson, Jr.
                        Dr. James B. Tormey
                        Leo J. Waters
                        Donald D. Wenk
                        Troy J. Baydala
                          (Director Emeritus)

                        EXECUTIVE OFFICERS
                        
                        John J. Conefry, Jr.,
                        Chairman of the Board and
                        Chief Executive Officer
                        
                        Lawrence W. Peters,
                        President and
                        Chief Operating Officer
                        
                        Bruce M. Barnet,
                        Executive Vice President
                        and Director of Real Estate
                        and Development
                        
                        Karen M. Cullen,
                        Executive Vice President
                        and General Counsel
                        
                        Mark Fuster,
                        Executive Vice President
                        and Chief Financial Officer
                        
                        W. Douglas Singer,
                        Executive Vice President
                        and Treasurer
                        
                        Robert T. Volk,
                        Executive Vice President and Director of Consumer 
                        Banking
                        
                        SENIOR VICE PRESIDENTS OF THE LONG ISLAND SAVINGS
                        BANK, FSB
                        
                        Roberta E. Cashwell
                        Louis A. Iannaccone
                        Dena L. Kwaschyn
                        James A. Lacchini
                        Arthur D. McDermott
                        Anthony J. Morris
                        John B. Pettit
                        William A. Purschke
                        John Talotta
                        Roger Teurfs
                        
                        CORPORATE OFFICE
                        
                        Long Island Bancorp, Inc.
                        201 Old Country Road
                        Melville, NY 11747
                        
                        ANNUAL MEETING
                        
                        The Annual Meeting of shareholders will be held Tuesday,
                        February 17, 1998 at 9:30 AM at the Huntington Hilton
                        located on Route 110 at 598 Broadhollow Road, Melville,
                        NY. Notice of the meeting, a proxy statement and proxy
                        form are included with this mailing to shareholders of
                        record as of December 22, 1997.

                        INDEPENDENT AUDITORS
                        
                        KPMG Peat Marwick LLP
                        Jericho, New York
                        
                        SHAREHOLDER INQUIRIES
                        
                        Shareholders, analysts and others interested in
                        additional information may contact: Mary M. Feder Vice
                        President, Investor Relations (516) 547-2607.

                        STOCK TRANSFER AGENT
                        AND REGISTRAR
                        
                        Inquiries regarding stock transfer, lost certificates,
                        or changes in name and/or address should be directed to
                        the stock transfer agent and registrar:
                        
                        ChaseMellon Shareholder
                        Services, L.L.C.
                        Customer Service Department
                        P.O. Box 590
                        Ridgefield Park, NJ 07660
                        (800) 465-7038
                        
                        STOCK LISTING
                        
                        Long Island Bancorp Inc.'s common stock is traded on the
                        Nasdaq National Market under the symbol "LISB". Stock
                        quotes are included in the Nasdaq National Market stock
                        tables published in leading dailies and other business
                        publications. In The Wall Street Journal we are listed
                        as "LI Bncp". In The New York Times we are listed as "LI
                        Bcp". In Newsday we are listed as "LI Bancrp".

                        ANNUAL REPORT ON
                        FORM 10-K
                        
                        A copy of the Company's 1997 annual report on Form 10-K
                        (without exhibits), which has been filed with the
                        Securities and Exchange Commission and the annual report
                        pursuant to Section 112 of the FDIC Improvement Act of
                        1991 will be furnished to shareholders without charge,
                        upon written request to:
                        
                        Investor Relations Department
                        Long Island Bancorp, Inc.
                        201 Old Country Road
                        Melville, NY 11747
                        
                        WORLD WIDE WEB SITES:
                        
                        www.lisb.com
                        www.entrustmortgage.com
                        
                        SALES AND
                        CUSTOMER SERVICE:
                        
                        1-800-THE-LISB
                        
                        BANK BY PHONE:
                        
                        694-9010
                        From the 516, 212, 718 and
                        914 area codes
                        
                        Available 8:00 AM - 8:00 PM 
                        Monday-Friday and
                        8:00 AM - 3:00 PM Saturday


                                                                              66

<PAGE>

                                                                      EXHIBIT 21

SUBSIDIARIES OF REGISTRANT


NAME OF SUBSIDIARY                          JURISDICTION OF INCORPORATION
- ------------------                          -----------------------------

The Long Island Savings Bank, FSB                     New York

Long Island Savings Agency                            New York

Kyle Development Corp.                                New York

Longrich Investors Inc.                               New York

Mortgage Headquarters Inc.                            New York

Syosset Connecticut Realty Inc.                       Connecticut

Syosset New Jersey Realty Inc.                        New Jersey

Longco Investors Inc.                                 New York

Longpond Investors Inc.                               New York

Christa Realty Corp.                                  New York

First Home Mortgage Corp. of Virginia                 Virginia

3366 Park Ave. Corp.                                  New York

Starline Development Corp.                            New York

Syosset Document Corp.                                New York

Great Neck Towers Corp.                               New York

Oldfield Realty Corp.                                 New York

63 Ocean Realty Corp.                                 New York

Suffco Service Corp.                                  New York

201 Old Country Road Inc.                             New York

<TABLE> <S> <C>

<PAGE>
<ARTICLE> 9
<MULTIPLIER> 1,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                          SEP-30-1997
<PERIOD-END>                               SEP-30-1997
<CASH>                                          33,970
<INT-BEARING-DEPOSITS>                           9,735
<FED-FUNDS-SOLD>                                     0
<TRADING-ASSETS>                                     0
<INVESTMENTS-HELD-FOR-SALE>                  1,947,049
<INVESTMENTS-CARRYING>                          22,223
<INVESTMENTS-MARKET>                            20,188
<LOANS>                                      3,675,592
<ALLOWANCE>                                     33,881
<TOTAL-ASSETS>                               5,930,784
<DEPOSITS>                                   3,730,503
<SHORT-TERM>                                   488,056
<LIABILITIES-OTHER>                            152,450
<LONG-TERM>                                  1,013,400
                                0
                                          0
<COMMON>                                           268
<OTHER-SE>                                     546,107
<TOTAL-LIABILITIES-AND-EQUITY>               5,930,784
<INTEREST-LOAN>                                266,264
<INTEREST-INVEST>                              132,785
<INTEREST-OTHER>                                     0
<INTEREST-TOTAL>                               399,049
<INTEREST-DEPOSIT>                             159,807
<INTEREST-EXPENSE>                             239,488
<INTEREST-INCOME-NET>                          159,561
<LOAN-LOSSES>                                    6,000
<SECURITIES-GAINS>                              11,399
<EXPENSE-OTHER>                                      0
<INCOME-PRETAX>                                 81,632
<INCOME-PRE-EXTRAORDINARY>                      81,632
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                    42,420
<EPS-PRIMARY>                                     2.09
<EPS-DILUTED>                                     2.08
<YIELD-ACTUAL>                                    2.91
<LOANS-NON>                                     47,074
<LOANS-PAST>                                         0
<LOANS-TROUBLED>                                     0
<LOANS-PROBLEM>                                      0
<ALLOWANCE-OPEN>                                33,912
<CHARGE-OFFS>                                    6,916
<RECOVERIES>                                       885
<ALLOWANCE-CLOSE>                               33,881
<ALLOWANCE-DOMESTIC>                            33,881
<ALLOWANCE-FOREIGN>                                  0
<ALLOWANCE-UNALLOCATED>                              0
        

</TABLE>

<PAGE>

                                                           EXHIBIT 99


                              [Company Logo and Address]






                                                                 January 5, 1998



Dear Stockholder:

              You are cordially invited to attend the annual meeting of
stockholders of Long Island Bancorp, Inc. (the "Company") which will be held on
February 17, 1998, at 9:30 a.m., at the Huntington Hilton, 598 Broadhollow Road,
Melville, New York (the "Annual Meeting").  The attached Notice of Annual
Meeting and Proxy Statement describe the business to be transacted at the Annual
Meeting.

              The major business to be transacted at the Annual Meeting will be
the election of directors, approval to increase the authorized Common Stock and
the ratification of KPMG Peat Marwick LLP as our auditors.  Officers of the
Company as well as representatives of KPMG Peat Marwick LLP will be present at
the Annual Meeting to respond to any questions that our stockholders may have
regarding the business to be transacted.

              The Board of Directors of the Company has determined that the
matters to be considered at the Annual Meeting are in the best interests of the
Company and its stockholders.  For the reasons set forth in the Proxy Statement,
the Board unanimously recommends a vote "FOR" each matter to be considered.

              It is important that your shares be represented at the Annual
Meeting whether or not you are present.  Please be sure to sign, date and mail
the enclosed Proxy Card in the postage-paid envelope provided, even if you plan
to attend in person.

              If you attend the Annual Meeting, you may vote in person even if
you have already mailed in your Proxy.

              On behalf of the Board of Directors and all the employees of the
Company and The Long Island Savings Bank, FSB, I thank you for your continued
support.

                                       Sincerely,




                                       John J. Conefry, Jr.
                                       Chairman of the Board and 
                                       Chief Executive Officer


<PAGE>

                              [Company Logo and Address]






                       NOTICE OF ANNUAL MEETING OF STOCKHOLDERS
                           TO BE HELD ON FEBRUARY 17, 1998

              NOTICE IS HEREBY GIVEN that the Annual Meeting of Stockholders of
Long Island Bancorp, Inc. (the "Company") will be held on February 17, 1998, at
9:30 a.m., at the Huntington Hilton, 598 Broadhollow Road, Melville, New York
(the "Annual Meeting").

              A Proxy Statement and Proxy Card for the Annual Meeting are
enclosed.

              The Annual Meeting is for the purpose of considering and voting
upon the following matters:

    1.   The election of four directors of the Company for terms of three years
         each;

    2.   The approval of the proposed increase in authorized Common Stock to
         130,000,000 shares;

    3.   The ratification of the appointment of KPMG Peat Marwick LLP as the
         Company's independent auditors for the fiscal year ending September
         30, 1998; and

    4.   Such other business as may properly come before the Annual Meeting or
         any adjournment thereof.

Note:  The Board of Directors of the Company is not aware of any other business
to come before the Annual Meeting.

              Any action may be taken on any one of the foregoing proposals at
the Annual Meeting on the date specified above or on any date or dates to which,
by original or later adjournment, the Annual Meeting may be adjourned. 
Stockholders of record at the close of business on December 22, 1997, are the
stockholders entitled to notice of and to vote at the Annual Meeting and any
adjournment thereof.  A complete list of stockholders entitled to vote at the
Annual Meeting will be open for examination by any stockholder for any purpose
germane to the Annual Meeting during ordinary business hours at the Company's
principal office located at 201 Old Country Road, Melville, New York for a
period of ten days prior to the Annual Meeting and will also be available at the
Annual Meeting.


<PAGE>

              You are requested to fill in, sign and date the enclosed proxy
which is solicited by the Board of Directors and to return it promptly by mail
in the enclosed envelope.  The proxy will not be used if you attend and vote in
person at the Annual Meeting.

                                       By Order of the Board of Directors,




                                       Roger Teurfs
                                       Secretary


Melville, New York
January 5, 1998

________________________________________________________________________________
IMPORTANT:  THE PROMPT RETURN OF PROXIES WILL SAVE YOUR COMPANY THE EXPENSE OF
FURTHER REQUESTS FOR PROXIES IN ORDER TO INSURE A QUORUM.  A SELF-ADDRESSED
ENVELOPE IS ENCLOSED FOR YOUR CONVENIENCE.  NO POSTAGE IS REQUIRED IF MAILED IN
THE UNITED STATES.
________________________________________________________________________________




<PAGE>



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

                              LONG ISLAND BANCORP, INC.
                                 201 Old Country Road
                              Melville, New York  11747
                                    (516) 547-2000

                                   PROXY STATEMENT
                            ANNUAL MEETING OF STOCKHOLDERS
                                  February 17, 1998

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



- --------------------------------------------------------------------------------
                                       GENERAL
- --------------------------------------------------------------------------------


              This Proxy Statement is furnished to stockholders of Long Island
Bancorp, Inc. (the "Company") in connection with the solicitation by the Board
of Directors of the Company (the "Board of Directors") of proxies to be used at
the Annual Meeting of Stockholders to be held on February 17, 1998, at 9:30
a.m., at the Huntington Hilton, 598 Broadhollow Road,  Melville, New York (the
"Annual Meeting"), and at any adjournment thereof.  Only holders of record of
the Company's issued and outstanding common stock, par value $0.01 per share
(the "Common Stock"), as of the close of business on December 22, 1997 (the
"Record Date") are entitled to vote at the Annual Meeting and any adjournments
thereof.  The accompanying Notice of Annual Meeting and form of proxy, the 1997
Annual Report to Stockholders, including the consolidated financial statements
for the fiscal year ended September 30, 1997, and this Proxy Statement are being
first mailed on or about January 5, 1998 to all stockholders entitled to vote at
the Annual Meeting. 


- --------------------------------------------------------------------------------
                          Voting and Revocability of Proxies

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


              A majority of the holders of the Common Stock must be
represented, either in person or by proxy, to constitute a quorum for the
conduct of business.  In order to insure a quorum, stockholders are requested to
vote by completing the enclosed Proxy Card and returning it signed and dated in
the enclosed postage-paid envelope.  Stockholders are urged to indicate their
vote in the spaces provided on the Proxy Card.  PROXIES SOLICITED BY THE BOARD
OF DIRECTORS WILL BE VOTED IN ACCORDANCE WITH THE DIRECTIONS GIVEN THEREIN. 
WHERE NO INSTRUCTIONS ARE INDICATED, PROXIES WILL BE VOTED FOR THE SPECIFIC
PROPOSALS PRESENTED IN THIS PROXY STATEMENT.  Proxies marked as abstentions will
not be counted as votes cast.  In addition, shares held in street name which
have been designated by brokers on Proxy Cards as not voted will not be counted
as votes cast. Proxies marked as abstentions or as broker non-votes, however,
will be treated as shares present for purposes of determining whether a quorum
is present.  In the event that there are not sufficient votes for a quorum or to
approve or ratify any proposal at the time of the Annual Meeting, the Annual
Meeting may be adjourned in order to permit the further solicitation of proxies.


<PAGE>

              The election of directors shall be by a plurality of votes cast
by the holders present in person or by proxy of shares entitled to vote thereon.
The holders of Common Stock may not vote their shares cumulatively for election
of directors.

              As to the approval of the proposed increase in authorized Common
Stock, ratification of KPMG Peat Marwick LLP as independent auditors of the
Company and all other matters that may properly come before the Annual Meeting,
by checking the appropriate box, a shareholder may: (i) vote "FOR" the item;
(ii) vote "AGAINST" the item; or (iii) "ABSTAIN" from voting on such item. 
Under the Company's Restated Bylaws (the "Bylaws"), unless otherwise required by
law, the Company's Restated Certificate of Incorporation (the "Certificate of
Incorporation") or the Bylaws, all matters submitted to stockholders at any
meeting, other than the election of directors, shall be decided by the
affirmative vote of a majority of the shares present in person or represented by
proxy at such meeting and entitled to vote on such matters.

