EXHIBIT 13 - REGISTRANT'S ANNUAL REPORT TO SHAREHOLDERS FOR THE FISCAL YEAR
                             ENDED DECEMBER 31, 1998















                                       61







1998
ANNUAL REPORT

[PHOTO OMITTED]
Eatons Neck

[LOGO] The First of Long Island
The First of Long Island Corporation








                                       62




SELECTED FINANCIAL DATA


     The  following is selected  consolidated  financial  data for the past five
years.  This data should be read in conjunction  with the information  contained
under the caption  "Management's  Discussion and Analysis of Financial Condition
and  Results  of  Operations"  and  the  accompanying   consolidated   financial
statements and related notes.




                                                     1998             1997             1996            1995            1994
                                                 ------------     ------------     ------------    ------------    ------------
                                                                                                             
INCOME STATEMENT DATA:
  Total Interest Income ......................   $ 32,682,000     $ 30,401,000     $ 28,585,000    $ 28,017,000    $ 24,861,000
  Total Interest Expense .....................      9,867,000        9,197,000        8,492,000       8,899,000       6,175,000
  Net Interest Income ........................     22,815,000       21,204,000       20,093,000      19,118,000      18,686,000
  Provision for Loan Losses (Credit) .........       (100,000)        (100,000)              --              --              --
  Net Income .................................      8,368,000        7,626,000        6,891,000       6,208,000       6,028,000
PER SHARE DATA: (1)
  Basic Earnings .............................   $       2.69     $       2.45     $       2.20    $       1.97    $       1.92
  Diluted Earnings ...........................           2.64             2.40             2.15            1.94            1.89
  Cash Dividends Declared ....................            .57              .49              .43             .37             .34
  Stock Splits/Dividends Declared ............             --          3-for-2               --         3-for-2              --
  Book Value .................................   $      21.03     $      18.94     $      17.29    $      15.69    $      13.52
BALANCE SHEET DATA AT PERIOD END:
  Total Assets ...............................   $547,622,000     $484,674,000     $440,903,000    $425,655,000    $396,055,000
  Total Loans ................................    170,718,000      154,730,000      152,682,000     145,874,000     143,613,000
  Allowance for Loan Losses ..................      3,651,000        3,579,000        3,600,000       3,600,000       3,600,000
  Total Deposits .............................    479,231,000      422,759,000      384,361,000     373,955,000     351,526,000
  Stockholders' Equity .......................     65,099,000       58,966,000       54,169,000      49,340,000      42,608,000
AVERAGE BALANCE SHEET DATA:
  Total Assets ...............................   $510,409,000     $460,551,000     $436,659,000    $411,717,000    $390,543,000
  Total Loans ................................    164,063,000      153,733,000      150,090,000     143,677,000     141,399,000
  Allowance for Loan Losses ..................      3,643,000        3,597,000        3,606,000       3,607,000       3,602,000
  Total Deposits .............................    445,266,000      402,392,000      383,091,000     363,676,000     347,674,000
  Stockholders' Equity .......................     62,326,000       56,234,000       51,229,000      45,908,000      41,005,000
FINANCIAL RATIOS:
  Return on Average Total Assets (ROA) .......           1.64%            1.66%            1.58%           1.51%           1.54%
  Return on Average Stockholders' Equity (ROE)          13.43            13.56            13.45           13.52           14.70
  Average Equity to Average Assets ...........          12.21            12.21            11.73           11.15           10.50


(1)  Per share data have been  adjusted  to reflect  the  3-for-2  stock  splits
     declared in 1997 and 1995.


STOCK PRICES

     The Corporation's Common Stock trades on The Nasdaq SmallCap Market tier of
The Nasdaq Stock Market under the symbol FLIC.  The  following  table sets forth
high and low sales prices for the years ended December 31, 1998 and 1997.

                                   1998                          1997
                         ------------------------      ------------------------
Quarter                    High            Low           High            Low
- -------                  ---------      ---------      ---------      ---------
First                    $  54          $  40          $  28 2/3      $  22 1/3
Second                      52             46 3/4         29             27 1/3
Third                       48 1/2         41 1/8         32 1/6         28 2/3
Fourth                      44             37             41 1/6         32 1/3
                                                    

     At  December  31,  1998,  there  were 791  stockholders  of  record  of the
Corporation's  Common Stock. The number of stockholders of record includes banks
and  brokers  who act as  nominees,  each of whom may  represent  more  than one
stockholder. Prices have been adjusted to reflect a 3-for-2 stock split declared
in December 1997.



                                       63

 

CONTENTS

     Selected Financial Data............................................... (i)
     Letter to Stockholders................................................  1
     Management's Discussion and Analysis of Financial Condition 
       and Results of Operations...........................................  4
     Management's Responsibility for Financial Reporting................... 14
     Consolidated Financial Statements and Notes........................... 15
     Report of Independent Public Accountants.............................. 37
     Directors--The First of Long Island Corporation, The First 
       National Bank of Long Island........................................ 38
     Senior Management--The First National Bank of Long Island............. 39
     Officers--The First of Long Island Corporation, The First 
       National Bank of Long Island........................................ 40
     Business Development Board--The First National Bank of Long
       Island.............................................................. 41

BUSINESS OF THE CORPORATION

     The First of Long Island Corporation  ("Corporation") is a one-bank holding
company  organized under the laws of the State of New York. Its primary business
is the operation of its sole subsidiary,  The First National Bank of Long Island
("Bank").

     The Bank was organized in 1927 under  national  banking laws and became the
sole subsidiary of the Corporation under a plan of reorganization effected April
30, 1984.

     The Bank is a full service  commercial bank which provides a broad range of
financial services to individual,  professional,  corporate,  institutional, and
government customers through its eighteen branch system on Long Island.

     The First of Long Island Agency,  Inc. was organized in 1994 under the laws
of the State of New York, as a subsidiary  of the Bank to conduct  business as a
licensed  insurance  agency in the sale of  insurance,  primarily  fixed annuity
products.

     The Bank is subject to regulation and  supervision  of the Federal  Reserve
Board,  the  Comptroller  of the  Currency,  and the Federal  Deposit  Insurance
Corporation which also insures its deposits.  The Comptroller of the Currency is
the primary banking agency  responsible  for regulating the subsidiary  Bank. In
addition,  the  Corporation is subject to the regulations and supervision of the
Federal Reserve Board and the Securities and Exchange Commission.


ANNUAL MEETING NOTICE

     The  Annual  Meeting  of  Stockholders  will be held at the Old  Brookville
office of The First National Bank of Long Island, 209 Glen Head Road, Glen Head,
New York 11545 on Tuesday, April 20, 1999 at 3:30 P.M.

     ---------------------------------------------------------------------------
     Executive Office                          Transfer Agent and Registrar
     The First of Long Island Corporation      Registrar and Transfer Company
     10 Glen Head Road                         10 Commerce Drive
     Glen Head, New York   11545               Cranford, New Jersey  07016-3572
     (516) 671-4900                            (800) 368-5948
     www.firstofli.com
     ---------------------------------------------------------------------------

           This annual report contains Year 2000 readiness disclosures
  which are subject to the Year 2000 Information and Readiness Disclosure Act.




                                       64





A Letter To Our Stockholders

[PHOTO OMITTED]
J. William Johnson
Chairman and Chief Executive Officer

We look  forward to the future with a great deal of  confidence  in The First of
Long Island as a premier financial institution.

[LOGO] The First Of Long Island









                                       65



To Our Stockholders, Customers and Friends

     We are pleased to report on The First of Long  Island's  results  this past
year. All major goals for the year were exceeded and despite continued  negative
pressure on our net interest  margin,  earnings per share were up 10%.  Earnings
equaled $2.64 per share in 1998 as compared to $2.40 per share the year earlier.
Except for a 6% decline in the 1991  recession  (when many banks had net losses)
and excluding a nonrecurring  credit in 1993, this is the  twenty-first  year of
increased  earnings  for The First of Long Island and,  without  exception,  the
twenty-first  year of dividend  increases.  Dividends  declared for 1998 were 57
cents per share, an increase of 16% over the amount declared last year.
 
