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

                                    Form 10-K

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

                     For the fiscal year ended June 30, 1996

                                     0-23126
                             Commission File Number

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

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

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

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

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

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

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

                                Yes [ X ] No [   ]

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

                                      [ X ]

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

                       DOCUMENTS INCORPORATED BY REFERENCE

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









                                                   FORM 10-K CROSS REFERENCE INDEX

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

                                                               PART II
                                                               -------

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

                                                              PART III
                                                              --------

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

                                                               PART IV
                                                               -------

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

Signatures......................................................................................................................  42






                                     PART I

Item 1. Business

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

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

General

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

     The information  presented in the financial statements and in the Form 10-K
reflect the financial  condition  and results of  operations of the Company,  as
consolidated with the Bank, its wholly-owned  subsidiary.  At June 30, 1996, the
Company had total assets of $1.8 billion.

Acquisition of Bank of Westbury

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


                                        1






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

Acquisition of Sunrise Bancorp, Inc.

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

Market Area and Competition

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

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

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


                                        2






Lending Activities

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

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

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

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


                                        3






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

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

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

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

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


                                        4






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

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

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

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

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

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


                                        5






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

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

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

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

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


                                        6






Delinquent Loans and Foreclosed Assets

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

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

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

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

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


                                        7








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

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

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

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

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

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


Potential Problem Loans

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

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

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



                                        8





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

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

     General  valuation  allowances  represent loss  allowances  which have been
established to recognize the inherent risk associated  with lending  activities,
but which,  unlike  specific  allowances,  have not been allocated to particular
problem assets. The Bank's  determination as to the classification of its assets
and the amount of its valuation allowances is subject to review by the Office of
Thrift  Supervision  ("OTS") and the Federal Deposit Insurance Company ("FDIC"),
both of which can order the establishment of additional general or specific loss
allowances.

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

Investment Activities

General

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

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


                                        9





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

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

Debt and Equity Securities

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

Mortgage-Backed Securities

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


                                       10






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

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

Sources of Funds

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

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

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

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


                                       11






Subsidiary Activities

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

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

Personnel

     As of June 30, 1996, the Bank had 325 full-time employees and 180 part-time
employees. The employees are not represented by a collective bargaining unit and
the Bank considers its relationship with its employees to be good.

                        FEDERAL, STATE AND LOCAL TAXATION

Federal Taxation

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

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


                                       12






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

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

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

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


                                       13






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

State and Local Taxation

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

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

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


                                       14






                           REGULATION AND SUPERVISION

General

     The Bank is subject to extensive regulation, examination and supervision by
the Office of Thrift  Supervision  ("OTS"),  as its chartering  agency,  and the
Federal Deposit Insurance Corporation ("FDIC"), as the deposit insurer. The Bank
is a member of the FHLB  System  and its  deposit  accounts  are  insured  up to
applicable limits by the Savings Association  Insurance Fund ("SAIF") managed by
the FDIC.  The Bank must file reports with the OTS and the FDIC  concerning  its
activities and financial condition in addition to obtaining regulatory approvals
prior  to  entering  into  certain   transactions   such  as  mergers  with,  or
acquisitions of, other financial  institutions.  There are periodic examinations
by the OTS and the FDIC to test the Bank's  compliance  with various  regulatory
requirements.  This  regulation  and  supervision  establishes  a  comprehensive
framework  of  activities  in which an  institution  can engage and is  intended
primarily  for  the  protection  of  the  insurance  fund  and  depositors.  The
regulatory structure also gives the regulatory  authorities extensive discretion
in connection with their supervisory and enforcement  activities and examination
policies,  including  policies with respect to the  classification of assets and
the  establishment of adequate loan loss reserves for regulatory  purposes.  Any
change in such  policies,  whether by the OTS, the FDIC or through  legislation,
could  have a  material  adverse  impact  on the  Company,  the Bank  and  their
operations.  The Company,  as a savings and loan holding company, is required to
file certain  reports with, and otherwise  comply with the rules and regulations
of the OTS and of the  Securities  and  Exchange  Commission  ("SEC")  under the
federal  securities laws. Certain of the regulatory  requirements  applicable to
the Bank and to the Company are referred to below or elsewhere herein.