              The Board of Directors knows of no additional matters that will
be presented for consideration at the Annual Meeting.  Execution of a proxy,
however, confers on the designated proxyholders discretionary authority to vote
the shares in accordance with their best judgment with respect to the election
of any person as a director where the nominee is unable to serve or for good
cause will not serve, matters incident to the conduct of the Annual Meeting, and
such other business, if any, that may properly come before the Annual Meeting or
any adjournments thereof.

              A proxy may be revoked at any time prior to its exercise by the
filing of a written notice of revocation with the Secretary of the Company, by
delivering a duly executed proxy bearing a later date to the Secretary of the
Company at the address listed above, or by attending the Annual Meeting and
voting in person.

              The cost of solicitation of proxies in the form enclosed herewith
will be borne by the Company. In addition to the solicitation of proxies by
mail, D.F. King & Co., Inc., a proxy soliciting firm, will assist the Company in
soliciting proxies for the Annual Meeting and will be paid a fee of $6,000, plus
reimbursement for out-of-pocket expenses.  Proxies also may be solicited
personally or by telephone or telegraph by directors, officers and regular
employees of the Company and The Long Island Savings Bank, FSB (the "Bank"),
without additional compensation therefor.  The Company will also request
persons, firms and corporations holding shares in their names, or in the name of
their nominees, which are beneficially owned by others, to send proxy materials
to and obtain proxies from such beneficial owners, and will reimburse such
holders for reasonable expenses incurred in connection therewith.


- --------------------------------------------------------------------------------
                   VOTING SECURITIES AND PRINCIPAL HOLDERS THEREOF

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


General

              Stockholders of record as of the close of business on the Record
Date are entitled to one vote for each share of Common Stock then held except as
described below.  As of the Record Date, there were 24,027,929 shares of Common
Stock outstanding.

              As provided in the Certificate of Incorporation, record holders
of Common Stock who, directly or indirectly, beneficially own in excess of 10%
of the outstanding shares of Common Stock (the "Limit") are not entitled to any
vote in respect of the shares held in excess of the Limit.  A person or entity
is deemed to own beneficially shares owned by an affiliate of, as well as
persons acting in concert with, such person or entity.  The Certificate of
Incorporation authorizes the Board of Directors (i) to make all determinations
necessary to implement and apply the Limit, including determining whether
persons or entities are acting in concert, and (ii) to demand that any person
who is reasonably believed to beneficially own Common Stock in excess of the
Limit supply information to the Company to enable the Board of Directors to
implement and apply the Limit.


                                         -2-

<PAGE>

STOCK OWNERSHIP OF CERTAIN BENEFICIAL OWNERS

              Persons and groups owning in excess of 5% of the Common Stock are
required to file certain reports regarding such ownership pursuant to the
Securities Exchange Act of 1934, as amended (the "Exchange Act").  Based upon
such reports, the following table sets forth, as of December 1, 1997, certain
information as to the Common Stock beneficially owned by persons owning in
excess of 5% of the outstanding shares of Common Stock.  Management knows of no
person, except as listed below, who owned more than 5% of the Company's
outstanding shares of Common Stock as of December 1, 1997.


  NAME AND ADDRESS OF             AMOUNT AND NATURE OF
   BENEFICIAL OWNER               BENEFICIAL OWNERSHIP     PERCENT OF CLASS
   ----------------               --------------------     ----------------

The LISB Employee Stock            2,028,648 shares(1)          8.44 %
Ownership Trust 
114 W. 47th Street
New York, New York 10036

Wellington Management Company      1,377,000 shares(2)          5.73 %
75 State Street
Boston, Massachusetts 02109

_____________________

(1)      The Employee Stock Ownership Plan ("ESOP") is administered by a
         committee consisting of three employees of the Bank who were appointed
         by the Board of Directors of the Bank.  The ESOP's assets are held in
         trust (the "ESOP Trust"), for which CG Trust Company serves as trustee
         (the "ESOP Trustee").  The terms of the ESOP Trust Agreement provide
         that U.S. Trust Company of California, N.A., as the ESOP Investment
         Manager (the "Investment Manager"), subject to the Investment
         Manager's fiduciary responsibilities under the Employee Retirement
         Income Security Act of 1974, as amended, will direct the ESOP Trustee
         to vote, tender or exchange shares of Common Stock held in the ESOP
         Trust in accordance with the following rules.  The Investment Manager
         will direct the ESOP Trustee to vote, tender or exchange shares of
         Common Stock allocated to participants' accounts in accordance with
         instructions received from the participants.  The Investment Manager
         will direct the ESOP Trustee to vote allocated shares as to which no
         instructions are received and any shares in the "suspense account" or
         that otherwise have not been allocated to participants' accounts in
         the same proportion as allocated shares with respect to which the
         Investment Manager receives instructions are voted.

         Excludes amounts held by the Trustee for the benefit of the 401(k)
         Trust.

(2)      According to its filing on Schedule 13G with the Securities and
         Exchange Commission dated January 24, 1997, Wellington Management
         Company acquired such interest through its subsidiary Wellington Trust
         Company, N.A. and claims sole voting power over -0- shares of Common
         Stock, shared voting power with respect to 789,320 shares of Common
         Stock and shared dispositive power as to 1,377,000 shares of Common
         Stock.  Shares of Common Stock beneficially owned by Wellington
         Management Company are owned by a variety of investment advisory
         clients of Wellington Management Company.  No such client is known to
         have an interest in more than 5% of the Common Stock.


                                         -3-

<PAGE>

STOCK OWNERSHIP OF MANAGEMENT

              The table below presents the shares of Common Stock and the
percentage of Common Stock beneficially owned as of September 30, 1997 by (i)
the Company's directors, (ii) the executive officers named in the "Summary
Compensation Table" below (see "Executive Compensation") and (iii) the Company's
directors and executive officers, as a group.

<TABLE>
<CAPTION>
 

                                                           Shares of Common Stock   Percent
                             Position(s)                     Beneficially Owned     of Class
Name                         With the Company                 (1) (2) (3) (4)         (5)
- ----                         ----------------              ----------------------   --------

<S>                         <C>                                 <C>                  <C>
John J. Conefry, Jr......    Chairman of the Board,                355,531            1.48%
                             and CEO

Lawrence W. Peters (6)...    President and COO,                     26,749             .11%
                             Director

Bruce M. Barnet (7)......    Executive Vice President,              36,155             .15%
                             Director

Clarence M. Buxton.......    Director                               85,096             .35%

Edwin M. Canuso..........    Director                               79,824             .33%

Richard F. Chapdelaine...    Director                               84,360             .35%

Brian J. Conway..........    Director                               85,792             .36%

Robert J. Conway (8).....    Director                               75,335             .31%

Frederick DeMatteis......    Director                              105,664             .44%

George R. Irvin (9)......    Director                               77,056             .32%

Herbert J. McCooey.......    Director                               59,702             .25%

Robert S. Swanson, Jr....    Director                               77,202             .32%

James B. Tormey,M.D.(10).    Director                               62,506             .26%

Leo J. Waters............    Director                               36,832             .15%

Donald D. Wenk (11)......    Director                              111,540             .46%

Troy J. Baydala..........    Director Emeritus                      47,963             .20%

W. Douglas Singer........    Executive Vice President               87,852             .37%

Mark Fuster..............    Executive Vice President               87,106             .36%

Robert T. Volk...........    Executive Vice President               79,646             .33%

All directors and 
executive officers as a 
group (19 persons).......                                        1,661,911            6.92%

</TABLE>

                                     -4-

<PAGE>
 

(1)    Unless otherwise indicated, each person effectively exercises sole
       voting and dispositive power as to the shares reported.

(2)    Includes options granted under the Long Island Bancorp, Inc. 1994 Stock
       Incentive Plan (the "Stock Incentive Plan") or the Long Island Bancorp,
       Inc. 1994 Non-Employee Directors Stock Option Program (the "Director
       Stock Option Program") which are currently exercisable.  Excludes
       remaining options granted in 1994 which are exercisable on March 29,
       1999, options granted in 1995 which are exercisable in two equal
       installments beginning on March 29, 1999, options granted in 1996 which
       are exercisable in three equal installments beginning on March 29, 1999,
       and options granted in 1997 which are exercisable in four equal
       installments beginning on March 29, 1999.

(3)    Includes shares awarded under The Long Island Savings Bank Management
       Recognition and Retention Plan for Executive Officers (the "Executive
       Officer MRP") and The Long Island Savings Bank Management Recognition
       and Retention Plan for Non-Employee Directors (the "Director MRP" and,
       together with the Executive Officer MRP, the "MRPs").  Under the MRPs,
       awards are granted in the form of shares of Common Stock held by the
       MRPs.  Directors and executive officers earn shares of Common Stock
       covered by the awards prior to 1997 at a rate of 20% per year commencing
       one year from the date of the award.  However, shares awarded in 1997
       vest 50% on March 29, 1997 and 50% on March 29, 1998.

(4)    Includes 2,587, 2,357, 2,357, 0, and 2,296 shares allocated under the
       ESOP to the accounts of Messrs. Conefry, Singer, Fuster, Barnet and
       Volk, respectively.

(5)    The total number of shares of Common Stock outstanding on September 30,
       1997 was 24,022,924.  For purposes of this table, 279,219 shares of
       Common Stock subject to stock options granted, in the aggregate, to all
       directors and executive officers are not considered outstanding as such
       options are not exercisable prior to March 29, 1999.

(6)    Mr. Peters was elected President and Chief Operating Officer on March 1,
       1997.

(7)    Mr. Barnet was elected Executive Vice President, Director of Real Estate
       and Development for both the Company and the Bank on October 3, 1996.

(8)    Of the 75,335 shares of Common Stock beneficially owned, Mr. Robert J.
       Conway has sole voting and investment power with respect to 67,335
       shares of Common Stock and has shared voting and investment power with
       respect to 8,000 shares of Common Stock.

(9)    Of the 77,056 shares of Common Stock beneficially owned, Mr. Irvin has
       sole voting and investment power with respect to 7,166 shares of Common
       Stock and has shared voting and investment power with respect to 69,890
       shares of Common Stock.

(10)   Of the 62,506 shares of Common Stock beneficially owned, Dr. Tormey has
       sole voting and investment power with respect to 60,506 shares of Common
       Stock and has shared voting and investment power with respect to 2,000
       shares of Common Stock.

(11)   Of the 111,540 shares of Common Stock beneficially owned, Mr. Wenk has
       sole voting and investment power with respect to 104,540 shares of
       Common Stock and has shared voting and investment power with respect to
       7,000 shares of Common Stock.


                                         -5-

<PAGE>

- --------------------------------------------------------------------------------
                                    PROPOSAL NO. 1
                                ELECTION OF DIRECTORS
- --------------------------------------------------------------------------------



              The Board of Directors of the Company consists of fifteen
directors divided into three classes, Class I, Class II and Class III directors,
and one director emeritus.  Upon election by the stockholders, the directors of
each class serve for a term of three years, with the directors of one class
elected each year.  The Class I directors, consisting of Messrs. Conefry,
Chapdelaine, Irvin and Tormey, were elected to terms of office expiring at the
1998 annual meeting of stockholders. The Class II directors, consisting of
Messrs. DeMatteis, McCooey, Swanson, Canuso, Barnet and Peters were elected to
terms of office expiring at the 1999 annual meeting of stockholders.  The Class
III directors, consisting of Messrs. Buxton, Conway (Brian J.), Conway (Robert
J.), Waters and Wenk, were elected to terms of office expiring at the 2000
annual meeting of stockholders.  In all cases, directors serve until their
respective successors are duly elected and qualified.

              The directors whose terms expire at the Annual Meeting are
Messrs. Conefry, Chapdelaine, Irvin, and Dr. Tormey.   Each of these directors
(each a "Board Nominee") has been nominated by the Board to stand for
reelection, and, if elected, to serve for a term expiring at the annual meeting
of stockholders to be held in 2001.  Each Board Nominee has consented to being
named in this Proxy Statement and to serve if elected.

              UNLESS OTHERWISE INSTRUCTED, IT IS THE INTENTION OF THE PROXY
HOLDERS TO VOTE THE PROXIES RECEIVED BY THEM IN RESPONSE TO THIS SOLICITATION
FOR THE ELECTION OF THE BOARD NOMINEES AS DIRECTORS.  IF ANY BOARD NOMINEE
SHOULD REFUSE OR BE UNABLE TO SERVE, THE PROXIES WILL BE VOTED FOR SUCH PERSON
AS SHALL BE DESIGNATED BY THE BOARD TO REPLACE ANY SUCH NOMINEE.  THE BOARD
PRESENTLY HAS NO KNOWLEDGE THAT ANY OF THE BOARD NOMINEES WILL REFUSE OR BE
UNABLE TO SERVE.

            THE BOARD UNANIMOUSLY RECOMMENDS A VOTE FOR EACH OF THE BOARD
                                      NOMINEES.

BOARD NOMINEES, DIRECTORS AND EXECUTIVE OFFICERS

              The following table sets forth certain information regarding the
Board Nominees and the other members of the Board of Directors of the Company.

<TABLE>
<CAPTION>
 

                                       POSITION(S) HELD WITH         DIRECTOR       TERM
NAME                         AGE(1)         THE COMPANY              SINCE(2)       EXPIRES
- ----                         ------    ---------------------         --------       -------

<S>                           <C>     <C>                           <C>            <C>
John J. Conefry, Jr........     53     Chairman of the Board         01/15/80       1998
                                       and CEO

Lawrence W. Peters.........     67     President and COO and         04/25/89       1999
                                       Director
Bruce M. Barnet(3).........     45     Executive Vice President,     06/24/86       1999
                                       Director
Clarence M. Buxton.........     70     Director                      01/15/74       2000
Edwin M. Canuso............     72     Director                      05/19/70       1999
Richard F. Chapdelaine(4)..     72     Director                      11/22/88       1998
Brian J. Conway(5).........     39     Director                      03/28/89       2000
Robert J. Conway(5)........     62     Director                      08/17/83       2000

Frederick DeMatteis........     74     Director                      04/20/65       1999

</TABLE>


                                                                     -6-

<PAGE>

<TABLE>

<S>                            <C>     <C>                           <C>            <C>
George R. Irvin(3).........     70     Director                      09/21/76       1998
Herbert J. McCooey.........     71     Director                      07/21/64       1999
Robert S. Swanson, Jr......     72     Director                      08/20/68       1999
Dr. James B. Tormey........     68     Director                      01/19/82       1998
Leo J. Waters..............     62     Director                      03/27/90       2000
Donald D. Wenk.............     67     Director                      01/15/74       2000
Troy J. Baydala............     79     Director Emeritus             08/15/72          -

</TABLE>

____________________
 

(1)     As of November 1, 1997.
(2)     All directors commenced service as directors of the Company on December
        20, 1993, the date of the Company's incorporation.  The dates set forth
        above are the dates the individuals commenced service as directors of
        the Bank.
(3)     Bruce M. Barnet is the son-in-law of George R. Irvin.
(4)     Mr. Chapdelaine served on the Board of Directors of the Bank from August
        1968 to March 1986, at which time he left the Board.  He was reappointed
        to the Board of Directors of the Bank in November 1988.
(5)     Brian J. Conway is the nephew of Robert J. Conway.