     Once  again,  the most  important  factor  in the  growth in  earnings  was
checking  deposits which increased on average by $21,700,000,  or just over 16%.
Other important contributors that positively impacted earnings were increases in
stockholders' equity, service charge income and commercial loans. Service charge
income grew by approximately 12%.

     Overall there was an 8%, or $13,000,000,  growth in loans from December 31,
1997 to a year  later.  Commercial  loans  had the most  significant  percentage
growth  while  mortgages  also  showed  good  increases.  Residential  mortgages
continued to grow and we were  especially  gratified by the growth in commercial
mortgages.  The growth in commercial mortgages is the first increase we have had
in this  important  product in recent  years.  Consumer  loans  declined  mostly
because of the periodic sale of student loans.

     As previously  stated,  we have had continued  pressure on our net interest
margin.  The  general  decline of  interest  rates in recent  years has hurt our
margins,  as  longer-term  securities  cannot be  replaced  upon  maturity  with
securities  bearing   comparable  yields.  In  addition,   we  have  experienced
competitive pressure in the past few years on our loan interest margins.  During
a period of declining  interest rates,  there can be some short-term  benefit to
our margins as, for  example,  money market  savings  rates would be expected to
reprice more quickly than  one-year  adjustable  rate  mortgages.  However,  for
longer-term securities and loans we are negatively impacted by lower rates. This
is because we consider our longer-term  earning assets to be principally  funded
by checking deposits and stockholders'  equity whose cost does not relate to the
level of interest  rates.  The First of Long Island  should have its highest and
most stable net interest margin in times of sustained high rates.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

           Earnings per share

1979                             $ .12    
1980                             $ .23
1981                             $ .25
1982                             $ .31
1983                             $ .39
1984                             $ .57
1985                             $ .87
1986                             $1.02
1987                             $1.09
1988                             $1.25
1989                             $1.29
1990                             $1.37
1991                             $1.29
1992                             $1.55
1993                             $1.72
1994                             $1.89
1995                             $1.94
1996                             $2.15
1997                             $2.40
1998                             $2.64
On a fully diluted basis

     Our return on assets  continued at a particularly  high level in 1998 being
at 1.64%. In addition,  return on equity remained fairly  consistent with recent
years.

     The year 1998 and the  beginning of 1999 have been very active for us as we
are converting our entire branch  computer  system to a new and more advanced PC
network. Installations at our branches commenced in the last quarter of 1998 and
are continuing into the first quarter of 1999. This computer system,  as well as
certain  new  communications  initiatives,   are  expensive  and  involve  major
undertakings for us. These changes also come at a time when our old systems were
fully depreciated.

     Another major  undertaking over the past twelve months has been the opening
of four branch  offices.  In February 1998 we moved our Rockville  Centre office
and converted it from a commercial  banking facility to a full service location.
In August we opened a new commercial  banking  office in Hauppauge,  followed by
similar  offices in Bohemia in September and Garden City in January 1999. We are
very excited about these branches.  However, they will have a negative impact on
earnings,  the  period  of which we hope  will be short.  We  believe  we have a
valuable  window of  opportunity  occasioned by mergers of the megabanks and our


                                       66



conclusion that their ability to deliver high quality service is made especially
difficult in periods where their focus is on consolidation and cost cutting.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

    Cash Dividends Declared Per Share

1979                               $.01
1980                               $.03
1981                               $.03
1982                               $.05
1983                               $.07
1984                               $.08
1985                               $.12
1986                               $.15
1987                               $.17
1988                               $.19
1989                               $.19
1990                               $.23
1991                               $.25
1992                               $.28
1993                               $.31
1994                               $.34
1995                               $.37
1996                               $.43
1997                               $.49
1998                               $.57
       
     This  past year has also seen a  significant  amount of work and  attention
focused on the Year 2000 date  change  problem,"Y2K."  The First of Long  Island
began  work on this  issue in 1996.  We have made  excellent  progress  overall,
including  remediation of the data  processing  systems used in our core banking
activities.  Full  remediation  and  installation  of those  systems is expected
within the next few months, although testing will continue through 1999.

     In the  coming  years  we  expect  to  continue  our  emphasis  on  opening
commercial  banking  offices.  Prior to 1998,  such offices have been located in
commercial areas but none that would be deemed to be mostly  industrial.  Two of
the offices  opened this past twelve  months are in industrial  locations  where
there  also  is  significant   competition.   We  are  anxious  to  measure  our
effectiveness in soliciting  business in such markets as we determine  potential
markets for future  offices.  We will also evaluate the relative  success of our
new Rockville Centre office as we assess the market for full service branches in
the future.

  [THE FOLLOWING TABLE WAS REPRESENTED BY A BAR CHART IN THE PRINTED MATERIAL]

        Return on Average Assets

1994                               1.54%
1995                               1.51%
1996                               1.58%
1997                               1.66%
1998                               1.64%
                        
     As we  have in the  past,  we  will  maintain  our  emphasis  on  servicing
privately owned businesses, professionals and the service conscious consumer. We
face many  challenges  among  which  are low  interest  margins  if the level of
interest rates remains low, the challenge of rapidly changing technologies,  the
possibility  of interest  being paid on  corporate  checking  balances,  and the
economy,  as this  extraordinarily  long expansion must sometime come to an end.
However,  The First of Long  Island  is a unique  company.  We were  once  again
recognized for superior  performance by US Banker. In its June issue,  among the
top 200 mid-sized  publicly traded banks in the nation, the Company received the
distinction of "3rd in Nation" in terms of overall financial performance and 1st
in the Nation in terms of capital,  being denoted as "Best  Capitalized." We are
highly focused on our markets and providing an extremely high quality of service
to our customers. We always look forward to the future with a bit of concern but
also with a great deal of  confidence  in The First of Long  Island as a premier
financial  institution  not only on Long Island,  but in the United  States as a
whole.

                                        /s/ J. William Johnson
                                        J. William Johnson
                                        Chairman and Chief Executive Officer


                                       67



MANAGEMENT'S DISCUSSION AND
ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS

     The  following  is   management's   discussion   and  analysis  of  certain
significant factors that have affected the Corporation's financial condition and
operating  results during the periods included in the accompanying  consolidated
financial  statements,  and should be read in  conjunction  with such  financial
statements.   The  Corporation's   financial  condition  and  operating  results
principally  reflect those of its  wholly-owned  subsidiary,  The First National
Bank of Long Island (the  "Bank").  The  Corporation's  primary  service area is
Nassau and Suffolk Counties, Long Island.

Overview

     1998 Versus 1997 Summary. The Corporation earned $2.64 per share in 1998 as
compared  to $2.40 in 1997,  an  increase  of 10%.  Based on 1998 net  income of
$8,368,000, the Corporation returned 1.64% on average total assets and 13.43% on
average total equity, representing returns just slightly below those realized in
1997.   Total  assets  and  deposits   were   $547,622,000   and   $479,231,000,
respectively,  at December 31, 1998,  representing increases over prior year-end
balances of  approximately  13%.  Capital grew by $6,133,000,  or 10.4%,  during
1998, and the Corporation's  capital ratios continue to substantially exceed the
current  regulatory  criteria for a  well-capitalized  bank.  In  addition,  the
Corporation's liquidity continues to be strong.

     The most significant reason for the positive results in 1998 is an increase
in average checking balances of $21,699,000, or a bit more than 16%. As in prior
years,  the Bank was again able to use the growth of checking  balances as a key
strategy  in  increasing  earnings  per share.  Other  factors  that  positively
impacted 1998 results were the growth of capital,  an 11.7%  increase in service
charge income, and commercial loan growth.

     When comparing year-end  balances,  total loans grew by 10.3% in 1998. This
is very  favorable  by  contrast  to  growth of 1.3% for the  prior  year.  With
improved  economic  conditions  on Long  Island,  the  Bank was able to grow its
commercial  mortgage  portfolio  by  approximately  6.7%.  Commercial  mortgages
continue to be the Bank's most important loan product.