Federal Savings Institution Regulation

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

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


                                       15






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

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

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

     Limitation on Capital  Distributions.  OTS regulations  impose  limitations
upon all capital distributions by a savings institution, such as cash dividends,
payments to repurchase or otherwise acquire its shares, payments to shareholders
of another  institution  in a cash-out  merger and other  distributions  charged
against  capital.  The rule establishes  three tiers of institutions,  which are
based primarily on an  institution's  capital level. An institution that exceeds
all fully phased-in  capital  requirements  before and after a proposed  capital
distribution  ("Tier 1 Bank") and has not been  advised by the OTS that it is in
need of more than normal supervision, could, after prior notice to the OTS, make
capital  distributions  during a calendar year equal to the greater of: (I) 100%
of its net earnings to date during the calendar  year plus the amount that would
reduce by one-half  its  "surplus  capital  ratio" (the excess  capital over its
fully phased-in capital  requirements) at the beginning of the calendar year; or
(ii) 75.0% of its net earnings for the previous four  quarters.  Any  additional
capital  distributions would require prior regulatory approval. In the event the
Bank's capital fell below its fully phased-in requirement or the OTS notified it
that it was in need of more than normal supervision,  the Bank's ability to make
capital distributions could be restricted. In addition, the OTS could prohibit a
proposed  capital  distribution  by any  institution,  which would  otherwise be
permitted by the regulation,  if the OTS determines that such distribution would
constitute  an unsafe or  unsound  practice.  Furthermore,  under the OTS prompt
corrective  action  regulations,  the Bank would be  prohibited  from making any
capital distribution if, after the distribution, the Bank would have (I) a total
risk-based  capital  ratio of less than 8.0%,  (ii) a Tier 1 risk-based  capital
ratio of less than 4.0% or (iii) a leverage ratio of less than 4.0%.

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


                                       16






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

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

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

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

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


                                       17






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

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

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

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


                                       18






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

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

     The  risk-based  capital  standard  for savings  institutions  requires the
maintenance of Tier 1 (core) and total capital (which is defined as core capital
and   supplementary   capital)  to  risk  weighted  assets  of  4.0%  and  8.0%,
respectively.  In determining the amount of  risk-weighted  assets,  all assets,
including certain  off-balance sheet assets,  are multiplied by a risk-weight of
0% to 100%,  as assigned by the OTS  capital  regulation  based on the risks OTS
believes  are  inherent in the type of asset.  The  components  of Tier 1 (core)
capital are equivalent to those discussed  earlier under the 3.0% leverage ratio
standard.  The components of supplementary  capital currently include cumulative
preferred stock,  long-term  perpetual  preferred stock,  mandatory  convertible
securities, subordinated debt and intermediate preferred stock and allowance for
loan and  lease  losses.  Allowance  for loan and  lease  losses  includable  in
supplementary  capital is limited to a maximum of 1.25%.  Overall, the amount of
supplementary  capital  included as part of total capital  cannot exceed 100% of
core capital.

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


                                       19






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

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

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

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

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

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


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

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


                                       20






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

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

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

     Under the FDI Act, insurance of deposits may be terminated by the FDIC upon
a finding that the institution has engaged in unsafe or unsound practices, is in
an unsafe or unsound condition to continue


                                       21






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

Federal Home Loan Bank System

     The Bank is a member of the FHLB  System,  which  consists  of 12  regional
FHLBs.  The FHLB  provides  a  central  credit  facility  primarily  for  member
institutions. The Bank, as a member of the FHLB, is required to acquire and hold
shares of capital  stock in that FHLB in an amount at least equal to 1.0% of the
aggregate principal amount of its unpaid residential  mortgage loans and similar
obligations at the beginning of each year, or 1/20 of its advances  (borrowings)
from the  FHLB,  whichever  is  greater.  The Bank was in  compliance  with this
requirement with an investment in FHLB stock at June 30, 1996, of $13.0 million.
FHLB advances must be secured by specified types of collateral and all long-term
advances may only be obtained for the purpose of providing funds for residential
housing finance.