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


                                             POSITION(S) HELD WITH
        NAME                       AGE(1)         THE COMPANY     
        ----                       ------    ---------------------

        Joseph P. Bryant........     50      Former Executive Vice President
        W. Douglas Singer.......     47      Executive Vice President
        Mark Fuster.............     50      Executive Vice President/Treasurer
        Robert T. Volk..........     45      Executive Vice President


____________________

(1)  As of November 1, 1997.

               Mr. Fuster has served as an executive officer of the Company
since December 21, 1993, the first meeting of the Board of Directors of the
Company.  Messrs. Singer and Volk have served as executive officers of the
Company since March 29, 1994 and July 26, 1994, respectively.  Mr. Bryant served
as an executive officer of the Company between July 26, 1994 and June 17, 1997. 
All executive officers of the Company are elected annually and serve at the will
of the Board of Directors, until their respective successors have been elected
and qualified.


                                         -7-

<PAGE>

BIOGRAPHICAL INFORMATION

          Set forth below is certain information with respect to the directors,
Board Nominees and executive officers of the Company.  Unless otherwise
indicated, the principal occupation listed for each person below has been his
principal occupation for the past five years.

DIRECTORS AND BOARD NOMINEES

     JOHN J. CONEFRY, JR. has served as the Chairman of the Board of Directors
and Chief Executive Officer of the Company since December 21, 1993, the first
meeting of the Board of Directors of the Company, and as Chairman of the Board
of Directors of the Bank since January 25, 1994.  He joined the Bank as an
employee on September 6, 1993 as Vice Chairman.  On November 23, 1993, he was
elected Chief Executive Officer of the Bank.  Mr. Conefry has been a Director of
the Bank since January 15, 1980. On September 7, 1996 he assumed the Presidency
of the Company and of the Bank.  Mr. Conefry previously was employed by Merrill
Lynch, Pierce, Fenner & Smith, Inc., where he had been a Senior Vice President
since 1981.  Prior to that, he had been a partner in the public accounting firm
of Deloitte Haskins & Sells.  Mr. Conefry also serves on a number of boards of
not-for-profit organizations.
     
     LAWRENCE W. PETERS has been a director of the Company since its formation
in 1993.  He joined the Bank on April 13, 1989 as a Senior Executive Vice
President and Chief Lending Officer.  Mr. Peters retired from his management
position on May 23, 1995 and rejoined the Company and Bank as President and
Chief Operating Officer on March 1, 1997.  Prior to joining the Bank, Mr. Peters
was employed by Dime Savings Bank of New York as Vice Chairman and Director, and
was in charge of all lending functions.

     BRUCE M. BARNET has been a director of the Company since its formation in
1993.  He became a director of the Bank on June 24, 1986.  As the President of
Sunset Developers, Inc., a real estate brokerage firm, he was active in the
development, sale and management of residential and commercial real estate in
the New York area since 1985.  On October 3, 1996, Mr. Barnet was appointed
Executive Vice President, Director of Real Estate and Development, of the
Company and the Bank.

     CLARENCE M. BUXTON has been a director of the Company since its formation
in 1993.  He became a director of the Bank on January 15, 1974.  Mr. Buxton is a
partner in Buxton, Davidson Associates, an employee benefit and estate planning
firm.

     EDWIN M. CANUSO has been a director of the Company since its formation in
1993.  He  became a director of the Bank on May 19, 1970.  He served the Bank
for 16 years as the Senior Executive Vice President in charge of real estate
management, development, construction and joint ventures.  Mr. Canuso retired
from the Bank on January 1, 1993.  He currently serves in a consulting capacity
to the Bank.

     RICHARD F. CHAPDELAINE has been a director of the Company since its
formation in 1993.  He became a director of the Bank on August 20, 1968.  He is
the Chairman of the Board of Chapdelaine Corporate Securities & Co., and
Chapdelaine & Co., Inc., both firms dealing in financial services.  He serves on
the Boards of Niagara University (Emeritus), and Golden Bear International.

     BRIAN J. CONWAY has been a director of the Company since its formation in
1993.  He became a director of the Bank on March 28, 1989.  He is a Managing
Director of TA Associates, Inc., a private equity investment firm.

     ROBERT J. CONWAY has been a director of the Company since its formation in
1993.  He became a director of the Bank on August 17, 1983.  Mr. Conway was
employed by AMF for 29 years.  His last 


                                         -8-

<PAGE>

position with AMF was Corporate Vice President and Group Executive of the
Worldwide Bowling Products Group.  He has worked as a professional equities
trader.

     FREDERICK DEMATTEIS has been a director of the Company since its formation
in 1993.  He became a director of the Bank on April 20, 1965.  Mr. DeMatteis is
the Chairman of the Board and CEO of Leon D. DeMatteis Construction Corporation,
a real estate development and construction firm.  He is the Chairman of the
Board for St. Vincent's Services and the Chairman of the Board of DM Airport
Developers, Inc.  He serves as Chairman of RY Management Co., Inc., a real
estate building management firm.  He is also a Director on the Board of Downtown
Lower Manhattan Association of New York and a Trustee of the Dante Foundation.

     GEORGE R. IRVIN has been a director of the Company since its formation in
1993.  He became a director of the Bank on September 21, 1976.  As President of
Realty Syndicates Co., Mr. Irvin is an active developer of residential and
commercial real estate on Long Island.

     HERBERT J. MCCOOEY has been a director of the Company since its formation
in 1993.  He became a director of the Bank on July 21, 1964.  Mr. McCooey is
retired. Prior to his retirement he served as Executive Vice President of Robb,
Peck, McCooey & Co., Inc., a specialist firm on the New York Stock Exchange.  He
was also a Senior Floor Governor of the New York Stock Exchange.

     ROBERT S. SWANSON, JR. has been a director of the Company since its
formation in 1993.  He became a director of the Bank on August 20, 1968.  Mr.
Swanson served as Chairman of the Board of S.B. Thomas Inc., a specialty baking
company.  He retired in 1976.

     JAMES B. TORMEY, M.D. has been a director of the Company since its
formation in 1993.  He became a director of the Bank on January 19, 1982.  Since
January 1, 1995 he has been retired from the active practice of medicine.  Dr.
Tormey has served as a member of the Medical Ethics Committee of the Catholic
Diocese of Rockville Centre.  He is a limited partner in the Rockville Centre
Medical Realty Association.

     LEO J. WATERS has been a director of the Company since its formation in
1993.  He became a director of the Bank on March 27, 1990.  He is the President
of a private investment consulting firm.

     DONALD D. WENK has been a director of the Company since its formation in
1993.  He became a director of the Bank on January 15, 1974.  From June 23, 1992
until January 25, 1994, Mr. Wenk served as Chairman of the Board of Directors of
the Bank.  From January 25, 1994 until January 23, 1996,  Mr. Wenk served as
Chairman of the Executive Committee of the Board of Directors of the Bank.  He
is the Chairman of the Board of American Casting & Manufacturing Corporation.

     TROY J. BAYDALA has been a director emeritus of the Company since soon
after its formation in 1993.  He became a director of the Bank on August 15,
1972 and retired from the Board of the Bank on December 8, 1992 upon reaching
the mandatory retirement age of 75.  Mr. Baydala retired in 1983 from his
position as Executive Vice President and Secretary of the Bank.  He previously
served as a Senior Vice President of Franklin National Bank, where he worked for
23 years.  Mr. Baydala was the President of the New York chapter of the American
Institute of Real Estate Appraisers (MAI).


                                         -9-

<PAGE>

EXECUTIVE OFFICERS WHO ARE NOT DIRECTORS

     W. DOUGLAS SINGER has been an Executive Vice President of the Company since
March 29, 1994. He is Executive Vice President and Treasurer of the Bank.  He
joined the Bank in 1988 from Goldman Sachs & Co. where he was a Vice President
in its Mortgage Backed Securities Department.

     MARK FUSTER has been the Treasurer of the Company since December 21, 1993
and Executive Vice President and Treasurer of the Company since January 23,
1996.  He is Executive Vice President and Chief Financial Officer of the Bank. 
Mr. Fuster joined the Bank in 1981.  Prior to joining the Bank, Mr. Fuster 
served as Vice President and Controller for the real estate and mortgage loan
department at another financial institution.  Mr. Fuster had previously served
as a supervisor at the accounting firm of Peat Marwick Mitchell & Co.

     ROBERT T. VOLK has been an Executive Vice President of the Company since
July 26, 1994.  He is Executive Vice President and Director of Consumer Banking
at the Bank.  Mr. Volk joined the Bank in 1989.  He formerly served as Vice
President, Community Banking Group Administration at National Westminster Bank
USA.

     JOSEPH P. BRYANT was an Executive Vice President of the Company from July
26, 1994 to June 17, 1997.  He was Executive Vice President and Chief Mortgage
Officer of the Bank.


- --------------------------------------------------------------------------------
                  COMMITTEES AND MEETINGS OF THE BOARD OF DIRECTORS
                            OF THE COMPANY AND OF THE BANK
- --------------------------------------------------------------------------------


          The Board of Directors meets on a monthly basis and may have
additional special meetings upon the request of the Chairman of the Board or a
majority of the Board of Directors.  During the fiscal year ended September 30,
1997, the Board of Directors met thirteen times. All directors attended at least
75% of the aggregate number of meetings of the Board of Directors and committee
meetings, for those committees on which such director served, during this
period.  The Board of Directors has established the following committees among
others:

          The Compensation Committee consists of Chairman Chapdelaine and
Messrs. DeMatteis, Wenk and Swanson.  The function of the Compensation Committee
is to review the performance and compensation of the officers of the Company,
make recommendations to the Board of Directors with respect thereto and
administer the Executive Officer MRP, including the granting of restricted
shares of Common Stock pursuant thereto, and the Stock Incentive Plan, including
the granting of options pursuant thereto.  This committee meets on an as-needed
basis and met 3 times during fiscal 1997.    

          The Audit Committee consists of Chairman Waters and Messrs. Conway
(Brian J.), McCooey, and Tormey.  The purpose of this Committee is to review the
progress of all internal audits, all independent audits and all periodic reports
of such audits submitted to the Audit Committee and to supervise and coordinate
with persons conducting such audits.  This committee generally meets, at a
minimum, on a quarterly basis and met 7 times during fiscal 1997.

          In addition to the Committees described above, the Board of Directors
has established an Executive Committee and a Planning and Development Committee.

          The Board of Directors of the Bank (the "Bank Board") and the Board of
Directors are identically constituted.  During fiscal 1997, the Bank Board met
thirteen times.  No director attended fewer than 75% of the aggregate of Bank
Board and committee meetings, for those committees on which such director served
during the time he served, held during this period.


                                         -10-

<PAGE>

          The Bank Board also maintains executive, compensation and audit
committees, the membership of which is the same as the comparable committees of
the Board of Directors.  The Committees of the Bank Board serve substantially
the same functions at the Bank level as those of the Company.  The Compensation
and Audit Committees of the Bank Board met 3 times and 7 times, respectively,
during such period.

          In addition to the Committees described above, the Bank Board has
established the Loan, Investment and Community Reinvestment Act ("CRA")
Committees.

          There are no arrangements or understandings between the Company or any
person(s) pursuant to which any person is or was selected as a director or
nominee.  There is no family relationship between any director, any Board
Nominee, any executive officer or any significant employee of the Company,
except that Brian J. Conway is the nephew of Robert J. Conway and Bruce M.
Barnet is the son-in-law of George R. Irvin.

          No director, Board Nominee, officer, or affiliate of the Company, or
any owner of record or beneficially of more than five percent (5%) of the Common
Stock or any associate of such parties is, or has been involved in any legal
proceedings as a party adverse to the Company or its subsidiaries or has a
material interest adverse to the Company or its subsidiaries. During the past
five years no director, Board Nominee, executive officer, promoter or control
person is or has been involved in any proceeding of a nature requiring
disclosure herein which is material to an evaluation of the ability or integrity
of such director, Board Nominee or executive officer or to the stockholders'
voting or investment decision.


- --------------------------------------------------------------------------------
                      TRANSACTIONS WITH CERTAIN RELATED PERSONS
- --------------------------------------------------------------------------------


          Savings associations such as the Bank are subject to the restrictions
contained in Section 22(h) of the Federal Reserve Act (as implemented by
provisions of the Financial Institutions Reform, Recovery and Enforcement Act of
1989 ("FIRREA") and the Federal Deposit Insurance Corporation Improvement Act of
1991 ("FDICIA")) and the Federal Reserve Board's Regulation O thereunder on
loans to executive officers, directors and principal stockholders.  Under
Section 22(h), loans to a director, executive officer and to a greater than
10.0% stockholder of a savings association and certain affiliated interests of
such persons may not exceed, together with all other outstanding loans to such
person and affiliated interests, the institution's loans-to-one-borrower limit
(generally equal to 15.0% of the institution's unimpaired capital and surplus). 
Section 22(h) also generally prohibits the making of loans above amounts
prescribed by the appropriate federal banking agency to directors, executive
officers and greater than 10.0% stockholders of a savings association and their
respective affiliates, unless such loan is approved in advance by a majority of
the board of directors of the institution with any "interested" director not
participating in the voting.  Regulation O prescribes the loan amount (which
includes all other outstanding loans to such person) as to which such prior
board of director approval is required as being the greater of $25,000 or 5.0%
of the association's unimpaired capital and unimpaired surplus (up to $500,000).
Further, Section 22(h) requires that loans to directors, executive officers and
principal stockholders be made on terms substantially the same as, and following
credit-underwriting procedures that are not less stringent than, those offered
in comparable transactions to other persons and that do not involve more than
normal risk of repayment or present other unfavorable features, except that
extensions of credit to directors, executive officers, and principal
shareholders are permitted as long as the extension of credit is made pursuant
to a pension or benefit program that is widely available to employees and does
not give preference to directors, executive officers, and principal
shareholders.  Section 22(h) also generally prohibits a depository institution
from paying the overdrafts of any of its executive officers or directors, unless
the payment of funds is made in accordance with a written, pre-authorized
interest-bearing extension of credit plan that specifies a method of payment or
a written, pre-authorized transfer of funds from another account of the account
holder at the institution.


                                         -11-

<PAGE>

          Savings associations also are subject to the requirements and
restrictions of Section 22(g) of the Federal Reserve Act (as implemented by
FDICIA) and Regulation O on loans to executive officers.  Under Section 22 (g),
the Bank is prohibited from extending credit, unless secured by a perfected
security interest in qualifying United States or United States agency
obligations or a deposit account in the lending bank, to its executive officers,
except to finance the purchase, construction, maintenance or 
improvement of the executive's residence or the education of the executive's
children or if for any other purpose the aggregate loans do not exceed at any
one time the higher of $25,000 or 2.5% of the institution's unimpaired capital
and unimpaired surplus but in no event more than $100,000.  Under OTS
regulations in effect prior to the FIRREA and FDICIA amendments, similar
restrictions applied; however, a savings association could make loans such as
residential mortgage loans and consumer loans to officers and directors (and
other employees) at favorable interest rates and loan fees if certain procedures
were followed.