     Residential  mortgages,  excluding equity loans and lines, also grew nicely
in 1998,  with  year-end 1998 balances up by almost 14.5% when compared to 1997.
Other commercial  loans grew by  approximately  12% and consumer loans declined.
The decline in consumer loans is primarily attributable to the Bank's program of
selling student loans as they enter repayment status.

     The Bank's portfolios of tax-exempt securities and collateralized  mortgage
obligations  ("CMOs") grew  substantially  during 1998, while the U.S.  Treasury
portfolio  declined.  This occurred as a result of management's  efforts to take
advantage  of the better  returns  afforded  by  municipal  securities  and CMOs
relative to the Treasury sector.  Savings and money market deposits were up 9.5%
when  comparing  year-end  1998 to 1997  primarily  because of growth in "Select
Savings" and  "Advantage"  balances.  The Select Savings  product is a statement
savings account that earns a higher money market rate and the Advantage  product
is an interest-bearing checking account. Advantage balances grew largely because
of increased solicitation of IOLA (interest on lawyer) accounts.

     1997 Versus 1996 Summary. The Corporation earned $2.40 per share in 1997 as
compared to $2.15 in 1996, an increase of over 11%.  Based on 1997 net income of
$7,626,000, the Corporation returned 1.66% on average total assets and 13.56% on
average total equity, as compared to returns of 1.58% and 13.45%,  respectively,
in  1996.  Total  assets  and  deposits  were   $484,674,000  and  $422,759,000,
respectively,  at December 31, 1997,  representing increases over prior year-end
balances of approximately 10%. During 1997 capital grew by $4,797,000, or nearly
9%.

     The  most  significant  reason  for the  positive  results  in 1997  was an
increase  in average  checking  balances  of  $9,250,000.  Another  factor  that
positively impacted 1997 results was that total operating expenses, exclusive of
personnel costs,  remained virtually level.  Other contributing  factors were an
11% increase in service charge income and the growth of capital.

     There was little overall loan growth in 1997. Commercial mortgages declined
slightly in 1997 as new production lagged payoffs in what is a mature portfolio.
By contrast,  other commercial loans grew in 1997 with the year-end 1997 balance
up by more than 10% when  compared  to 1996.  Residential  mortgages  and equity
lines of credit also grew in 1997, while consumer loans declined. The decline in
consumer loans was primarily attributable to the bulk sale of student loans that
were in repayment status.


                                       68




     The Bank's portfolio of tax-exempt  securities grew by approximately 34% in
1997 as a result of  management's  efforts to take  advantage  of the  favorable
returns afforded by longer-term,  municipal securities. Savings and money market
deposits  were up  almost  9% when  comparing  year-end  1997 to 1996  primarily
because of the Bank's introduction of its "Select Savings" product.

 Net Interest Income

     Average  Balance  Sheet;  Interest  Rates and  Interest  Differential.  The
following table sets forth the average daily balances for each major category of
assets,  liabilities and stockholders' equity as well as the amounts and average
rates  earned or paid on each  major  category  of  interest-earning  assets and
interest-bearing liabilities.




                                                     1998                             1997                         1996        
                                       -----------------------------    ----------------------------   -----------------------------
                                        Average             Average     Average              Average    Average              Average
                                        Balance   Interest   Rate       Balance   Interest     Rate     Balance   Interest    Rate  
                                       --------   --------  -------     -------   --------   -------   --------   --------   -------
Assets:                                                                    (dollars in thousands)                            
                                                                                                      
Federal funds sold                                                                                                                  
  and commercial paper ..............  $  56,355  $   2,953   5.24%    $  47,664  $   2,580    5.41%   $  36,460  $   1,923   5.27% 
Investment securities:                                                                                                              
  Taxable ...........................    194,380     12,039   6.19       188,456     11,828    6.28      180,574     11,383   6.30  
  Nontaxable (1) ....................     69,334      4,706   6.79        46,897      3,264    6.96       41,763      2,917   6.98  
Loans (1) (2) .......................    164,063     14,661   8.94       153,733     13,862    9.02      150,090     13,407   8.93  
                                       ---------  ---------   ----     ---------  ---------    ----    ---------  ---------   ----  
Total interest-earning assets (1) ...    484,132     34,359   7.10       436,750     31,534    7.22      408,887     29,630   7.24  
                                                  ---------   ----                ---------    ----               ---------   ----  
Allowance for loan losses ...........     (3,643)                         (3,597)                         (3,606)                   
                                       ---------                       ---------                        --------                    
Net interest-earning assets .........    480,489                         433,153                         405,281                    
Cash and due from banks .............     17,429                          16,214                          19,853                    
Premises and equipment, net .........      5,424                           4,948                           5,050                    
Other assets ........................      7,067                           6,236                           6,475                    
                                       ---------                       ---------                       ---------                    
                                       $ 510,409                       $ 460,551                       $ 436,659                    
                                       =========                       =========                       =========                    
                                                                                                                                    
Liabilities and                                                                                                                     
  Stockholders' Equity:                                                                                                             
Savings and money                                                                                     
  market deposits ...................  $ 250,236      7,998   3.20     $ 229,639      7,309    3.18     $ 222,319      6,788   3.05 
Time deposits .......................     40,249      1,869   4.64        39,671      1,888    4.76        36,940      1,704   4.61 
                                       ---------  ---------   ----     ---------  ---------    ----     ---------  ---------   ---- 
Total interest-bearing deposits .....    290,485      9,867   3.40       269,310      9,197    3.42       259,259      8,492   3.28 
                                       ---------  ---------   ----     ---------  ---------    ----     ---------  ---------   ---- 
Checking deposits (3) ...............    154,781                         133,082                          123,832                   
Other liabilities ...................      2,817                           1,925                            2,339                   
                                       ---------                       ---------                        ---------                   
                                         448,083                         404,317                          385,430                   
Stockholders' equity ................     62,326                          56,234                           51,229                   
                                       ---------                       ---------                        ---------                   
                                       $ 510,409                       $ 460,551                        $ 436,659                   
                                       =========                       =========                        =========                   
Net interest income (1) .............             $  24,492                       $  22,337                        $  21,138        
                                                  =========                       =========                        =========        
Net interest spread (1) .............                         3.70%                            3.80%                           3.96%
                                                              ====                             ====                            ==== 
Net interest yield (1) ..............                         5.06%                            5.11%                           5.17%
                                                              ====                             ====                            ====
                                                                   


(1)  Tax-equivalent  basis.  Interest income on a tax-equivalent  basis includes
     the additional amount of interest income that would have been earned if the
     Bank's  investment in tax-exempt  loans and investment  securities had been
     made in loans and  investment  securities  subject to Federal  income taxes
     yielding the same after-tax income. The  tax-equivalent  amount of $1.00 of
     nontaxable  income  was  $1.52 in each year  presented,  based on a Federal
     income tax rate of 34%.

(2)  For the purpose of these  computations,  nonaccruing  loans are included in
     the daily average loan amounts outstanding.

(3)  Includes official check and treasury tax and loan balances.


                                       69



     Rate/Volume Analysis.  The following table sets forth the effect of changes
in volumes,  rates, and rate/volume on tax-equivalent  interest income, interest
expense and net interest income.