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

Federal Reserve System

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

Holding Company Regulation

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


                                       22






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

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

     As a unitary  savings and loan holding company (i.e. one that controls only
one thrift  subsidiary),  the Company  generally  will not be  restricted  under
existing  banking  laws as to the types of business  activities  in which it may
engage,  provided  that the Bank  continues to be a QTL.  See  "Federal  Savings
Institution  Regulation  - QTL Test" for a discussion  of the QTL  requirements.
Upon  any   nonsupervisory   acquisition  by  the  Company  of  another  savings
association  or  savings  bank  that  meets  the QTL test and is  deemed to be a
savings institution by OTS, the Company would become a multiple savings and loan
holding company (if the acquired  institution is held as a separate  subsidiary)
and would be subject to limitations on the types of business activities in which
it could engage.  The HOLA limits the activities of a multiple  savings and loan
holding  company  and its  non-insured  institution  subsidiaries  primarily  to
activities  permissible for bank holding  companies under Section 4(c)(8) of the
Bank Holding Company Act,  subject to the prior approval of the OTS, and certain
other activities authorized by OTS regulation.

     The OTS is prohibited from approving any acquisition that would result in a
multiple savings and loan holding company  controlling  savings  institutions in
more than one state,  subject to two exceptions:  (i) the approval of interstate
supervisory  acquisitions  by savings and loan holding  companies,  and (ii) the
acquisition  of a savings  institution in another state if the laws of the state
of the target savings institution specifically permit such acquisitions. Certain
states  do  not  authorize  interstate  acquisitions  under  any  circumstances;
however, federal law authorizing acquisitions in supervisory cases would preempt
such state law.

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


                                       23





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

Federal Securities Laws

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

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


                                       24





STATISTICAL DATA

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

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

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

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



                                       25






A.  Mortgage and Other Loan Activities

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



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

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




                                       26





B.  Loan Maturity and Repricing

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



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

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


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

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


The following table sets forth, at June 30, 1996, the dollar amount of all fixed
rate loans  contractually  due after June 30, 1996,  and  adjustable  rate loans
repricing after June 30, 1996.


                                                                                            Due After June  30, 1996
                                                                            --------------------------------------------------------
                                                                              Fixed                Adjustable                Total
                                                                              -----                ----------                -----
                                                                                                 (In thousands)
                                                                                                                        
Mortgage loans:
   One- to four-family .....................................                $328,920                $ 18,616                $347,536
   Co-operative ............................................                     465                     626                   1,091
   Multi-family ............................................                   1,788                  72,483                  74,271
   Commercial real estate ..................................                   2,381                  15,248                  17,629
Consumer and other loans ...................................                  27,566                      --                  27,566
                                                                            --------                --------                --------
Total loans ................................................                $361,120                $106,973                $468,093
                                                                            ========                ========                ========



                                       27






C. Summary of Allowance for Loan Losses

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



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

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

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

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

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

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

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

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



                                       28






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



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


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


(1)  Includes allocations for co-op loans.



                                       29






D.  Composition of Loan Portfolio

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



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

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

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


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



                                       30






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

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



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

Debt and Equity Securities

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

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

Mortgage-Backed Securities

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

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



                                       31






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

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



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

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

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

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

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


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

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

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

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

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


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

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

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

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

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



                                       32






G.  Deposit Activities

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



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

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


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

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



                                       33






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



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

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

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



                                       34






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



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



H. Borrowings

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



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

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

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



                                       35






Item 2.  Properties

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



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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

300 S. Wellwood Avenue
Lindenhurst, NY  11757...................................           Owned           1996                --                 239



                                       36







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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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



                                       37





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

Item 3. Legal Proceedings

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

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

     None

                                     PART II

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

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

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

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

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


                                       38






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

Item 6. Selected Financial Data

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

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

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

Item 8. Financial Statements and Supplementary Data

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

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

     None

                                    PART III

Item 10. Directors and Executive Officers of the Company

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

Item 11. Executive Compensation

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

Item 12. Security Ownership of Certain Beneficial Owners and Management

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


                                       39






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

Item 13. Certain Relationships and Related Transactions

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

                                     PART IV

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

(a) 1. Financial Statements

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

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

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

2. Financial Statement Schedules

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

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

     None


                                       40





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



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


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


                                       41





                                   Signatures


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


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

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

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

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

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

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

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

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

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

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

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


                                       42