          Although the Company does not, the Bank may from time to time make
loans to the directors and executive officers of the Company or the Bank or
members of their families, as well as to members of the public.  In keeping with
earlier applicable OTS regulations, the loans were made by the Bank in the past
in the ordinary course of business and on substantially the same terms and
conditions, except for reduced interest rates and loan fees, as those of
comparable transactions prevailing at the time, and did not involve more than
the normal risk of repayment or present other unfavorable features. The Bank's
policy during fiscal 1997 complied in all respects with Sections 22(g) and 22(h)
of the Federal Reserve Act and Regulation O and provided, among other things,
that all loans made by the Bank to its directors and executive officers which,
when aggregated with all other extensions of credit to that director or
executive officer, exceeded $350,000 were required to be approved by the Bank
Board, be made in the ordinary course of business, on substantially the same
terms, including interest rates and collateral, as those prevailing at the time
for comparable transactions with other persons, and not involve more than the
normal risk of collectability or present other unfavorable features. 

          Mr. Barnet is the sole shareholder and President of Sunset Developers,
Inc. which until October 3, 1996 served as a real estate advisor and rendered
real estate services to the Bank and to subsidiaries of the Bank, pursuant to an
advisory agreement dated April 1, 1996 (1996 Advisory Agreement), covering 11
separate Bank owned properties.  The 1996 Advisory Agreement consolidated four
separate Advisory Agreements previously existing between the Bank and Sunset
Developers.  In connection with the 1996 Advisory Agreement, Sunset Developers
was entitled to an hourly fee for services rendered for each property covered
under the 1996 Advisory Agreement and result-based additional compensation for
10 of the properties covered under the 1996 Advisory Agreement.  Sunset
Developers, Inc. received a total of $304,939 in fees from the Bank during the
fiscal year ended September 30, 1996.  In connection with Mr. Barnet's joining
the Bank and Company on October 3, 1996 as Executive Vice President, Director of
Real Estate and Development, the 1996 Advisory Agreement was terminated pursuant
to a Termination Agreement dated October 3, 1996.  Pursuant to the terms of the
Termination Agreement, all amounts due and owing to Sunset Developers were paid
by the Bank, and Sunset Developers released the Bank from any claims for
additional compensation and payment.  The Company believes that the terms and
conditions of its relationship with Sunset Developers, Inc. were as favorable as
those that could be obtained from arms length negotiations with unassociated
third parties.

          Mr. Buxton is an agent for certain large insurance companies.  In such
capacity, he has acted as the agent for certain life and health insurance
policies provided by the Bank to its executive officers and other employees. 
During fiscal 1997, the Bank paid $562,950 in premiums to these insurance
companies in connection with such policies and Mr. Buxton received compensation
from such insurance companies in connection therewith.


                                         -12-

<PAGE>

- --------------------------------------------------------------------------------
                             BENEFICIAL OWNERSHIP REPORT
- --------------------------------------------------------------------------------


          Section 16(a) of the Exchange Act and regulations promulgated
thereunder require the Company's directors and executive officers, and persons
who own more than 10% of a registered class of the Company's equity securities,
to file with the Securities and Exchange Commission (the "SEC") and the NASDAQ
reports of ownership and changes in ownership of common stock and other equity
securities of the Company.  Officers, directors and greater than 10%
shareholders are required by SEC regulation to furnish the Company with copies
of all Section 16(a) forms they file.

          Based solely on review of the copies of such reports furnished to the
Company or written representations that no other reports were required, the
Company believes that, all filing requirements applicable to its officers,
directors and greater than 10% beneficial owners were complied with during the
fiscal year ended September 30, 1997.


- --------------------------------------------------------------------------------
                               DIRECTOR'S COMPENSATION
- --------------------------------------------------------------------------------


          DIRECTOR FEES.  Non-employee members of the Board of Directors receive
an annual retainer of $6,000 and non-employee members of the Bank Board receive
an annual retainer of $18,000.  In addition, each such member receives a fee of
$1,000 per meeting for attendance at Board meetings and a fee of $500 per
meeting for attendance at Committee meetings.  For Board meetings of the Company
and the Bank held on the same day, only one fee is paid to cover both meetings. 
For Committee meetings of the same Committee of the Company and the Bank held on
the same day, only one fee is paid for both meetings. Mr. Waters, Chairman of
the Audit Committee, and Mr. Chapdelaine, Chairman of the Compensation
Committee, each receive one Committee retainer fee of $12,000 per annum for
serving as Chairman of his Committee of the Company and the Bank, in addition to
any other compensation that they receive as members of the Board of Directors or
the Bank Board.  Committee Chairmen who receive such a retainer receive no
additional compensation (e.g., Committee meeting fees) for serving in that
capacity regardless of the number of meetings held.  Directors who are employees
of the Bank receive no fees or retainers.  In addition, Mr. Canuso, Mr. Wenk,
Dr. Tormey and Mr. Baydala provide consulting services to the Bank.  For these
services, Mr. Canuso receives a consulting fee of $30,000 per annum, Mr. Wenk
receives a consulting fee of $1,000 per month, and Dr. Tormey receives a
consulting fee of $1,000 per month.  Mr. Wenk's consulting agreement was
terminated on March 1, 1997.  Mr. Baydala receives a consulting fee of $500 per
Loan Committee meeting attended and $600 per day during which he performs loan
inspections and appraisals; such fees are expected to approximate between
$26,000 and $29,000 per annum.  

          The Company maintains a deferred fee plan for directors whereby
directors may elect to defer any or all fees earned for their services as a
director.  During fiscal 1997, Messrs. Robert J. Conway and Lawrence W. Peters
deferred current fees paid pursuant to this plan.

          OPTION PROGRAM FOR NON-EMPLOYEE DIRECTORS.  The Company maintains a
non-employee director stock option program.  The program automatically grants to
directors of the Company who are not employees of or consultants to the Bank or
the Company non-statutory options to acquire a fixed number of shares of Common
Stock.  Under the program, each outside director received, in connection with
the  consummation of the Bank's conversion from mutual to stock form, the
concurrent issuance of the Bank's capital stock to the Company and the sale of
the Company's Common Stock to the public (the "Conversion"), an option to
acquire a number of shares of the Common Stock equal to (a) 41,400 shares, plus
(b) 1,035 shares for each full and partial year of service by any such outside
director on the Bank Board (a "Conversion Grant").  Each new outside director
will receive an option to acquire 2,588 shares of the Common Stock, as of the
date of appointment or election to the Board of Directors (an "Initial 


                                         -13-

<PAGE>

Grant").  On each anniversary of any Conversion Grant and Initial Grant each
continuing outside director shall automatically receive an option to acquire 518
shares of the Common Stock.  These additional options will be granted subject to
the availability of options within the program. Outside directors have to date
received fixed option awards, depending upon length of service on the Bank
Board, covering an aggregate 711,061 shares of Common Stock before forfeitures,
including an aggregate of 5,180 shares of Common Stock covering the 1997
automatic grant of options.  Currently, 95,930 shares remain available for
future fixed option awards, as described above, to new outside directors and
current outside directors who continue to serve on the Board of Directors.  The
exercise price per share of each option equals the fair market value of the
underlying shares of Common Stock on the date of grant of such option.  All
options granted under the program become exercisable as to one-fifth of the
underlying shares on each of the first five anniversaries of the date of grant. 
All option grants expire upon the earlier of ten years following the date of
grant, or, in the event of an involuntary termination, as defined in the
program, one year following the date the optionee ceases to be a director of the
Company.  In the event of an involuntary termination, or upon the occurrence of
a change in control, as defined in the program, all options granted to an
outside director become 100% exercisable.  In the event of a voluntary
termination, as defined in the program, the outstanding options will
automatically expire on the date of any such termination.

          MANAGEMENT RECOGNITION AND RETENTION PLAN FOR NON-EMPLOYEE DIRECTORS. 
The Bank maintains a management recognition and retention plan for directors of
the Bank and the Company who are not employees of or consultants to the Bank or
the Company.  The plan provides for the automatic fixed grant of 17,913 shares
of restricted Common Stock to those individuals (a) who were directors of the
Company and the Bank on the date of the Conversion and (b) who are subsequently
elected or appointed as a director of both the Company and the Bank.  To date,
outside directors as a group have received, in the aggregate, awards of 197,043
shares of restricted Common Stock net of forfeitures under the plan.  35,832
shares of restricted Common Stock remain available for future grants under the
plan.  All grants of shares of restricted Common Stock vest at a rate of one-
fifth on each of the first five anniversaries of the date of grant.  In the
event of a termination of board membership, other than a termination due to
retirement after age 75, death, or disability (as defined in the plan), all
unvested shares of restricted Common Stock will be forfeited by the former
director.  In the event of any such retirement, death, or disability, or any
change in control, as defined in the plan, of the Company or the Bank, all
shares of restricted Common Stock become fully vested as of the date of any such
termination or change in control.

          HEALTH CARE COVERAGE.  The Bank has made available a plan of health
care coverage to directors who are not employees of the Bank or the Company and
who wish to participate in the plan.  Such directors may choose to receive
health care coverage under one of the plans offered by the Bank.  These include
a traditional reimbursement option, a point of service option, or a selection of
health maintenance organizations.

          RETIREMENT BENEFIT PLAN.  The Bank has adopted a non-qualified
Retirement Benefit Plan for directors who are not employees of the Bank or the
Company ("Eligible Directors").  Upon retirement from the Board of Directors at
age 65 or older, with a minimum of 15 years of service, the retirement benefits
provide continuation of the annual retainers received by Eligible Directors from
the Bank and the Company and Board meeting fees at the then current rate for a
period of ten years following retirement.  In the event that an Eligible
Director retires from the Board of Directors with a minimum of five but less
than 15 years of service, such Eligible Director shall receive pro-rated
retirement benefits based on the years of service.  Mr. Baydala is currently
receiving annual benefits of $36,000 under the Retirement Benefit Plan. 


                                         -14-

<PAGE>

- --------------------------------------------------------------------------------
                                EXECUTIVE COMPENSATION
- --------------------------------------------------------------------------------


          THE REPORT OF THE COMPENSATION COMMITTEE ON EXECUTIVE COMPENSATION AND
THE STOCK PERFORMANCE GRAPH SHALL NOT BE DEEMED INCORPORATED BY REFERENCE BY ANY
GENERAL STATEMENT INCORPORATING BY REFERENCE THIS PROXY STATEMENT INTO ANY
FILING UNDER THE SECURITIES ACT OF 1933 OR THE EXCHANGE ACT, EXCEPT AS TO THE
EXTENT THAT THE COMPANY SPECIFICALLY INCORPORATES THIS INFORMATION BY REFERENCE,
AND SHALL NOT OTHERWISE BE DEEMED FILED UNDER SUCH ACTS.

REPORT OF THE COMPENSATION COMMITTEE ON EXECUTIVE COMPENSATION 

           The Compensation Committees of the Bank and the Company (together,
the "Committee") are identically constituted and, at the direction of the Board
of Directors, have jointly prepared the following report for inclusion in this
Proxy Statement.  The Committee is comprised of Messrs. Chapdelaine, DeMatteis,
Wenk, and Swanson, four non-employee directors who are "disinterested persons"
within the meaning of Rule 16b-3 of the Exchange Act.  The Committee has the
responsibility for all compensation matters concerning the Company's and the
Bank's executive officers.

          COMPENSATION PHILOSOPHY.  The executive compensation program links
management pay with the Company's annual and long-term performance.  The program
is intended to attract and retain highly-qualified senior managers by providing
compensation opportunities that are consistent with the Company's performance. 
The program provides for base salaries that reflect such factors as level of
responsibility, individual performance, internal fairness, and external
competitiveness, annual incentive bonus awards that are payable in cash for the
achievement of strategic acquisitions and/or divestitures, loan production,
improvement in asset quality, increased fee income, introduction of innovative
products and services, and the achievement of other significant annual financial
and operational objectives.  The program also provides long-term incentive
opportunities in the form of stock options and restricted shares that strengthen
the mutuality of interest between management and the Company's stockholders and
encourage management continuity.  From time to time, the Committee utilizes the
services of a recognized, external consulting firm to assess marketplace
compensation values and practices, and to assess the reasonableness of the
overall compensation program.

          The Company strives to provide motivational compensation opportunities
that effectively and appropriately reward management for the achievement of
critical performance objectives.  The Committee supports a pay-for-performance
policy that determines executive compensation amounts based on both corporate
and individual performance.  Salaries and annual bonuses for senior corporate
executives are therefore based on the overall performance of the Company and on
their personal contributions to that performance.  In addition, the program
provides stock incentive opportunities designed to align the interests of
executives and other key employees with other stockholders through the ownership
of Common Stock.  

          Effective January 1, 1994, Internal Revenue Code of 1986, as amended
(the "Code") Section 162(m) places a limitation of $1 million per officer on the
deductibility of certain elements of compensation paid to the Named Executive
Officers (as defined below) of the Company and the Bank.  As stated above, the
Committee designs its compensation arrangements to achieve various objectives. 
Because of the importance placed by the Committee on establishing appropriate
compensation arrangements that will achieve these objectives, the Committee has
not taken into account the impact of Section 162(m) of the Code and does not
believe that the tax law should dictate compensation policies or have a
significant effect in determining compensation policies and practices for the
Company's executive officers.  The Committee continues to study whether it is
possible or desirable to cause compensation arrangements in the future to be
exempt from the limitation imposed under Section 162(m) of the Code. To the
extent that the Committee's compensation objectives can be achieved in a manner
that maximizes the deductibility of compensation paid by the Company, it will
seek to do so.


                                         -15-

<PAGE>

          The following is a discussion of each of the elements of the Company's
executive compensation program, including a description of the decisions and
actions taken by the Committee with respect to fiscal 1997 compensation for the
Chief Executive Officer (the "CEO") and all executive officers as a group.

          MANAGEMENT COMPENSATION PROGRAM.  Compensation paid to the Company's
executive officers in the fiscal year ended September 30, 1997 (as reflected in
the tables that follow with respect to the Named Executive Officers) consisted
of the following elements: base salary, annual incentive bonus, restricted
shares under the Management Recognition and Retention Plan for Executive
Officers and stock options under the Stock Incentive Plan.  Total annual cash
compensation for each executive officer varies each year based on the Company's
achievement of its annual objectives and the individual's performance.

          With respect to determining the base salary of executive officers, the
Committee takes into consideration a variety of factors, including the
executive's level of responsibility and individual performance, the salaries of
similar positions in the Company, comparable companies in our industry and the
financial and operational performance of the Company in relation to its
competition in the industry.  The Company participates in and reviews various
industry salary surveys.  In addition, the Committee may, from time to time,
utilize the services of independent consultants to assess comparable external
salaries. 

          The Company's annual incentive bonus to its executive officers
(including the Named Executive Officers) is based on the achievement of
objective, financial, and operational performance targets and the discretion of
the Committee.  These targets may include net operating income, completion of
certain strategic business transactions, attainment of certain critical
financial ratios, and other performance objectives as may be determined
annually.  In determining individual incentive bonus awards, accountability of
executive officers and individual contributions towards the attainment of these
objectives are considered.  In determining specific awards for the fiscal year
ended September 30, 1996, which were paid during fiscal 1997, the Committee
placed considerable emphasis on loan production, continued growth of market
share, financial performance as reflected by net income, and the introduction of
innovative relationship banking products in determining annual incentive bonus
for the Company's executive officers.  The calculation of the Company's
financial performance with respect to the determination of these incentive bonus
awards is made as soon as is practicable after the completion of the Company's
fiscal year.