                                                                          Year Ended December 31,
                                           -----------------------------------------------------------------------------------------
                                                        1998 versus 1997                               1997 versus 1996
                                             Increase (decrease) due to changes in:         Increase (decrease) due to changes in:
                                           ------------------------------------------     ------------------------------------------
                                                                   Rate/       Net                                Rate/       Net
                                            Volume      Rate      Volume(2)   Change      Volume      Rate       Volume(2)   Change
                                           -------    -------     ---------   -------     -------    -------     ---------   -------
                                                                                 (in thousands)
                                                                                                         
Interest Income:
Federal funds sold ....................    $   470    $   (82)    $   (15)    $   373     $   591    $    51     $    15     $   657
Investment securities:
  Taxable .............................        372       (156)         (5)        211         497        (50)         (2)        445
  Nontaxable (1) ......................      1,562        (81)        (39)      1,442         359        (10)         (2)        347
Loans (1) .............................        931       (124)         (8)        799         325        127           3         455
                                           -------    -------     -------     -------     -------    -------     -------     -------
Total interest income .................      3,335       (443)        (67)      2,825       1,772        118          14       1,904
                                           -------    -------     -------     -------     -------    -------     -------     -------

Interest Expense:
Savings and money
  market deposits .....................        656         31           2         689         223        288          10         521
Time deposits .........................         28        (46)         (1)        (19)        126         54           4         184
                                           -------    -------     -------     -------     -------    -------     -------     -------
Total interest expense ................        684        (15)          1         670         349        342          14         705
                                           -------    -------     -------     -------     -------    -------     -------     -------
Increase (decrease) in net
  interest income .....................    $ 2,651    $  (428)    $   (68)    $ 2,155     $ 1,423    $  (224)    $    --     $ 1,199
                                           =======    =======     =======     =======     =======    =======     =======     =======



(1)  Tax-equivalent basis.

(2)  Represents the change not solely  attributable  to change in rate or change
     in volume but a combination of these two factors.

Net Interest Income - 1998 Versus 1997

     Net interest income on a tax-equivalent  basis increased by $2,155,000,  or
9.6%,  from  $22,337,000 in 1997 to $24,492,000 in 1998. As can be seen from the
above  rate/volume  analysis,  the increase is  comprised  of a positive  volume
variance of $2,651,000 and negative rate and  rate/volume  variances of $428,000
and $68,000, respectively.

     The  positive  volume  variance  was  largely  caused by growth in  average
checking deposits and stockholders' equity and the use of such funds to purchase
investment  securities and originate loans. When comparing 1998 to 1997, average
checking deposits increased by $21,699,000,  or 16.3%, and average stockholders'
equity increased by $6,092,000, or 10.8%.

     Also  contributing  to the  positive  volume  variance  was growth in money
market deposits.  The resulting funds were used to increase the Bank's overnight
position in federal funds sold and to purchase  securities and originate  loans.
When  comparing  1998 to  1997,  average  money  market  deposits  increased  by
$25,091,000, or 13.8%.

     Funding  interest-earning asset growth with growth in checking deposits and
capital has a greater  impact on net  interest  income than  funding such growth
with  interest-bearing  deposits because checking  deposits and capital,  unlike
interest-bearing  deposits,  have no  associated  interest  cost.  The growth of
checking  balances has historically been one of the Corporation's key strategies
for increasing earnings per share.

     The Bank's calling program is a significant  factor that favorably impacted
the growth in average  checking  balances noted when comparing 1998 to 1997, and
competitive  pricing is a  significant  contributing  factor with respect to the
growth in average  interest-bearing  deposits  noted during the same period.  In
addition,  the growth in both  checking  and  interest-bearing  deposits is also
attributable to the Bank's attention to customer service and improved conditions
in the local economy.


                                       70



     Net interest spread and yield were 3.70% and 5.06%, respectively,  for 1998
as compared to 3.80% and 5.11%, respectively, for 1997. It would appear that the
principal  causes for the  decreases  in spread and yield are  pressure  on loan
rates  brought  about by  competitive  pricing and  reduced  yield on the Bank's
investment securities portfolio.

     In  1998,  nontaxable  investment  securities  represented  14.3%  of total
average  interest-earning  assets,  up from 10.7% in 1997.  This change resulted
from  management's  efforts  to  grow  the  longer-term,   municipal  securities
portfolio in light of the favorable  returns  offered by municipals  relative to
U.S. Treasury  securities.  Average total loans increased by 6.7% when comparing
1998 to 1997 and 2.4% when comparing 1997 to 1996. The increased growth rate for
1998 is believed to be largely  attributable to improved economic  conditions on
Long Island.

Net Interest Income - 1997 Versus 1996

     Net interest income on a tax-equivalent  basis increased by $1,199,000,  or
5.7%,  from  $21,138,000 in 1996 to $22,337,000 in 1997. As can be seen from the
Rate/Volume  Analysis,  the increase was comprised of a positive volume variance
of $1,423,000 and a negative rate variance of $224,000.

     The  positive  volume  variance  was  largely  caused by growth in  average
checking deposits and stockholders' equity and the use of such funds to purchase
investment  securities and originate loans. When comparing 1997 to 1996, average
checking deposits  increased by $9,250,000,  or 7.5%, and average  stockholders'
equity increased by $5,005,000, or 9.8%.

     Also  contributing  to the  positive  volume  variance  was growth in money
market deposits.  The resulting funds were used to increase the Bank's overnight
position in federal  funds sold.  When  comparing  1997 to 1996,  average  money
market deposits increased by $12,148,000, or 7.2%.

     The Bank's calling program was a significant factor that favorably impacted
the growth in average  checking  balances noted when comparing 1997 to 1996, and
competitive  pricing was a significant  contributing  factor with respect to the
growth in average  interest-bearing  deposits  noted during the same period.  In
addition,  the growth in both  checking and  interest-bearing  deposits was also
attributable  to the Bank's  attention  to customer  service and local  economic
conditions.

     Net interest spread and yield were 3.80% and 5.11%, respectively,  for 1997
as compared to 3.96% and 5.17%, respectively, for 1996. It would appear that the
principal cause for the decreases in spread and yield was pressure on loan rates
brought about by competitive pricing.

Noninterest Income, Noninterest Expense, and Income Taxes

     Noninterest  income  consists  primarily  of  service  charges  on  deposit
accounts and Trust  Department  income.  Noninterest  income was  $4,820,000 and
$4,318,000 in 1998 and 1997,  respectively,  representing  increases  over prior
year amounts of $502,000,  or 11.6%,  and $412,000,  or 10.6%.  The increase for
1998 is largely  comprised  of  increases in Trust  Department  income,  account
maintenance/activity  charges,  and insufficient funds charges. The increase for
1997 was largely  attributable to an increase in insufficient  funds charges,  a
portion of which resulted from a revision of the Bank's service charge schedule,
and the absence of securities losses in 1997 versus losses of $148,000 in 1996.

     Noninterest expense is comprised of salaries, employee benefits,  occupancy
and equipment  expense and other operating  expenses  incurred in supporting the
various  business  activities  of  the  Corporation.   Noninterest  expense  was
$15,469,000  and  $14,285,000  in  1998  and  1997,  respectively,  representing
increases over prior year amounts of $1,184,000, or 8.3%, and $786,000, or 5.8%.
The  increase for 1998 is  primarily  attributable  to increases in salaries and
other operating expenses of $633,000 and $323,000, respectively. The increase in
salaries is primarily  attributable  to normal annual  salary  increases and the
opening of a full-service branch in Rockville Centre, Nassau County, Long Island
in  February  of 1998 (the  Bank  simultaneously  closed  its  Rockville  Centre
commercial  banking  office) and two new commercial  banking  offices in Suffolk
County,  Long  Island  in the  third  quarter  of 1998.  The  increase  in other
operating expenses is largely attributable to the new branch openings.

     In addition to the new full-service  branch and commercial  banking offices
discussed above, the Bank opened a new commercial banking office in Garden City,
Long  Island in  January  1999.  Although  the new  locations  are  expected  to
positively  impact results of operations on a longer-term  basis,  the near-term
impact is expected to be  negative as a result of start-up  expenses,  increased
marketing  efforts,  and operating  expenses  incurred  while a customer base is
being  built.  Based  on  available  information,  management  expects  that the
negative  impact on 1999 net  income  before  income  taxes  should  not  exceed
$350,000.

     The increase in noninterest expense for 1997 was primarily  attributable to
increases in salaries and employee  benefits  expense of $355,000 and  $450,000,
respectively.  The increase in salaries  was  primarily  attributable  to normal
annual  


                                       71



salary  increases.  The largest  component of the increase in employee  benefits
expense was an increase in employee retirement plan expense of $196,000.