          The long-term retention element of the management compensation program
is in the form of restricted share grants.  These restricted shares are granted
and administered by the Committee under the Executive Officer MRP.  The
Committee and the Board of Directors believe that providing executive officers
with stock ownership opportunities significantly aligns the interests of the
executives with stockholders and encourages the executives' long-term retention.
Restricted share grants under the Executive Officer MRP also recognize the past
contributions of these employees and provide an additional incentive for
shareholder value creation.  On December 19, 1996, the Committee granted certain
officers and key employees (including the Named Executive Officers) restricted
shares that vested (with respect to the lapse of restriction) at the rate of 50%
on March 29, 1997 and 50% will vest on March 29, 1998.

          The long-term incentive element of the Company's management
compensation program is in the form of stock option grants.  These stock options
are granted and administered by the Committee under the Company's Stock
Incentive Plan (the "Plan").  The Plan is intended to create an opportunity for
executive officers and other key employees of the Company to acquire a
proprietary interest in the Company and thereby enhance their efforts in the
service of the Company and its stockholders.  


                                         -16-

<PAGE>

          On the Grant Date (March 29, 1994), the Committee granted to certain
executive officers (including the Named Executive Officers) and certain other
key employees of the Company, stock options with an exercise price of $11.50 per
share that was the initial offering price (and then current fair market value)
of the Common Stock.  Of the stock options granted to each executive officer and
key employees, 20% become exercisable on each succeeding anniversary of the
Grant Date.  In 1995 stock options with an exercise price of $17.81 per share
(the current fair market value at grant date) were granted to executive officers
and certain key employees  These options became exercisable in 20% annual
installments beginning on March 29, 1996.  On December 19, 1996, options with an
exercise price of $33.625 per share (the then current fair market value) were
granted to executive officers and certain key employees.  The Committee believes
that by rationing the exercisability of these stock options over a five-year
period, the executive retention impact of the Plan will be strengthened and
management's motivation to enhance the value of the Common Stock will be
influenced positively.

          CHIEF EXECUTIVE OFFICER COMPENSATION.  Mr. John J. Conefry, Jr.,
Chairman and Chief Executive Officer of the Company, joined the Bank on
September 6, 1993 as Vice Chairman of the Bank Board.  On November 23, 1993, he
was elected Chief Executive Officer of the Bank and on January 25, 1994 he was
elected Chairman of the Bank Board. On September 7, 1996, he was elected to the
additional position of President which he held until March 1, 1997, when Mr.
Lawrence W. Peters was appointed President and COO.  Mr. Conefry has served as
the Chairman of the Board of Directors and Chief Executive Officer of the
Company since December 21, 1993.  In consideration of Mr. Conefry's assumption
of these responsibilities the Company entered into an employment agreement with
Mr. Conefry that provided for a base salary of $600,000 per year through
December 31, 1995 and $700,000 per year beginning January 1, 1996.  This amount
was determined based on an assessment of the degree of accountability of the
Chairman and Chief Executive Officer position during this critical period in the
Bank's and the Company's history, as well as an assessment of competitive
marketplace compensation for positions of comparable responsibility among
similar financial institutions.  This employment agreement provides that the
base salary amount may be reviewed annually and adjusted at the sole discretion
of the Board of Directors.  Similar agreements were entered into with other
executive officers of the Company in order to maintain a stable and competent
management group through and after the Conversion.

          Mr. Conefry was awarded a bonus of $400,000 in December 1997 for the
fiscal year ended September 30, 1997 in recognition of his accountability for
adding shareholder equity value and for his contributions to the Company's
meeting its targeted performance objectives for the year.  With respect to the
long-term retention and incentive elements of Mr. Conefry's compensation, grants
of restricted shares (as identified in the tables below) were made during fiscal
1997 and were based on the practices of comparable companies in our industry as
well as in recognition of Mr. Conefry's leadership and his level of
responsibility and seniority.


SUBMITTED BY THE COMPENSATION COMMITTEE OF THE BOARD OF DIRECTORS

 
<TABLE>

<S>                       <C>                    <C>                       <C>
Richard F. Chapdelaine,    Frederick DeMatteis    Robert S. Swanson, Jr.    Donald  D. Wenk
        Chairman

</TABLE>

COMPENSATION COMMITTEE INTERLOCKS AND INSIDER PARTICIPATION

 
          One of the responsibilities of the Compensation Committee is to
determine the level of compensation for executive officers of the Company.  The
Compensation Committee for 1997 consisted of directors Chapdelaine, DeMatteis, 
Wenk, and Swanson, none of whom are officers or employees of or consultants to
the Company, the Bank or any of their subsidiaries.


                                         -17-

<PAGE>

          Although the Company does not, the Bank may, from time to time, make
loans to the Company's and the Bank's directors, executive officers, or members
of their families, subject to certain regulatory restrictions applicable
thereto.  All loans outstanding to members of the Compensation Committees of the
Company or the Bank or to members of the Boards of Directors of the Company or
the Bank were made in the ordinary course of business of the Bank, were made on
substantially the same terms, including interest rate and collateral, as those
prevailing at the times the loans were made for comparable transactions with
other persons (except for reduced interest rates and loan fees for certain loans
made prior to August 9, 1989 under the applicable OTS regulations), and do not
involve more than the normal risk of collectability or present other unfavorable
features.


                                         -18-

<PAGE>

STOCK PERFORMANCE GRAPH

          The following graph shows a comparison of cumulative total stockholder
return on the Common Stock since April 14, 1994 (the date of the consummation of
the Conversion) with the cumulative total returns of both a broad equity market
index and a published industry index.  The broad equity market index chosen was
the Nasdaq National Composite Index and the published industry index chosen was
the NASDAQ Bank Composite Index.  The Common Stock began trading on April 14,
1994.  As a result, the graph may not be indicative of possible future
performance of the Common Stock.

                     COMPARISON OF CUMULATIVE TOTAL RETURN AMONG
                  THE COMMON STOCK, NASDAQ NATIONAL COMPOSITE INDEX
                         AND NASDAQ BANK COMPOSITE INDEX (1)



                                   [GRAPH OMITTED]


<TABLE>

 


<S>                             <C>         <C>         <C>        <C>      
GRAPH COORDINATES                4/14/94     9/30/94     3/31/95     9/30/95
LISB                              100.00      133.63      147.31      206.23
NASDAQ BANK COMPOSITE INDEX       100.00      113.40      113.06      142.30
NASDAQ NAT'L COMPOSITE INDEX      100.00      105.49      113.32      144.96


<CAPTION>


<S>                             <C>         <C>         <C>        <C>
GRAPH COORDINATES                3/31/96     9/30/96     3/31/97     9/30/97
LISB                              236.74      243.06      278.30      395.62
NASDAQ BANK COMPOSITE INDEX       154.63      168.85      202.42      278.29
NASDAQ NAT'L COMPOSITE INDEX      152.98      171.26      170.37      236.57


</TABLE>


LISB Common Stock
NASDAQ National Composite Index
NASDAQ Bank Composite Index
 

____________________

(1)     Assumes $100 invested on April 14, 1994 and all dividends reinvested
        through the end of the Company's fiscal year ended September 30, 1997. 
        The price of the Common Stock issued at the Conversion was $11.50 per
        share.  The performance graph above is based upon closing prices on the
        trading day specified. The Common Stock closed on April 14, 1994, its
        first day of trading activity, at $11.875 per share.


                                         -19-

<PAGE>

SUMMARY COMPENSATION TABLE

        The following table sets forth the compensation paid by the Company or
any of its subsidiaries for services during the  three fiscal years ended
September 30, 1997 to the Chief Executive Officer and the four highest paid
executive officers of the Company or its subsidiaries who each received total
salary and bonus in excess of $100,000 (the "Named Executive Officers").  In
addition, one executive officer of the Company who resigned during the year is
included in the table.

<TABLE>
<CAPTION>

                                            ANNUAL COMPENSATION                           LONG TERM COMPENSATION

                                                                              RESTRICTED   SECURITIES
NAME AND                     FISCAL      SALARY       BONUS     OTHER ANNUAL    STOCK      UNDERLYING    LTIP      ALL OTHER
PRINCIPAL POSITIONS (16)     YEAR           ($)         ($)     COMPENSATION    AWARDS       OPTIONS   PAYOUTS   COMPENSATION
- ------------------------     ----          ----         ---        ($)(1)       ($)(2)       (#)(3)     ($)(4)      ($)(5)
                                                                   ------       ------       ------    -------      ------
<S>                          <C>           <C>       <C>          <C>          <C>           <C>        <C>        <C>
John J.Conefry, Jr.(6)....   1997           700,000   400,000         0         170,000       30,000        0       59,210(7)
  Chairman, Chief Executive 
Officer and Director         1996           673,076   400,000         0         112,169          0          0       56,420

                             1995           600,000   350,000         0         712,500          0          0       98,728


Joseph P. Bryant (8)......   1997           241,346     -0-           0          68,000       10,000        0      198,028(9)
  Former Executive           
  Vice President             1996           248,076   125,000         0          28,356          0          0       31,680

                             1995           225,000   125,000         0         151,406       31,050        0       67,891


Bruce M. Barnet (10)......   1997           218,077    50,000         0              0        30,741        0       12,797(11)
  Director                   
  Executive Vice President   1996             -           -           -              -          -           -           -

                             1995             -           -           -              -          -           -           -


W. Douglas Singer (12)....   1997           180,000    60,000         0           51,000      10,000        0       18,166(13)
  Executive Vice President  
and Treasurer                1996           180,000    45,000         0           29,334         0          0       20,141

                             1995           160,000    70,000         0          151,406         0          0       15,938

Mark Fuster (12)..........   1997           180,000    60,000         0           51,000      10,000        0       19,799(14)
  Executive  Vice President  
and Chief Financial Officer  1996           180,000    45,000         0           30,731         0          0       19,955

                             1995           160,000    60,000         0          151,406         0          0       15,598

Robert T. Volk............   1997           174,615    50,000         0           51,000      10,000        0       18,795(15)
  Executive Vice President   1996           160,000    45,000         0           29,334         0          0       18,746

                             1995           155,962    80,000         0          151,406         0          0       18,334

</TABLE>

                                         -20-

<PAGE>

(1)     For fiscal 1997, there were no (a) perquisites with an aggregate value
        over the lesser of $50,000 or 10% of the individual's total salary and
        bonus for the year; (b) payments of above-market preferential earnings
        on deferred compensation; (c) payments of earnings with respect to
        long-term incentive plans prior to settlement or maturation; or (d) 
        preferential discounts on stock.

(2)     In fiscal 1995, 1996, and 1997 restricted stock awards were granted
        under the Bank's Executive Officer MRP.  The 1997 awards were 5,000,
        2,000, 0, 1,500, 1,500 and 1,500 shares of Common Stock to Messrs.
        Conefry, Bryant, Barnet, Singer, Fuster, and Volk respectively. The
        dollar value of such 1997 awards set forth in the above table is based
        upon $34.00 per share, which was the fair value of the Common Stock on
        the date of the award of such grants.  The dollar value of all unvested
        awards based upon the closing price of the Common Stock of $47.00 per
        share as reported on the NASDAQ system on September 30, 1997 is
        $235,000, $94,000, $70,500, $70,500, and $70,500 respectively.  The 1997
        awards for Messrs. Conefry, Bryant, Singer, Fuster and Volk vested on
        March 29, 1997, in the amounts of 2,500, 1,000, 750, 750 and 750 shares
        respectively.  The balance of the 1997 awards will vest on March 29,
        1998.
 
(3)     Reflects options granted under the Company's 1994 Stock Incentive Plan. 
        For a discussion of the terms of the grant and the vesting of options,
        see "Option Grants in Last Fiscal Year" and the corresponding tables.

(4)     For fiscal 1995, 1996 and 1997 the Bank had no long-term incentive
        plans.  Consequently, there were no payouts or awards under any
        long-term incentive plan.

(5)     Amounts include contributions to the 401(k) Savings Plan and Employee
        Stock Ownership Plan, and the imputed income on the value of split
        dollar life insurance and premiums paid for group term life insurance
        policy.  The split dollar life insurance policies are also owned by the
        individuals but any cash surrender value proceeds received on
        termination of a policy will be first used to refund the premiums paid
        by the Company with respect to such policy.

(6)     On November 23, 1993, John J. Conefry, Jr. was elected Chief Executive
        Officer of the Bank.  On January 25, 1994, he was elected Chairman of
        the Bank Board.  Mr. Conefry held the additional position of Presidency
        of the Company and the Bank between September 7, 1996 and March 1, 1997.
        As of January 1, 1996 his annual salary was increased to $700,000.

(7)     Includes (i) imputed income on the value of split dollar life insurance
        in the amount of $4,503, (ii) premium for group term life insurance in
        the amount of $5,472, (iii) personal use of a company-provided
        automobile in the amount of $9,248, (iv) 401(k) Savings Plan
        contribution in the amount of $1,454, (v) ESOP contributions in the
        amount of $9,750, and (vi) dividends on unvested restricted stock awards
        of $28,783.

(8)     Mr. Bryant resigned on June 17, 1997.

(9)     Includes (i) severance payment in the amount of $175,000, (ii) premiums
        for group term life insurance and split dollar life insurance in the
        amounts of $1,457 and $1,293 respectively, (iii) personal use of a
        company provided automobile in the amount of $4,830, (iv) ESOP
        contributions in the amount of $9,750, (v) dividends on unvested
        restricted stock awards of $3,421, and  (vi) imputed cost of fringe
        benefits of $2,277.

(10)    Mr. Barnet was elected Executive Vice President on October 3, 1996.


                                         -21-

<PAGE>

(11)    Includes (i) premiums for group term life insurance and split dollar
        life insurance in the amounts of $800 and $829, respectively, (ii)
        personal use of company-provided automobile in the amount of $6,331, and
        (iii) dividends on unvested restricted stock awards of $4,837.

(12)    Effective September 22, 1997, the annual salaries of Messrs. Singer and
        Fuster was increased to $215,000 per annum.

(13)    Includes (i) premiums for group term life insurance and split dollar
        life insurance in the amounts of $765 and $1,002, respectively, (ii)
        401(k) Savings Plan contribution in the amount of $658, (iii) ESOP
        contributions in the amount of $9,750, and (iv) dividends on unvested
        restricted stock awards of $5,991.

(14)    Includes (i) premiums for group term life insurance and split dollar
        life insurance in the amounts of $1,132 and $982, respectively, (ii)
        401(k) Savings Plan contribution in the amount of $1,931, (iii) ESOP
        contributions in the amount of $9,750, and (iv) dividends on unvested
        restricted stock awards of $6,004.

(15)    Includes (i) premiums for group term life insurance and split dollar
        life insurance in the amounts of $664 and $831, respectively, (ii)
        401(k) Savings Plan contributions in the amount of $1,559, (iii) ESOP
        contributions in the amount of $9,750, and (iv) dividends on unvested
        restricted stock awards of $5,991.

(16)    Mr. Peters was elected President and Chief Operating Officer of both the
        Company and the Bank on March 1, 1997.

OPTION GRANTS IN LAST FISCAL YEAR

               The following table lists all grants of options under the
Company's 1994 Stock Incentive Plan to the Named Executive Officers in fiscal
1997 and contains certain information about the potential value of such options
based upon certain assumptions to the appreciation of the Common Stock over the
life of the option.

<TABLE>
<CAPTION>


                                                                                                  POTENTIAL
                                                                                             REALIZABLE VALUE AT
                                                                                                   ASSUMED
                                                                                              ANNUAL RATES OF
                             INDIVIDUAL GRANTS                                                   STOCK PRICE
                             -----------------                                               APPRECIATION FOR
                                                                                              OPTION TERM(3)
                                                                                             ----------------
                           NUMBER OF      PERCENT OF
                          SECURITIES        TOTAL
                          UNDERLYING       OPTIONS           EXERCISE
                           OPTIONS        GRANTED TO         OR BASE        EXPIRATION
NAME                      GRANTED (#)     EMPLOYEES           PRICE            DATE         5%($)         10%($)
- ----                         (1)          IN FISCAL          ($/SH)            ----         -----         ------
                          ----------       YEAR(2)           ---------
                                             (%)
                                         ---------
<S>                       <C>             <C>               <C>             <C>           <C>          <C>
John J. Conefry, Jr.       30,000           22.2             $33.625        3/28/2007      $634,397    $1,607,688

Joseph P. Bryant(4)        10,000            7.4             $33.625        3/28/2007      $211,466    $  535,896

Bruce M. Barnet            30,741           22.7               (5)         12/19/2006      $229,105    $  580,768

W. Douglas Singer          10,000            7.4             $33.625        3/28/2007      $211,466    $  535,896

Mark Fuster                10,000            7.4             $33.625        3/28/2007      $211,466    $  535,896

Robert T. Volk             10,000            7.4             $33.625        3/28/2007      $211,466    $  535,896

</TABLE>


                                         -22-

<PAGE>

(1)     All options are intended to be incentive stock options to the extent
        permitted under Section 422 of the Code. The grants will be exercisable
        in equal installments commencing one year from the date of grant, at a
        rate of 20% per year; provided, however, that all options will be 100%
        exercisable in the event the optionee terminates his employment due to
        death, disability, retirement or in the event of a change of control of
        the Company.

(2)     Based upon a total of 135,295 options granted to employees and
        consultants during fiscal 1997.

(3)     Assumes a term of the option of 10 years.

(4)     Mr. Bryant forfeited 50% of options granted in fiscal 1997 when his
        employment terminated on June 17, 1997.

(5)     Mr. Barnet forfeited 30,741 options issued under the 1994 Non-Employee
        Directors Stock Option Program when he was appointed Executive Vice
        President on October 3, 1996.  An equivalent option position was issued
        to Mr. Barnet from the employee option plan on December 19, 1996
        restoring the forfeited options.

               The following table sets forth information with respect to (i)
the number of shares of Common Stock underlying unexercised stock options held
by the Named Executive Officers and (ii) the value of such unexercised
in-the-money options, both as of September 30, 1997.

<TABLE>
<CAPTION>

- -----------------------------------------------------------------------------------------------------------------------
                                AGGREGATED OPTION EXERCISES IN LAST FISCAL YEAR
                                        AND FISCAL YEAR-END OPTION VALUES
- -----------------------------------------------------------------------------------------------------------------------

                                                              NUMBER OF SECURITIES
                           SHARES           VALUE                  UNDERLYING                  VALUE OF UNEXERCISED
                          ACQUIRED        REALIZED             UNEXERCISED OPTIONS             IN-THE MONEY OPTIONS
NAME                     ON EXERCISE         ($)              AT FISCAL YEAR-END                AT FISCAL YEAR-END
                             (#)                                      (#)                             ($) (1)
                                                            EXERCISABLE/UNEXERCISABLE        EXERCISABLE/UNEXERCISABLE
<S>                      <C>              <C>               <C>                                <C>
John J. Conefry, Jr....       -               -                  179,565/124,710              $6,042,683/$4,095,330
Joseph P. Bryant.......     30,050        $625,617                      -                                  -
W. Douglas Singer......       -               -                   42,260/29,840               $1,389,605/$  948,695
Mark Fuster............       -               -                   42,260/29,840               $1,389,605/$  948,695
Robert T. Volk.........       -               -                   42,260/29,840               $1,389,605/$  948,695
Bruce M. Barnet........       -               -                   10,245/20,599               $  360,743/$  722,678
</TABLE>

____________________

(1)     Based upon the difference between $47.00, the closing price of the
        Common Stock as reported on the NASDAQ system on September 30, 1997, and
        the $11.50 exercise price of the options granted in 1994 and the $33.625
        exercise price in the case of options granted in 1997.


                                         -23-

<PAGE>

EMPLOYMENT AND OTHER AGREEMENTS

               The Bank has entered into employment agreements with Messrs.
Conefry, Peters, Bryant, Barnet, Singer, Fuster, and Volk (the "Bank
Agreements").  Messrs. Conefry, Peters, Bryant, Barnet, Singer, Fuster and Volk
have also entered into employment agreements with the Company (the "Company
Agreements"). To ensure that no duplicate payments or benefits are received by
Messrs. Conefry, Peters, Bryant, Barnet, Singer, Fuster and Volk, any amounts
paid or benefits provided by the Company under the Company Agreements to such
officers will reduce commensurately any obligation of the Bank to pay such
amounts under the Bank Agreements, and vice versa.  The term of employment under
Mr. Bryant's employment agreement with the Bank and Company terminated on June
17, 1997 pursuant to a separation agreement between Mr. Bryant and the Bank and
Mr. Bryant and the Company dated June 17, 1997.

               The Bank Agreements and the Company Agreements establish the
respective duties and compensation of these officers and were intended to ensure
that the Bank and the Company would be able to maintain stable and competent
management. The Company Agreements provide for a three-year term of employment
for each officer as do their employment agreements with the Bank. Upon the
satisfactory completion of an annual performance review, the Bank Board, in its
sole discretion, may approve, as of each anniversary of the date of each of the
Bank Agreements, a one year extension of the officer's term of employment
thereunder.  The term of employment under the Company Agreements will be
automatically extended on each anniversary of the date thereof for an additional
one year period unless, six months prior to any such anniversary, the relevant
officer or the Company elects not to extend (or further extend) the term of
employment thereunder.  The annual base salary amounts for Messrs. Conefry,
Barnet, Singer, Fuster and Volk under their employment agreements are $700,000,
$225,000, $215,000, $215,000 and $180,000 respectively.  The Bank Agreements and
the Company Agreements also provide that the base salary of the officers will be
reviewed annually for increase in the sole discretion of the Board of Directors
or the Bank Board, as the case may be.  In addition to such base salary, the
Bank Agreements and the Company Agreements also provide for, among other things,
annual bonus payments (in the sole discretion of the Board of Directors or the
Bank Board, as the case may be), disability pay, entitlement to participate in
incentive, retirement, savings and welfare benefit plans, business expense
reimbursement, vacation and other benefits.  Mr. Peters' Agreement with the
Company and Bank provides for a term of employment through December 31, 1998
with a base salary of $375,000 per annum.  The term of Mr. Peters' employment
may be extended upon written agreement of the parties.

               The Bank Agreements and the Company Agreements provide for
termination by the Bank or the Company, as the case may be, with or without
"cause" (as defined in the relevant employment agreements) at any time.  In the
event that the Bank or the Company chooses to terminate the officer's employment
without cause or if the officer resigns from the Bank or the Company for "good
reason" (as defined in the relevant employment agreements), including, without
limitation, (i) failure of the Bank Board or the Board of Directors, as the case
may be, to appoint or reappoint the officer to his stated offices, (ii) a
material change in any officer's functions, duties or responsibilities causing
his or her position with the Bank or the Company to become one of lesser
responsibility, importance, or scope, (iii) any reduction in base salary or a
material reduction in other benefits, or (iv) a "change in control" (as defined
in the relevant employment agreements) of the Bank or the Company, the officer
will be entitled to a lump sum severance payment equal to three times such
officer's highest annual base salary and bonus payment.  The Bank or the
Company, as the case may be, will also be required to continue the officer's
life, health, accident, dental and disability coverage for up to three years. 
The officer would also be entitled to base salary through the date of
termination, any annual bonus previously awarded but not yet paid, reimbursement
for business expenses incurred prior to termination but not yet paid, payment
for unused vacation days, any other compensation or benefits under the Bank's or
the Company's benefit plans to which the officer is otherwise entitled (the
"Standard Entitlements"), and certain indemnification rights (to the extent
permitted by the OTS).  In the event of death, the officer's beneficiary will be
entitled to continuation of two-thirds of the officer's base salary for three
months or the same payable in one lump sum at the Bank's or the Company's
discretion, as the case may be, a prorated annual bonus for the year of death,
and the Standard Entitlements.  In the event of termination upon retirement, the
agreements require continuation of life and health insurance coverage for one
year that is substantially identical to the coverage maintained for such
individual prior to retirement and the 


                                         -24-

<PAGE>

Standard Entitlements.  In the event of a termination for cause, the officer
will only be entitled to the Standard Entitlements and to certain
indemnification rights (in both cases, where applicable, only to the extent
permitted by the OTS).  In the event of a "voluntary termination" (as defined in
the relevant employment agreements), the officer will only be entitled to such
payments or benefits as he would be if terminated for cause.  In the event an
officer is disabled he may be suspended and shall be entitled to receive
two-thirds of base salary for the period of time specified in the Bank
Agreements or the Company Agreements.  In addition, a disabled officer shall be
entitled to continued coverage under life, health and other welfare benefit
plans while such officer is disabled.

               If an officer's term of employment under the Bank Agreements or
the Company Agreements is not extended and such officer's employment with the
Bank and the Company has not previously been terminated thereunder (x) with or
without cause, (y) voluntarily or for good reason by the officer, or (z) due to
death, disability or retirement, the officer shall be entitled to receive, upon
termination of employment (other than for cause) and in lieu of any other
severance payments, base salary continuation for the period commencing on the
date of termination and ending six months thereafter.  The present value of this
base salary continuation may be paid to any relevant officer in one lump sum. 
Notwithstanding the above, if (a) there occurs a change in control during the
officer's term of employment under the Bank Agreements or Company Agreements,
(b) such officer's term of employment under the Bank Agreements or the Company
Agreements is not extended through  the second anniversary of any such change in
control, and (c) the employment of any such officer is subsequently terminated
(other than for cause), such officer, in lieu of the special severance and
welfare benefit continuation described in the first sentence of this paragraph,
shall be entitled to receive the severance and benefits to which he would have
been entitled had his employment been terminated without cause.

               If any amounts payable in connection with any change in control
are determined to be "excess parachute payments" under Section 280G of the Code
resulting in the imposition of the 20% excise tax on such payments under Section
4999 of the Code, each officer will receive from the Company an additional
amount such that the effect of the imposition of that excise tax is effectively
eliminated.

               To provide additional employment incentive to certain executives,
the Bank, in accordance with the terms of the Deferred Pension Plan (the
"Deferred Plan"), will provide a specified benefit, payable in 40 equal
quarterly installments to each participant upon reaching age 65.  Generally, a
participant becomes vested in his benefit under the Deferred Plan at the rate of
10% on each anniversary of the participant's participation in the Deferred Plan.
Mr. Fuster will not be subject to the Deferred Plan's non-competition forfeiture
provisions unless he voluntarily terminates his employment with the Bank.  The
Deferred Plan is a non-qualified plan and was adopted effective January 1, 1987.
The benefit payable under the Deferred Plan to Mr. Fuster is $250,000. Messrs.
Conefry, Barnet, Singer and Volk are not participants in the Deferred Plan.  Mr.
Peters is currently receiving annual payments under this plan of $75,000 per
annum.

               The Federal Deposit Insurance Corporation ("FDIC") has adopted
regulations that limit the payment, by banking institutions experiencing
financial difficulties, of "golden parachutes" and certain other benefits.  The
golden parachute regulations prohibit any insured depository institution
(including its holding company, subsidiaries or affiliates) which is insolvent,
for which a conservator or receiver has been appointed, and as to which a
determination that such insured depository institution is troubled has been
made, and which has been assigned a composite OTS CAMEL rating of 4 or 5, or as
to which a proceeding to terminate deposit insurance has been instituted, from
making any payments that are contingent on or payable on or after termination of
employment, unless such payment falls within certain specific exceptions,
including payments under tax-qualified pension or retirement plans, bona fide
deferred compensation plans, non-discriminatory severance pay plans and payments
on account of death or disability.  With certain exceptions, the regulations
also generally prohibit all insured depository institutions, their subsidiaries
and affiliated holding companies, regardless of their financial health, from
making certain indemnification payments for civil money penalties or other
enforcement action.  If the Bank's or the Company's financial position at the
time of a change in control (or other termination other than for cause) is such
that it is subject to the regulations, termination payments under the Bank
Agreements and the Company Agreements may be limited.


                                         -25-

<PAGE>

               Under the Bank Agreements and the Company Agreements, the Bank
and the Company have agreed to indemnify the officers and hold them harmless, to
the fullest extent permitted by law and the OTS, against all expense, liability
and loss reasonably incurred by such officers as a consequence of being involved
in a legal action by reason of the fact that the officer was an executive or
director of the Bank or the Company.  Such indemnification shall continue after
the officer shall cease to be an executive or director of the Bank or the
Company.

OTHER BENEFITS

               RETIREMENT PLAN.  The Bank has maintained a non-contributory,
tax-qualified defined benefit pension plan (the "Retirement Plan") for eligible
employees since 1940.  All employees at least age 21 who have been employed for
a twelve-month period and are salaried employees, and are not paid on a
commission basis, are eligible to participate in the Retirement Plan.  The
Retirement Plan provides for a benefit for each participant, including the
executive officers named in the executive compensation table above, equal to the
sum of (i) a participant's benefit accrued under the Retirement Plan as of
December 31, 1995 (as described below), plus (ii) 1.5% of the participant's
5-year average annual compensation (i.e., average compensation during the
highest 60 consecutive months of the participant's final 120 months of
employment) multiplied by the participant's years (and any fraction thereof) of
full-time employment after December 31, 1995, reduced by 1% of the participant's
primary social security benefit multiplied by the participant's years (and any
fraction thereof) of full-time employment after December 31, 1995.  A
participant's benefit accrued under the Retirement Plan as of December 31, 1995
is equal to 2% of the participant's 3-year average annual compensation (i.e.,
average compensation during the highest 36 consecutive months of the
participant's final 120 months of employment) multiplied by the participant's
years (and any fraction thereof) of full-time employment before January 1, 1996,
reduced by 1% of the participant's primary social security benefit multiplied by
the participant's years (and any fraction thereof) of full-time employment from
January 1, 1986 to December 31, 1995. In no event can a participant receive
credit for more than 30 years of service.  Compensation, as defined in the
Retirement Plan, excludes overtime payments, bonuses, other special payments or
awards, such as awards under the Executive Officer MRP and the 1994 Stock
Incentive Plan, and deferred compensation arrangements.  A participant is fully
vested in his or her benefit under the Retirement Plan after five years of
service.  For the 1995, 1996 and 1997 plan years, the Bank was not required to
make a contribution to the Retirement Plan.