     In 1998 the Bank began  upgrading  various  equipment,  particularly in its
branch  system,  to better serve its customers and improve the efficiency of its
operations.  Such  upgrades are  expected to be completed in 1999.  The upgrades
have and will  continue to  negatively  impact  results of operations as the new
items replace ones that are  fully-depreciated.  Based on available information,
management expects the negative impact on 1999 net income before income taxes to
be approximately $450,000.

     Income tax expense as a  percentage  of book income was 31.8%,  32.7%,  and
34.4% in 1998, 1997 and 1996,  respectively.  The decrease in the percentage for
1998  is  primarily  attributable  to an  increase  in the  size  of the  Bank's
tax-exempt   securities   portfolio.   The  decrease  for  1997  was   primarily
attributable  to  refunds of  federal  and state  income  taxes  resulting  from
amending prior year tax returns.

Allowance and Provision For Loan Losses

     The  allowance  for loan  losses was  $3,651,000  at  December  31, 1998 as
compared to $3,579,000 at December 31, 1997, representing 2.1% and 2.3% of total
loans,  respectively.  The  change  in  the  allowance  during  1998  is  due to
recoveries  of $271,000,  chargeoffs  of $99,000,  and a $100,000  credit in the
provision for loan losses.

     The  allowance  for loan  losses is an  amount  that  management  currently
believes will be adequate to absorb  possible  future losses on existing  loans.
The  provision  charged to  operations,  if any, and the related  balance in the
allowance  for  loan  losses  is based  upon  periodic  evaluations  of the loan
portfolio  by  management.  These  evaluations  consider  a variety  of  factors
including, but not limited to, historical losses; a borrower's ability to repay;
the value of any related  collateral;  levels of and trends in delinquencies and
nonaccruing  loans;  trends in volume  and terms of loans;  changes  in  lending
policies  and  procedures;  experience,  ability  and  depth of  lending  staff;
national  and  local  economic   conditions;   concentrations  of  credit;   and
environmental risks.

     In both 1998 and 1997, the Bank recovered  amounts  previously  charged off
through the sale of a nonaccruing  loan. The recovery in each year increased the
level of the allowance for loan losses beyond what management  deemed  necessary
to absorb possible future losses on existing loans and, as a result,  management
reduced  the  allowance  with an  offsetting  credit to the  provision  for loan
losses. The provision credit in each year was $100,000.

     The amount of future  chargeoffs  and  provisions  for loan  losses will be
affected by,  among other  things,  economic  conditions  on Long  Island.  Such
conditions  affect the financial  strength of the Bank's borrowers and the value
of real estate  collateral  securing  the Bank's  mortgage  loans.  In addition,
future  provisions and chargeoffs could be affected by environmental  impairment
of properties  securing the Bank's mortgage loans.  Loans secured by real estate
represent  approximately  77% of total loans  outstanding  at December 31, 1998.
Since 1987,  environmental audits have been instituted on commercial  properties
and the  incidence  and  scope  of these  audits  has  been  increased  over the
succeeding  years.  Under the Bank's current policy,  an environmental  audit is
required on practically all commercial-type properties that are considered for a
mortgage  loan. At the present time, the Bank is not aware of any existing loans
in the  portfolio  where there is  environmental  pollution  originating  on the
mortgaged properties that would materially affect the value of the portfolio.







                                       72






Asset Quality

     The  Corporation  has identified  certain  assets as risk  elements.  These
assets  present  more than the normal  risk that the  Company  will be unable to
eventually  collect or realize their full carrying  value. As shown in the table
that  follows,  the total  level of risk  elements  decreased  from  $437,000 at
year-end 1997 to $22,000 at year-end 1998. The reduction is primarily due to the
resolution of several nonaccruing loans.

                                                                 1998      1997
                                                                 ----      ----
                                                                  (dollars in 
                                                                   thousands)

Nonaccruing loans ..........................................     $ 22      $382
Foreclosed real estate .....................................       --        --
                                                                 ----      ----
  Total nonperforming assets ...............................       22       382
Troubled debt restructurings ...............................       --         6
Loans past due 90 days or more as to
  principal or interest payments and still accruing ........       --        49
                                                                 ----      ----
  Total risk elements ......................................     $ 22      $437
                                                                 ====      ====

Nonaccruing loans as a percentage of total loans ...........      .01%      .25%
                                                                 ====      ====
Nonperforming assets as a percentage of total loans
  and foreclosed real estate ...............................      .01%      .25%
                                                                 ====      ====
Risk elements as a percentage of total loans and
  foreclosed real estate ...................................      .01%      .28%
                                                                 ====      ====

Capital

     The  Corporation's  capital  management  policy  is  designed  to build and
maintain  capital  levels  that  exceed  regulatory  standards.   Under  current
regulatory  capital  standards,   banks  are  classified  as  well  capitalized,
adequately  capitalized  or  undercapitalized.  Under  such  standards,  a  well
capitalized  bank is one that has a total  risk-based  capital ratio equal to or
greater than 10%, a Tier 1 risk-based capital ratio equal to or greater than 6%,
and  a  Tier  1  leverage  capital  ratio  equal  to or  greater  than  5%.  The
Corporation's  total risk-based  capital,  Tier 1 risk-based  capital and Tier 1
leverage capital ratios of 31.76%, 30.51% and 11.88%, respectively,  at December
31, 1998 substantially exceed the requirements for a well-capitalized bank.

     Total  stockholders'  equity  increased  by  $6,133,000,   or  10.4%,  from
$58,966,000  at December  31, 1997 to  $65,099,000  at December  31,  1998.  The
increase in  stockholders'  equity is  primarily  attributable  to the  combined
effect  of net  income of  $8,368,000,  unrealized  gains on  available-for-sale
securities of $799,000, repurchases of common stock amounting to $1,566,000, and
cash dividends declared of $1,767,000.

Cash Flows and Liquidity

     Cash Flows.  During 1998,  total deposits  increased by  $56,472,000.  This
increase,  along with  $8,591,000 in cash provided by operations and $218,000 in
proceeds  from the  exercise of stock  options,  were used to fund  increases in
investment securities and loans of $25,836,000 and $15,816,000, respectively, an
increase in cash and cash  equivalents  of  $18,493,000,  repurchases  of common
stock  amounting to $1,566,000,  cash dividends paid of $1,682,000,  and capital
expenditures of $1,888,000.

     As  reflected  in  the   accompanying   consolidated   balance  sheet,  the
$56,472,000  growth in deposits from year-end 1997 to year-end 1998 is comprised
of an increase in checking deposits of $32,198,000, or 22.5%, and an increase in
total  interest-bearing  deposits  of  $24,274,000,  or 8.7%.  The  increase  in
interest-bearing  deposits is primarily  attributable  to growth in money market
balances.

     During 1998,  commercial and industrial  loans increased by $3,062,000,  or
11.9%,  loans secured by residential  real estate  increased by  $6,390,000,  or
11.2%,  and  commercial  mortgages  increased  by  $4,347,000,  or  6.7%.  These
increases  are the primary  reason for the growth in the loan  portfolio  during
1998.

      Liquidity.   The  Corporation's  primary  sources  of  liquidity  are  its
overnight position in federal funds sold; its short-term  investment  securities
portfolio which generally consists of securities  purchased to mature within one
year and  securities  with  average  lives of one year or less;  maturities  and
monthly payments on the balance of the investment  securities  portfolio and the
loan portfolio;  and investment securities designated as available-for-sale.  At
December 31, 1998,  the  Corporation  had  $76,000,000 in federal funds sales, a
short-term   securities   portfolio  of  $12,665,000,   and   available-for-sale
securities of $87,021,000. The Corporation's liquidity is enhanced by its stable
deposit  base which  



                                       73



primarily consists of checking, savings and money market accounts. Such accounts
comprised  92.0% of total deposits at December 31, 1998,  while time deposits of
$100,000  and over  and  other  time  deposits  comprised  only  2.7% and  5.3%,
respectively.

     The Bank attracts all of its deposits through its banking offices primarily
from the  communities  in which those  banking  offices are located and does not
rely on brokered deposits. In addition,  the Bank has not historically relied on
purchased or borrowed funds as sources of liquidity.

Market Risk

     The Bank  originates  and invests in  interest-earning  assets and solicits
interest-bearing  deposit  accounts.  The  operations of the Bank are subject to
risk  resulting  from interest rate  fluctuations  to the extent that there is a
difference  between  the  amount of the Bank's  interest-earning  assets and the
amount  of   interest-bearing   liabilities   that  mature,   reprice,   or  are
prepaid/withdrawn  in specified time periods.  Because  approximately 40% of the
Bank's  interest-earning  assets  are  funded  by  noninterest-bearing  checking
deposits  and  capital,  a sustained  decrease in interest  rates  should have a
negative  impact on net  interest  income as such assets  reprice at lower rates
without an offsetting  reduction in interest expense.  The Bank defines interest
rate  risk as the risk that the  Bank's  earnings  and/or  net  portfolio  value
(defined below) will change when interest rates change. The principal  objective
of the Bank's asset/liability management activities is to provide maximum levels
of net interest income while maintaining  acceptable levels of interest rate and
liquidity risk and facilitating the funding needs of the Bank.

     The Bank  monitors  and  controls  interest  rate risk through a variety of
techniques  including use of interest rate  sensitivity  models and  traditional
interest  rate  sensitivity  gap analysis.  Through use of the models,  the Bank
projects  future net interest  income and then estimates the effect on projected
net  interest  income of various  changes in interest  rates and  balance  sheet
growth  rates.  The Bank also uses the  models to  calculate  the  change in net
portfolio  value  ("NPV") over a range of interest  rate change  scenarios.  Net
portfolio  value is the present value of expected  future cash flows from assets
less the present value of expected cash flows from liabilities.  Traditional gap
analysis   involves   arranging   the   Bank's   interest-earning   assets   and
interest-bearing  liabilities  by  repricing  periods  and  then  computing  the
difference, or interest-rate sensitivity gap, between the assets and liabilities
which are estimated to reprice during each time period and cumulatively  through
the end of each time period.

     Both interest rate sensitivity  modeling and gap analysis involve a variety
of  significant  estimates and  assumptions  and are done at a specific point in
time. Interest rate sensitivity modeling requires, among other things, estimates
of:  (1) how  much  and when  yields  and  costs  on  individual  categories  of
interest-earning assets and interest-bearing liabilities will respond to general
changes in market interest rates; (2) future cash flows; and (3) discount rates.

     Gap  analysis  requires  estimates  as to  when  individual  categories  of
interest  sensitive  assets and liabilities will reprice and assumes that assets
and liabilities  assigned to the same repricing  period will reprice at the same
time and in the same amount.  Like sensitivity  modeling,  gap analysis does not
take into account the fact that the repricing of some assets and  liabilities is
discretionary and subject to competitive and other pressures.

     Changes in the estimates and assumptions made for interest rate sensitivity
modeling and gap analysis could have a significant  impact on projected  results
and  conclusions.  Therefore,  these  techniques may not accurately  reflect the
actual  impact of general  interest  rate  movements  on the Bank's net interest
income or net portfolio value.

     The  following  table is provided  pursuant  to the market risk  disclosure
rules set forth in Item 305 of  Regulation  S-K of the  Securities  and Exchange
Commission.  The  information  provided  in the  table is  based on  significant
estimates and assumptions and constitutes a "forward looking  statement"  within
the meaning of that term as set forth in Rule 175 of the  Securities Act of 1933
and Rule 3b-6 of the Securities  Act of 1934.  The base case  information in the
table  shows (1) an  estimate  of the  Corporation's  NPV at  December  31, 1998
arrived at by  discounting  estimated  future cash flows at current market rates
and (2) an estimate  of net  interest  income for 1999  assuming  that  maturing
assets or  liabilities  are replaced  with new balances of the same type, in the
same  amount,  and at the same rate level.  The rate change  information  in the
table shows  estimates of NPV at December  31, 1998 and net interest  income for
1999  assuming  rate  changes of plus 100 and 200 basis points and minus 100 and
200 basis points.  Rate changes are assumed to occur uniformly  across the yield
curve regardless of the duration to maturity or repricing of specific assets and
liabilities.  In addition,  for purposes of calculating  NPV, the indicated rate
changes  are assumed to be shock or  immediate  changes,  while for  purposes of
projecting  future net interest income the indicated rate changes are assumed to
be ramped or occur evenly over a twelve month time period.  In projecting future
net  interest  income under the  indicated  rate change  scenarios,  activity is
simulated by replacing  maturing balances with new balances of the same type, in
the same amount, but at the current rate level and adjusting  repricing balances
to the current rate level.


                                       74



      Based on the foregoing  assumptions  and as depicted in the table below, a
ramped decrease in interest rates over a twelve-month time period has a positive
effect on net interest income for the time period.  This is principally  because
the Bank's  interest-bearing  deposit accounts reprice faster than its loans and
investment securities.  However, over a longer period of time, and assuming that
interest  rates  remain  stable  after  the first  year,  the  impact  should be
negative.  This occurs primarily because with the passage of time more loans and
investment securities will reprice at the lower rates and, as previously stated,
there will be no  offsetting  reduction in interest  expense for those loans and
investment  securities  funded  by  noninterest-bearing  checking  deposits  and
capital. The opposite should be true of a ramped increase in interest rates over
a twelve-month time period with rate stabilization after the twelve months.



                                                  Net Portfolio Value (NPV)          Net Interest Income
                                                   at December 31, 1998                  for 1999
                                                  -------------------------       -------------------------
                                                                 Percent                           Percent
                                                                 Change                            Change
                                                                  From                              From
Rate Change Scenario                              Amount        Base Case         Amount          Base Case
- ----------------------------------------          ------        ---------         ------          ---------
                                                                  (dollars in thousands)
                                                                                          
+ 200 basis point rate change .........          $41,645         (40.1)%          $25,596          (3.8)%
+ 100 basis point rate change .........           55,561         (20.0)            26,105          (1.9)
   Base case (no rate change) .........           69,480            --             26,614            --
- - 100 basis point rate change .........           83,399          20.0             27,123           1.9
- - 200 basis point rate change .........           97,315          40.1             27,632           3.8



     The following table summarizes the Corporation's  cumulative  interest rate
sensitivity  gap at  December  31,  1998 based upon  significant  estimates  and
assumptions that the Corporation believes to be reasonable.



                                                                             Repricing Date
                                       ---------------------------------------------------------------------------------------------
                                                      Over       Over                    Over
                                                      Three      Six                   One Year
                                         Three       Months     Months        Total     Through      Over         Non-
                                         Months      Through   Through        Within     Five        Five      interest-
                                        or Less    Six Months  One Year      One Year    Years       Years     Sensitive     Total
                                       ---------   ----------  ---------     --------- ---------   ---------   ----------  ---------
                                                                             (in thousands)
                                                                                                         
Assets:
   Federal funds sold ..............   $  76,000   $      --   $      --   $  76,000   $      --   $      --   $      --   $  76,000
   Investment securities ...........      18,594      20,761      24,359      63,714     157,409      51,261       2,270     274,654
   Loans ...........................      63,455      16,093      32,186     111,734      41,582      13,260         491     167,067
   Other assets ....................          --          --          --          --          --          --      29,901      29,901
                                       ---------   ---------   ---------     --------- ---------   ---------   ---------   ---------
                                         158,049      36,854      56,545     251,448     198,991      64,521      32,662     547,622
                                       ---------   ---------   ---------     --------- ---------   ---------   ---------   ---------
Liabilities and Stockholders'
 Equity:
   Checking deposits ...............          --          --          --          --          --          --     175,046     175,046
   Savings and money market deposits     195,212       5,880       9,462     210,554      21,846      33,284          --     265,684
   Time deposits ...................      20,281       9,835       5,564      35,680       2,795          26          --      38,501
   Other liabilities ...............          --          --          --          --          --          --       3,292       3,292
   Stockholders' equity ............          --          --          --          --          --          --      65,099      65,099
                                       ---------   ---------   ---------     --------- ---------   ---------   ---------   ---------
                                         215,493      15,715      15,026     246,234      24,641      33,310     243,437     547,622
                                       ---------   ---------   ---------     --------- ---------   ---------   ---------   ---------
Interest-rate sensitivity gap ......   $ (57,444)  $  21,139   $  41,519   $   5,214   $ 174,350   $  31,211   $(210,775)  $      --
                                       =========   =========   =========     ========= =========   =========   =========   =========