                                         -26-

<PAGE>

               The following table illustrates annual pension benefits at age 65
under the current Retirement Plan provisions available at various levels of
compensation and years of service:

<TABLE>
<CAPTION>

                                                      PENSION PLAN TABLE

                                                       YEARS OF SERVICE

    REMUNERATION(1), (2)             15                  20                25                  30                    35
    --------------------             ---                 ---               ---                 ---                   --
<S>                                <C>                <C>                <C>                 <C>
 $125,000................          $ 28,125        $    37,500           $ 46,875            $ 56,250           $    65,625

  150,000................            33,750             45,000             56,250              67,500                78,750

  175,000................            39,375             52,500             65,625              78,750                91,875

  200,000................            45,000             60,000             75,000              90,000               105,000

  225,000................            50,625             67,500             84,375             101,250               118,125

  250,000................            56,250             75,000             93,750             112,500               125,000(3)
                                     
  300,000................            67,500             90,000            112,500             125,000(3)            125,000(3)

  400,000................            90,000            120,000            125,000(3)          125,000(3)            125,000(3)

  450,000................           101,250            125,000(3)         125,000(3)          125,000(3)            125,000(3)

  500,000................           112,500            125,000(3)         125,000(3)          125,000(3)            125,000(3)

  600,000................           125,000(3)         125,000(3)         125,000(3)          125,000(3)            125,000(3)

</TABLE>

(1)     The annual retirement benefits shown in the table do not reflect a
        deduction for Social Security benefits, and there are no other offsets
        to benefits.  The amounts shown in the table do not include additional
        benefits payable to Messrs. Peters and Fuster under the Deferred Pension
        Plan.  See discussion on Deferred Pension Plan under "Employment and
        other Agreements".

(2)     For the plan year beginning in 1996, the average final compensation for
        computing benefits under the Retirement Plan cannot exceed $150,000 (as
        adjusted for subsequent years pursuant to Code provisions).

(3)     For 1997, applicable law limits the annual benefit payable under the
        Retirement Plan to $125,000.  For subsequent years, this limit is
        indexed for inflation.

               The following table sets forth the years of credited service
under the Retirement Plan as of September 30, 1997, for each of the individuals
named in the Executive Compensation Table.

                                                     PERIOD OF CREDITED SERVICE
                                                        YEARS         MONTHS

John J. Conefry, Jr..............................         4                1
Lawrence W. Peters (1)...........................         6                9
Joseph P. Bryant (2).............................         3                8
Bruce M. Barnet..................................         1                0
W. Douglas Singer................................         9                8
Mark Fuster......................................        16                8
Robert T.Volk....................................         8                1

(1)  Mr. Peters has resumed accruing credited service upon reentering employment
     with the Bank on March 1, 1997.
(2)  Mr. Bryant resigned on June 17, 1997.


                                         -27-

<PAGE>

               EMPLOYEE STOCK OWNERSHIP PLAN.  The Bank maintains an Employee
Stock Ownership Plan which became effective upon the Conversion, for the benefit
of eligible employees of the Bank and its affiliates that are participating
employers in the ESOP.  On May 18, 1995, the Bank received a determination from
the Internal Revenue Service that the ESOP qualifies under Sections 401(a) and
4975(e)(7) of the Code and that the trust established to implement the ESOP  is
tax-exempt under Section 501(a) of the Code.

               Generally, each salaried employee, who has completed one year of
service with a participating employer, is eligible to participate in the ESOP. 
An employee automatically becomes a participant in the ESOP after becoming an
eligible employee.  Mr. Barnet is the only Named Executive Officer that is not
yet a participant in the ESOP.

               Using proceeds of a loan from the Company (the "ESOP Loan") and a
minimal cash contribution from the Bank, the ESOP Trust purchased 7.72% of the
Common Stock issued in the Conversion.  The loan principal amount totaled
$19,800,000 at September 30, 1997 and is payable by the ESOP Trust in quarterly
installments of principal plus interest at a rate of 6.15% per annum.

               The shares of Common Stock purchased by the ESOP Trust were
placed in a "suspense account" where the shares are held subject to the
encumbrance of the ESOP Loan.  As the ESOP Loan is repaid, generally with
periodic contributions to the ESOP Trust by the participating employers and cash
dividends, if any, paid on the shares of Common Stock purchased by the ESOP
Trust with the ESOP Loan proceeds, shares of Common Stock will be released from
the suspense account and allocated to participants' accounts at least annually.

               Effective January 1, 1997, cash dividends attributable to
allocated shares are paid out directly to participants.  For each calendar year,
shares will be allocated to each participant who either is employed by a
participating employer as of the end of that year or who was employed during
that year but who retired, became disabled or died prior to the last day of that
year, an amount equal to 6.5% of the participant's eligible earnings for that
year subject to certain limitations, including a limitation for the plan year
beginning in 1997 of $160,000 (as adjusted for subsequent years pursuant to Code
provisions) on the amount of a participant's compensation that may be taken into
account in determining contributions under the ESOP.  While the number of shares
had been allocated to participants' accounts based on the Initial Public
Offering price of $11.50 per share, effective January 1, 1997 shares will be
allocated based on the average market price over the year.  To date,
approximately 417,000 shares have been allocated to participants' ESOP accounts.

               A participant's account balance in the ESOP generally will become
vested and nonforfeitable at a rate of 20% as of each anniversary of the
participant's commencement of service.  A participant's ESOP account generally
will be distributable in full in shares of Common Stock or cash, at the
participant's election, after termination of service.


                                         -28-

<PAGE>

- --------------------------------------------------------------------------------
                                      PROPOSAL 2
             APPROVAL OF THE PROPOSED INCREASE IN AUTHORIZED COMMON STOCK
- --------------------------------------------------------------------------------


         PROPOSAL TO AMEND THE COMPANY'S  RESTATED ARTICLES OF INCORPORATION
         -------------------------------------------------------------------


          By resolution dated November 25, 1997, the Board of Directors declared
it advisable and in the best interests of the Company to amend the Company's
Restated Certificate of Incorporation to increase the number of shares of stock
that the Company has the authority to issue to an aggregate of 135,000,000
shares, of which 130,000,000 would be Common Stock and 5,000,000 would be
Preferred Stock and directed that the Certificate of Incorporation be submitted
to a vote of the stockholders at the Annual Meeting.  If the proposal is
adopted, Article IV (A) of the Certificate is hereby amended to read as follows:

          

          ARTICLE IV (A).  The total number of shares of stock which the
          Corporation shall have authority to issue is 135,000,000 shares,
          consisting of (i) 130,000,000 shares of Common Stock, par value $.01
          per share ("Common Stock"), and (ii) 5,000,000 shares of Preferred
          Stock, par value $.01 per share ("Preferred Stock").


          
          THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR THIS RESOLUTION FOR THE
FOLLOWING REASONS:

          The Certificate of Incorporation currently authorizes the issuance of
up to 50,000,000 shares, consisting of 45,000,000 shares of Common Stock and
5,000,000 shares of Preferred Stock. As of September 30, 1997, the Company had
24,022,924 shares of Common Stock and no shares of Preferred Stock outstanding. 
As of September 30, 1997, the Company had 2,307,023 shares of Common Stock
reserved for issuance under the Company's stock option plans. In addition, the
Company had reserved 250,000 shares of Preferred Stock for possible issuance
pursuant to the Company's stockholder rights plan, adopted in April 1997.

          The Board of Directors believes that it is in the best interest of the
Company and its stockholders to increase the number of authorized shares of
Common Stock in order to have additional shares available for issuance to meet a
variety of business needs as they may arise and to enhance the Company's
flexibility in connection with possible future actions.  These business needs
and actions may include stock dividends, stock splits, employee benefit
programs, corporate business combinations, funding of business acquisitions, and
other corporate purposes.  Although the Board periodically considers
transactions such as those listed above, it currently does not have plans to
issue any significant amount of such Common Stock or preferred stock, except as
described in the preceding paragraph.

          The authorized shares of Common Stock and Preferred Stock in excess of
those presently issued will be available for issuance at such times and for such
purposes as the Board of Directors may deem advisable without further action by
the Company's stockholders, except as may be required by applicable laws or
regulations.  In this regard, the rules of the National Association of
Securities Dealers, Inc. with respect to securities of companies approved for
trading on the NASDAQ National Market System, upon which the Company's Common
Stock trades, currently requires stockholder approval of (a) acquisition
transactions where the present or potential issuance of shares could result in
an increase of 20% or more in the number of shares of Common Stock outstanding,
(b) a stock option or purchase plan to be established pursuant to which stock
may be acquired by officers or directors, and (c) a transaction pursuant to
which the issuance would result in a change of control.  The Board does not
intend to issue any stock except on terms or for reasons which the Board deems
to be in the best 


                                         -29-

<PAGE>

interests of the Company.  Because the holders of the Company's Common Stock do
not have preemptive rights, the issuance of Common Stock otherwise than on a
pro-rata basis to all current stockholders would reduce the current
stockholders' proportionate interests.  However, in any such event, stockholders
wishing to maintain their interests may be able to do so through normal market
purchases.  Any future issuance of Common Stock or preferred stock will be
subject to the rights of holders of outstanding shares of any preferred stock
which the Company may issue in the future.  While the issuance of shares in
certain instances may have the effect of forestalling a hostile takeover, the
Board does not intend or view the increase in authorized Common Stock as an
anti-takeover measure, nor is the Company aware of any proposed or contemplated
transaction of this type, and this amendment to the Certificate of Incorporation
is not being recommended in response to any specific effort of which the Company
is aware to obtain control of the Company.

          Adoption of the amendment to the Certificate requires the affirmative
vote of the holders of a majority of the outstanding shares of Common Stock in
person or by proxy and entitled to vote.  Abstention from voting on this
amendment (including broker non-vote) has the same legal effect as a vote
"against" this amendment.  The Board of Directors unanimously recommends a vote
FOR the proposal to amend the Certificate to increase the number of shares of
Common Stock that the Company is authorized to issue.  Proxies will be voted FOR
unless stockholders specify otherwise in their proxies.

          In connection with this proposal, the Company recommends that each
stockholder consider the financial statements of the Company as set forth in the
Company's 1997 Annual Report to Stockholders, a copy of which is being furnished
to each stockholder together with this proxy statement.


                                         -30-

<PAGE>

- --------------------------------------------------------------------------------
                                      PROPOSAL 3
                       RATIFICATION OF APPOINTMENT OF AUDITORS
- --------------------------------------------------------------------------------


               The Board of Directors has appointed KPMG Peat Marwick LLP to
perform the audit of the Company's financial statements for the year ending
September 30, 1998, subject to ratification by the Company's stockholders at the
Annual Meeting.  KPMG Peat Marwick LLP served as the independent auditors of the
Company for the year ended September 30, 1997.  Representatives from KPMG Peat
Marwick LLP will be present at the Annual Meeting and will be given the
opportunity to make a statement if they so desire, and will be available to
respond to appropriate questions from stockholders.

               Unless marked to the contrary, the shares represented by the
enclosed proxy card, if executed and returned, will be voted FOR ratification of
the appointment of KPMG Peat Marwick LLP as the independent auditors of the
Company for the fiscal year ending September 30, 1998.  The appointment of KPMG
Peat Marwick LLP as the Company's independent auditors must be approved by a
majority of the votes present in person or represented by proxy at the Annual
Meeting.

               THE BOARD OF DIRECTORS RECOMMENDS A VOTE FOR RATIFICATION OF THE
APPOINTMENT OF KPMG PEAT MARWICK LLP AS THE COMPANY'S INDEPENDENT AUDITORS FOR
THE FISCAL YEAR ENDING SEPTEMBER 30, 1998.


- --------------------------------------------------------------------------------
                  OTHER MATTERS MAY PROPERLY COME BEFORE THE MEETING
- --------------------------------------------------------------------------------


               The Board of Directors knows of no business that will be
presented for consideration at the Annual Meeting other than as stated in the
Notice of Annual Meeting of Stockholders.  If, however, other matters are
properly brought before the Annual Meeting, it is the intention of the persons
named in the accompanying proxy to vote the shares represented thereby on such
matters in accordance with their best judgment.  

               Whether or not you intend to be present at the Annual Meeting,
you are urged to return your signed and dated proxy promptly.  If you are
present at the Annual Meeting and wish to vote your shares, your proxy may be
revoked by voting at the Annual Meeting.


- --------------------------------------------------------------------------------
               NOTICE OF BUSINESS TO BE CONDUCTED AT AN ANNUAL MEETING
- --------------------------------------------------------------------------------


               The Restated Bylaws of the Company provide an advance notice
procedure for a stockholder to properly bring business before an annual meeting.
The stockholder must give written advance notice to the Secretary of the Company
not less than seventy (70) days nor more than ninety (90) days prior to the
first anniversary of the preceding year's annual meeting; provided, however,
that in the event that the date of the annual meeting is advanced by more than
twenty days, or delayed by more than seventy days, from such anniversary date,
notice by the stockholder to be timely must be so delivered not earlier than the
ninetieth day prior to such annual meeting and not later than the close of
business on the later of the seventieth day prior to such annual meeting or the
tenth day following the day on which public announcement of the date of such
meeting is first made.


                                         -31-

<PAGE>

               The advance notice by shareholders must include the stockholder's
name and address, as they appear on the Company's record of stockholders, a
brief description of the proposed business, the reason for conducting such
business at the annual meeting, the class and number of shares of the Company's
capital stock that are owned beneficially and of record by such stockholder, and
any material interest of such stockholder in the proposed business.  In the case
of nominations for election to the Board of Directors, certain information
regarding the nominee must be provided.  Nothing in this paragraph shall be
deemed to require the Company to include in its proxy statement and proxy
relating to an annual meeting any stockholder proposal which does not meet all
of the requirements for inclusion established by the SEC in effect at the time
such proposal is received.


- --------------------------------------------------------------------------------
                                STOCKHOLDER PROPOSALS
- --------------------------------------------------------------------------------


               In order to be eligible for inclusion in the proxy materials of
the Company for the Annual Meeting of Stockholders for the fiscal year ending
September 30, 1998, any stockholder proposal to take action at such meeting must
be received at the Company's executive offices at 201 Old Country Road,
Melville, New York 11747 no later than September 2, 1998.  Any such proposals
shall be subject to the requirements of the proxy rules adopted under the
Exchange Act.


- --------------------------------------------------------------------------------
                                    MISCELLANEOUS
- --------------------------------------------------------------------------------


               A copy of the Company's Annual Report on Form 10-K (without
exhibits) for the year ended September 30, 1997, as filed with the SEC, will be
furnished without charge to stockholders of record upon written request to Long
Island Bancorp, Inc., 201 Old Country Road, Melville, New York 11747, Attention:
Mary M. Feder, Vice President, Investor Relations.