Cumulative interest-rate
 sensitivity gap ...................   $ (57,444)  $ (36,305)  $   5,214   $   5,214   $ 179,564   $ 210,775   $      --   $      --
                                       =========   =========   =========     ========= =========   =========   =========   =========




                                       75




New Accounting Pronouncements

     In June 1998, the Financial  Accounting Standards Board issued Statement of
Financial  Accounting  Standards No. 133 "Accounting For Derivative  Instruments
and Hedging Activities" ("SFAS No. 133"). This Statement establishes  accounting
and reporting standards for derivative instruments, including certain derivative
instruments embedded in other contracts, and for hedging activities. It requires
that an entity  recognize all derivatives as either assets or liabilities in the
statement of financial position and measure those instruments at fair value. The
accounting for changes in the fair value of a derivative depends on the intended
use of the  derivative  and the resulting  designation.  SFAS No. 133,  which is
effective for all fiscal quarters of fiscal years beginning after June 15, 1999,
will not impact the Corporation's accounting or disclosures.

Year 2000

     The Bank began its Year 2000 compliance efforts in 1996 and has established
formal  processes for identifying,  assessing,  and managing the Year 2000 risks
posed by internal bank activities,  vendors, and customers. On an overall basis,
the Bank made  excellent  progress in 1998,  including  remediation  of the data
processing  systems used in its core banking  activities.  Full  remediation and
installation of those systems is expected in the next several  months,  although
testing will continue through 1999.

     The  Bank  utilizes  Fiserv,  Inc.  ("Fiserv"),  one  of the  largest  data
processing  providers for banks,  savings  institutions,  and credit unions,  to
process the  transactions  originating from its core banking  activities,  which
principally include deposits, loans, and the Bank's investment portfolio. Fiserv
has informed the Bank that most of the application software utilized by the Bank
has been  upgraded to be Year 2000  compliant,  tested  (including  client proxy
testing), and made available for use as of December 31, 1998. The balance of the
software utilized by the Bank should be tested and made available for use in the
first quarter of 1999. The proxy testing conducted by Fiserv, which the Bank has
reviewed and will rely on, was performed in accordance with guidelines issued by
various bank regulatory  agencies.  For most of its  applications,  the Bank has
already converted to the Year 2000-compliant  versions of Fiserv's software. The
remaining  applications should be converted in the next several months. The Bank
will continue to closely monitor Fiserv's efforts to address the Year 2000 issue
and fully  expects  that Fiserv will be Year 2000  compliant in time for the new
millennium.  If Fiserv fails in its Year 2000 compliance efforts and the Bank is
not given  sufficient  advance  warning,  such failure  could have a significant
adverse impact on the operations of the Bank.

     Testing of internal  information and embedded technology  systems,  none of
which are  deemed to be  mission  critical,  is  ongoing  but was  substantially
completed in 1998. In the third quarter of 1998,  the Bank  completed an initial
assessment of the risks posed by its  significant  customers and  counterparties
and is  continuing  to assess these risks on an ongoing  basis.  During the next
year the Bank will continue to monitor its own internal activities and the plans
of its vendors and customers to address the Year 2000 issue.

     For  a  substantial  portion  of  its  internal  information  and  embedded
technology  systems,  none of which are deemed to be mission critical,  the Bank
has  contingency/disaster  recovery  plans in  place  and is in the  process  of
developing others where it is reasonably  feasible.  With respect to significant
outside  vendors,  the Bank is  developing  procedures  to  process  information
offline in the event of a Year 2000 failure.

     The Bank has  upgraded its  communication  systems and is in the process of
upgrading  equipment  in its branch  system to better  serve its  customers  and
improve  the  efficiency  of its  operations.  The  timing of the  upgrades  was
accelerated  as a result of the Year 2000 issue.  The total cost of the upgrades
is expected to be approximately  $1,500,000.  Approximately half of the upgrades
were purchased and placed in service in the latter part of 1998, and the balance
should be purchased  and placed in service in the first  quarter of 1999.  Other
than the cost of the equipment upgrades,  the Bank expects to meet its Year 2000
commitment   using  internal   resources  and  without   incurring   significant
incremental  expenses.  Total incremental  expenses are currently expected to be
less than $200,000. Based on current information, management does not expect the
total cost of Year 2000 compliance to materially impact the Corporation's future
results of operations, financial condition, or liquidity.

Regulatory Matters

     Financial  Reform  Legislation.   Commercial  checking  deposits  currently
account  for  approximately  26% of the  Bank's  total  deposits.  During  1998,
Congress  considered but did not enact financial  reform  legislation that would
allow customers to cover checks by sweeping funds from interest-bearing accounts
each  business  day and repeal the  prohibition  of the  payment of  interest on
corporate  checking  deposits  in  the  future.  It  is  expected  that  similar
legislation will be considered in 1999. Although  management  currently believes
that the Bank's  earnings  could be more  severely  impacted  


                                       76



by the  payment  of  interest  on  corporate  checking  deposits  than the daily
sweeping of funds from  interest-bearing  accounts to cover checks, either could
have a material adverse impact on the Bank's future results of operations.

     FDICIA. An FDIC-insured  depository institution with assets of $500 million
or more as of the end of its most recent  fiscal year must meet the annual audit
and  management  reporting  requirements  of section 112 of the Federal  Deposit
Insurance   Corporation   Improvement   Act  of  1991   ("FDICIA")  and  related
implementing  regulations.  Among other things, the institution's  annual report
must include a report from management  that contains the following  information:
(1)  a  statement  of  management's  responsibilities  for  preparing  financial
statements,  establishing and maintaining an adequate internal control structure
for financial reporting, and complying with designated safety and soundness laws
in the areas of insider  loans and dividend  restrictions;  (2)  assessments  by
management  regarding the  effectiveness of the  institution's  internal control
structure  and  fiscal  year-end  reporting  procedures  and  the  institution's
compliance with the designated laws and regulations during the fiscal year; and,
(3) an attestation report by the institution's independent public accountants on
management's  assertions  regarding the  effectiveness  of the internal  control
structure and procedures for financial reporting.

     Total  assets  of the Bank grew to more than  $500  million  in 1998.  As a
result,  the Bank's 1999 annual  report  must  comply with the  requirements  of
Section 112 of FDICIA.  Management believes that the cost of compliance will not
have  a  material  adverse  impact  on  the  Corporation's   future  results  of
operations, financial condition, or liquidity.

     Examinations.  The  subsidiary  Bank  was  examined  by the  Office  of the
Comptroller of the Currency in the third quarter of 1998. The  examination was a
regularly  scheduled  safety and  soundness  examination  and also included data
processing  activities and upcoming  technology plans. In addition,  a regularly
scheduled  examination  of the Bank's Trust  Department  was  conducted in April
1998.  Management is not aware, nor has it been apprised, of any recommendations
by regulatory  authorities that if they were  implemented  would have a material
effect on the Corporation's liquidity, capital resources, or operations.