                                        By Order of the Board of Directors,



                                        Roger Teurfs
                                        Secretary


Melville, New York
January 5, 1998



               YOU ARE CORDIALLY INVITED TO ATTEND THE ANNUAL MEETING IN PERSON.
WHETHER OR NOT YOU PLAN TO ATTEND THE ANNUAL MEETING, YOU ARE REQUESTED TO SIGN,
DATE AND RETURN PROMPTLY THE ACCOMPANYING PROXY IN THE ENCLOSED POSTAGE-PAID
ENVELOPE.


                                         -32-

<PAGE>

     VOTING INSTRUCTIONS TO UNITED STATES TRUST COMPANY OF NEW YORK AS
  INVESTMENT MANAGER OF THE LISB EMPLOYEE STOCK OWNERSHIP PLAN AND CG TRUST
     AS TRUSTEE UNDER THE LONG ISLAND SAVINGS BANK 401(K) SAVINGS PLAN


   I hereby direct that at the annual meeting of stockholders of Long Island
Bancorp, Inc. on February 17, 1998, and at any adjournments thereof, the voting
rights pertaining to the shares of Long Island Bancorp, Inc. Common Stock
credited to my account under The Long Island Savings Bank 401(k) Saving Plan
and/or allocated to my account under The LISB Employee Stock Ownership Plan
shall be exercised as checked on this card, or if not checked, shall be voted in
proportion to the voting instructions received from participants who provided
voting instructions under each plan.


ADDRESS CHANGE: PLEASE MARK ADDRESS CHANGE BOX ON REVERSE SIDE


                                   (Continued and to be signed on other side)


                                                                     See Reverse
                                                                         Side   


<PAGE>
 

<TABLE>
<CAPTION>

<S>                                               <C>                                                    <C>
                                                                                                                     /X/ Please mark
                                                                                                                          your votes
                                                                                                                           as this  


The Board of Directors recommends a vote FOR 
Items I through III.


                                                  FOR   WITHHELD                                         FOR   AGAINST   ABSTAIN
Item I - ELECTION OF DIRECTORS                    / /     / /         Item III - Approval of Auditors.   / /     / /       / /
         Nominees: John J. Conefry, Jr., 
         Richard F. Chapdelaine, George R. 
         Irwin, and Dr. James B. Tormey                                                        ADDRESS CHANGE
                                                                                      Please mark this box if you have     / /
                                                                                     written address change information
                                                                                            on the reverse side.

WITHHELD FOR: (Write that nominee's name in the space
provided below).

___________________________________________________________

                                              FOR   AGAINST   ABSTAIN           Receipt is hereby acknowledged of the
Item II - Approval of proposed increase in    / /     / /       / /             Long Island Bancorp, Inc. Notice of
          Authorized Common Stock to                                            Meeting and Proxy Statement.
          130,000,000 shares



     Signature ______________________________________________________________________            Date ______________________________
     Note: Please sign as name appears hereon.

</TABLE>


<PAGE>

PROXY>


                 THIS PROXY IS SOLICITED ON BEHALF OF THE BOARD OF DIRECTORS
                                    LONG ISLAND BANCORP, INC.

                          PROXY FOR ANNUAL MEETING OF STOCKHOLDERS

                                        February 17, 1998


     The undersigned hereby appoints Frederick DeMatteis, Herbert J. McCooey, 
Robert J. Conway, and Donald D. Wenk, and each of them, proxies for the 
undersigned, with full power of substitution, to vote all shares of Long 
Island Bancorp, Inc. Common Stock which the undersigned may be entitled to 
vote at the Annual Meeting of Stockholders of Long Island Bancorp, Inc., 
Melville, New York, on Tuesday, February 17, 1998, at 9:30 A.M., or at any 
adjournment thereof, upon the matters set forth on the reverse side and 
described in the accompanying Proxy Statement and upon such other business as 
may properly come before the meeting or any adjournment thereof.

     Please mark this proxy as indicated on the reverse side to vote any 
item. If you wish to vote in accordance with the Board of Directors 
recommendations, please sign the reverse side; no boxes need to be checked.

ADDRESS CHANGE: PLEASE MARK ADDRESS CHANGE BOX ON REVERSE SIDE


                                   (Continued and to be signed on other side)




<PAGE>
 

<TABLE>
<CAPTION>

<S>                                               <C>                                                    <C>
                                                                                                                     /X/ Please mark
                                                                                                                          your vote
                                                                                                                           as this  


The Board of Directors recommends a vote FOR 
Items I through III.


                                                  FOR   WITHHELD                                         FOR   AGAINST   ABSTAIN
                                                         FOR ALL
Item I - ELECTION OF DIRECTORS                    / /     / /         Item III - Approval of Auditors.   / /     / /       / /
         Nominees: John J. Conefry, Jr., 
         Richard F. Chapdelaine, George R.                                                        I PLAN TO ATTEND MEETING / /
                   
         Irwin, and Dr. James B. Tormey                                                        ADDRESS CHANGE
                                                                                      Please mark this box if you have     / /
                                                                                     written address change information
                                                                                            on the reverse side.

WITHHELD FOR: (Write that nominee's name in the space
provided below).

___________________________________________________________

                                              FOR   AGAINST   ABSTAIN           Receipt is hereby acknowledged of the
Item II - Approval of proposed increase in    / /     / /       / /             Long Island Bancorp, Inc. Notice of
          Authorized Common Stock to                                            Meeting and Proxy Statement.
          130,000,000 shares



     Signature ______________________________________________________________________            Date ______________________________
     Note: Please sign as name appears hereon. Joint owners should each sign. When signing as attorney, executor, administrator,
           trustee or guardian, please give full title as such.

</TABLE>

<PAGE>
                           NOTICE TO PARTICIPANTS IN
                THE LONG ISLAND SAVINGS BANK 401(K) SAVINGS PLAN
 
Dear Plan Participant:
 
    Enclosed with this notice is a Proxy Statement of Long Island Bancorp, Inc.
(the "Company"), describing the Annual Meeting of Stockholders to be held on
February 17, 1998 (the "Annual Meeting"). The Annual Meeting will be for the
purpose of electing four directors, approving the proposed increase in
authorized Common Stock to 130,000,000 shares, and ratifying the appointment of
KPMG Peat Marwick LLP as the Company's independent auditors. Directors and
officers of the Company will be present at the Annual Meeting to respond to any
questions that stockholders may have regarding the business to be transacted.
The Proxy Statement has been prepared by the Board of Directors of the Company,
in connection with the business to be transacted at the Annual Meeting. THE
ITEMS TO BE PRESENTED AT THE ANNUAL MEETING ARE IMPORTANT AND ARE DESCRIBED IN
THE PROXY MATERIALS BEING ENCLOSED WITH THIS NOTICE.
 
DIRECTIONS TO THE TRUSTEE
 
    Only CG Trust Company, as trustee (the "Trustee") of The Long Island Savings
Bank 401(k) Savings Plan (the "401(k) Plan") can vote the shares of the Company
stock ("Shares") held by the 401(k) Plan. However, under the terms of the 401(k)
Plan, you, as a participant in the 401(k) Plan, are entitled to instruct the
Trustee how to vote Shares credited to your 401(k) Plan account and as a result,
you are a named fiduciary with respect to such shares.
 
    Enclosed with this notice is a confidential voting instruction card which is
provided to you for the purpose of instructing the Trustee how to vote
concerning the election of directors, approving the proposed increase in
authorized Common Stock to 130,000,000 shares, and the ratification of the
appointment of KPMG Peat Marwick LLP as the Company's independent auditors. Your
interest in this matter is very important. Please take the time to complete the
instruction card and return it to the Trustee. You may instruct the Trustee to
vote for, against, or to withhold consent with respect to these matters. If you
do not provide instructions to the Trustee, the Trustee will vote your shares in
proportion to the voting instructions received by the Trustee from all 401(k)
Plan participants who provide voting instructions. Thus, through your
instructions you will be exercising power and control as a named fiduciary of
the Plan not only over the shares allocated to your account, but also with
respect to a portion of the unvoted shares.
 
    The Trustee will vote all Shares held by the Plan in accordance with the
instructions set forth on the voting instruction cards which are received by the
Trustee on a timely basis, unless the Trustee determines such instructions are
contrary to the requirements of the Employee Retirement Income Security Act of
1974, as amended ("ERISA").
 
CONFIDENTIALITY AND INSTRUCTIONS
 
    How you vote will not be revealed, directly or indirectly, to any officer,
to any other employee, or any director of the Company or to anyone else, except
as otherwise required by law. You should, therefore, feel completely free to
instruct the Trustee to vote in the manner you think best. The Trustee will
monitor the mailing of all materials relating to the Annual Meeting to the
Plans' participants.
 
VOTING DEADLINE
 
    Because of the time required to tabulate voting instructions from
participants before the Annual Meeting, the Trustee must establish a cut-off
date for receiving your instruction card. The cut-off date established by the
Trustee is 5:00 P.M. Eastern Time February 6, 1998. The Trustee cannot insure
that instruction cards received after the cut-off date will be tabulated.
Therefore, it is important that you act promptly and return your instruction
card on or before February 6, 1998, in the envelope provided for your
convenience. If the Trustee does not receive timely instructions from you, the
Trustee will vote your Shares in proportion to the voting instructions received
by the Trustee from all 401(k) Plan participants who provide timely voting
instructions.
<PAGE>
    If you are a direct stockholder of Long Island Bancorp, Inc., you will
receive under separate cover proxy solicitation materials, including a proxy
card. This card CANNOT be used to direct the voting of Shares held by the 401(k)
Plan.
 
FURTHER INFORMATION
 
    If you have questions regarding the information provided to you, you may
contact Mr. Roger Teurfs, Office of the Corporate Secretary at 516-547-3030.
 
    Your ability to instruct the Trustee how to vote Shares held by the 401(k)
Plan is an important part of your rights as a 401(k) Plan participant. Please
consider the enclosed material carefully and then furnish your voting
instructions promptly.
 
<TABLE>
<S>                   <C>
Dated January 5,      CG Trust Company as Trustee of
1998                  THE LONG ISLAND SAVINGS BANK 401(k) SAVINGS PLAN
</TABLE>
<PAGE>
                           NOTICE TO PARTICIPANTS IN
                     THE LISB EMPLOYEE STOCK OWNERSHIP PLAN
 
    Dear Plan Participant:
 
    Enclosed with this notice is a Proxy Statement of Long Island Bancorp, Inc.
(the "Company"), describing the Annual Meeting of Stockholders to be held on
February 17, 1998 (the "Annual Meeting"). The Annual Meeting will be for the
purpose of electing four directors, approving the proposed increase in
authorized Common Stock to 130,000,000 shares, and ratifying the appointment of
KPMG Peat Marwick LLP as the Company's independent auditors. Directors and
officers of the Company will be present at the Annual Meeting to respond to any
questions that stockholders may have regarding the business to be transacted.
The Proxy Statement has been prepared by the Board of Directors of the Company,
in connection with the business to be transacted at the Annual Meeting. THE
ITEMS TO BE PRESENTED AT THE ANNUAL MEETING ARE IMPORTANT AND ARE DESCRIBED IN
THE PROXY MATERIALS BEING ENCLOSED WITH THIS NOTICE.
 
DIRECTIONS TO THE INVESTMENT MANAGER
 
    U.S. Trust Company of California, N.A., as Investment Manager (the
"Investment Manager") of The LISB Employee Stock Ownership Plan (the "ESOP"), is
responsible for directing CG Trust Company, as trustee (the "Trustee") of the
ESOP, how to vote the shares of the Company stock (the "Shares") held by the
ESOP. However, under the terms of the ESOP, you, as a participant in the ESOP,
are entitled to instruct the Investment Manager how the Shares allocated to your
account under the ESOP are to be voted. With respect to the Shares held by the
ESOP that are not allocated to any participant's account, the Investment Manager
will direct the Trustee to vote such Shares in proportion to the voting
instructions received by the Investment Manager from all ESOP participants who
provided such voting instructions. Thus, through your instructions, you will be
exercising power and control as a named fiduciary of the ESOP not only over the
shares allocated to your account, but also with respect to a portion of the
unallocated shares.
 
    Enclosed with this notice is a confidential voting instruction card which is
provided to you for the purpose of instructing the Investment Manager how to
vote concerning the election of directors, approval of the proposed increase in
authorized Common Stock, and the ratification of the appointment of KPMG Peat
Marwick LLP as the Company's independent auditors. Your interest in this matter
is very important. Please take the time to complete the instruction card and
return it to the Investment Manager. You may instruct the Investment Manager to
vote for, against, or to withhold consent with respect to these matters. If you
do not provide instructions to the Investment Manager, the Investment Manager
will direct the Trustee to vote your shares in proportion to the voting
instructions received by the Investment Manager from all ESOP participants who
provided voting instructions. Thus, through your instructions, you will be
exercising power and control as a named fiduciary of the ESOP not only over the
shares allocated to your account, but also with respect to a portion of the
unvoted shares.
 
    The Investment Manager will direct the Trustee to vote all Shares held by
the ESOP in accordance with the instructions set forth on the voting instruction
card which is received by the Investment Manager on a timely basis, unless the
Investment Manager determines such instructions are contrary to the requirements
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA").
 
CONFIDENTIALITY AND INSTRUCTIONS
 
    How you vote will not be revealed, directly or indirectly, to any officer,
to any other employee, or any director of the Company or to anyone else, except
as otherwise required by law. You should, therefore, feel completely free to
instruct the Investment Manager to vote in the manner you think best. The
Investment Manager will monitor the mailing of all materials relating to the
Annual Meeting to ESOP participants.
<PAGE>
VOTING DEADLINE
 
    Because of the time required to tabulate voting instructions from
participants before the Annual Meeting, the Investment Manager must establish a
cut-off date for receiving your instruction card. The cut-off date established
by the Investment Manager is 5:00 P.M. Eastern Time February 6, 1998. The
Investment Manager cannot insure that instruction cards received after the
cut-off date will be tabulated. Therefore, it is important that you act promptly
and return your instruction card on or before February 6, 1998, in the envelope
provided for your convenience. If the Investment Manager does not timely receive
instructions from you, the Investment Manager will direct the Trustee to vote
your shares in proportion to the voting instructions received by the Investment
Manager from all ESOP participants.
 
    If you are a direct stockholder of Long Island Bancorp, Inc., you will
receive under separate cover, proxy solicitation materials, including a proxy
card. This card CANNOT be used to direct the voting of Shares held by the ESOP.
 
FURTHER INFORMATION
 
    If you have questions regarding the information provided to you, you may
contact the Investment Manager at 1-800-535-3093 between 11:00 A.M. and 7:00
P.M. Eastern Time, Monday through Friday.
 
    Your ability to instruct the Investment Manager how your ESOP shares are to
be voted is an important part of your rights as an ESOP participant. Please
consider the enclosed material carefully and then furnish your voting
instructions promptly.
 
Dated January 5, 1998
 
      United States Trust Company of California as Investment Manager of
 
                           THE LISB EMPLOYEE STOCK OWNERSHIP PLAN


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