Forward Looking Statements

     "Management's Discussion and Analysis of Financial Condition and Results of
Operations"  contains  various   forward-looking   statements  with  respect  to
financial  performance  and business  matters.  Such statements are contained in
sentences  including the words "expect" or "could" or "should".  The Corporation
cautions  that  these   forward-looking   statements  are  subject  to  numerous
assumptions, risks and uncertainties,  and therefore actual results could differ
materially  from  those  contemplated  by  the  forward-looking  statements.  In
addition, the Corporation assumes no duty to update forward-looking statements.





                                       77



MANAGMENT'S RESPONSIBILITY
FOR FINANCIAL REPORTING


     The management of The First of Long Island  Corporation is responsible  for
the preparation of the financial  statements,  related  financial data and other
information  in this annual  report.  The financial  statements  are prepared in
accordance  with generally  accepted  accounting  principles and include amounts
based on  management's  estimates  and  judgment  where  appropriate.  Financial
information  appearing  throughout  this annual  report is  consistent  with the
financial statements.

     In meeting its  responsibility  both for the  reliability  and integrity of
these statements and information,  management  depends on its accounting systems
and related  internal control  structures.  These systems and controls have been
designed to provide  reasonable  assurances that assets are safeguarded and that
transactions   are  authorized  and  recorded  in  accordance  with  established
procedures and that reliable records are maintained.  As an integral part of the
internal  control  structure,  the  Corporation  maintains  a staff of  internal
auditors  who  monitor  compliance  with and  assess  the  effectiveness  of the
internal  control  structure and coordinate  audit coverage with the independent
auditors.

     The Corporation's  Examining Committee of the Board of Directors,  composed
solely of outside  directors,  meets regularly with the  Corporation's  internal
auditors,  independent  auditors  and  regulatory  examiners  to review  matters
relating to financial  reporting,  internal  control  structure  and the nature,
extent and  results of the audit  effort.  The  independent  auditors,  internal
auditors and banking  regulators  have direct access to the Examining  Committee
with or without management present.

     The  financial  statements  for each of the three years in the period ended
December 31, 1998 have been audited by Arthur Andersen LLP,  independent  public
accountants,  who render an  independent  professional  opinion on  management's
financial statements.  Their appointment was approved by the Board of Directors.
The  examinations  provide an  objective  assessment  of the degree to which the
Corporation's management meets its responsibility for financial reporting. Their
opinions on the  financial  statements  are based on auditing  procedures  which
include reviewing internal control  structures and performing  selected tests of
transactions and records as deemed  appropriate.  These auditing  procedures are
designed  to  provide  a  reasonable  level  of  assurance  that  the  financial
statements are fairly presented in all material respects.




                                       78





Consolidated Financial Statements and Notes

[PHOTO OMITTED]

Superior  service  and a  commitment  to  excellence  has made the First of Long
Island a top-performing bank.

[LOGO] The First of Long Island






                                       79



CONSOLIDATED BALANCE SHEETS




                                                                            December 31,
                                                                  ------------------------------
                                                                      1998             1997
                                                                  -------------    -------------
                                                                                       
Assets:
   Cash and due from banks ....................................   $  16,336,000    $  13,343,000
   Federal funds sold .........................................      76,000,000       60,500,000
                                                                  -------------    -------------
     Cash and cash equivalents ................................      92,336,000       73,843,000
                                                                  -------------    -------------

   Investment securities:
          Held-to-maturity, at amortized cost (approximate fair
             value of $191,252,000 and $192,357,000) ..........     187,633,000      190,577,000
          Available-for-sale, at fair value (amortized cost
             of $84,878,000 and $56,052,000) ..................      87,021,000       56,844,000
                                                                  -------------    -------------
                                                                    274,654,000      247,421,000
                                                                  -------------    -------------
   Loans:
          Commercial and industrial ...........................      28,748,000       25,686,000
          Secured by real estate ..............................     132,357,000      121,620,000
          Consumer ............................................       6,366,000        7,152,000
          Other ...............................................       4,119,000        1,101,000
                                                                  -------------    -------------
                                                                    171,590,000      155,559,000
          Unearned income .....................................        (872,000)        (829,000)
                                                                  -------------    -------------
                                                                    170,718,000      154,730,000
          Allowance for loan losses ...........................      (3,651,000)      (3,579,000)
                                                                  -------------    -------------
                                                                    167,067,000      151,151,000
                                                                  -------------    -------------

   Bank premises and equipment ................................       6,312,000        5,037,000
   Deferred income tax benefits ...............................         116,000          785,000
   Other assets ...............................................       7,137,000        6,437,000
                                                                  -------------    -------------
                                                                  $ 547,622,000    $ 484,674,000
                                                                  =============    =============
Liabilities:
   Deposits:
          Checking ............................................   $ 175,046,000    $ 142,848,000
          Savings and money market ............................     265,684,000      242,579,000
          Time, other .........................................      25,446,000       26,726,000
          Time, $100,000 and over .............................      13,055,000       10,606,000
                                                                  -------------    -------------
                                                                    479,231,000      422,759,000

   Accrued expenses and other liabilities .....................       3,102,000        2,764,000
   Income taxes payable .......................................         190,000          185,000
                                                                  -------------    -------------
                                                                    482,523,000      425,708,000
                                                                  -------------    -------------

Commitments and Contingent Liabilities

Stockholders' Equity:
   Common stock, par value $.10 per share:
     Authorized, 20,000,000 shares;
       Issued and outstanding, 3,095,971 and 3,113,061 shares .         310,000          311,000
   Surplus ....................................................       4,219,000        5,471,000
   Retained earnings ..........................................      59,304,000       52,717,000
                                                                  -------------    -------------
                                                                     63,833,000       58,499,000
   Accumulated other comprehensive income, net of tax .........       1,266,000          467,000
                                                                  -------------    -------------
                                                                     65,099,000       58,966,000
                                                                  -------------    -------------
                                                                  $ 547,622,000    $ 484,674,000
                                                                  =============    =============


See notes to consolidated financial statements


                                       80



CONSOLIDATED STATEMENTS OF INCOME



                                                                                     Year Ended December 31,
                                                                        --------------------------------------------------
                                                                            1998               1997               1996
                                                                        ------------       ------------       ------------
                                                                                                              
Interest income:
    Loans ..........................................................    $ 14,584,000       $ 13,839,000       $ 13,354,000
    Investment securities:
        Taxable ....................................................      12,039,000         11,828,000         11,383,000
        Nontaxable .................................................       3,106,000          2,154,000          1,925,000
    Federal funds sold .............................................       2,953,000          2,580,000          1,923,000
                                                                        ------------       ------------       ------------
                                                                          32,682,000         30,401,000         28,585,000
                                                                        ------------       ------------       ------------
Interest expense:
    Savings and money market deposits ..............................       7,998,000          7,309,000          6,788,000
    Time deposits ..................................................       1,869,000          1,888,000          1,704,000
                                                                        ------------       ------------       ------------
                                                                           9,867,000          9,197,000          8,492,000
                                                                        ------------       ------------       ------------
        Net interest income ........................................      22,815,000         21,204,000         20,093,000
Provision for loan losses (credit) .................................        (100,000)          (100,000)                --
                                                                        ------------       ------------       ------------
Net interest income after provision for loan losses (credit) .......      22,915,000         21,304,000         20,093,000
                                                                        ------------       ------------       ------------

Noninterest income:
    Trust Department income ........................................       1,340,000          1,198,000          1,213,000
    Service charges on deposit accounts ............................       2,986,000          2,674,000          2,407,000
    Realized losses on sales of available-for-sale securities ......              --                 --           (148,000)
    Other ..........................................................         494,000            446,000            434,000
                                                                        ------------       ------------       ------------
                                                                           4,820,000          4,318,000          3,906,000
                                                                        ------------       ------------       ------------
Noninterest expense:
    Salaries .......................................................       7,282,000          6,649,000          6,294,000
    Employee benefits ..............................................       2,785,000          2,732,000          2,282,000
    Occupancy and equipment expense ................................       1,955,000          1,780,000          1,863,000
    Other operating expenses .......................................       3,447,000          3,124,000          3,060,000
                                                                        ------------       ------------       ------------
                                                                          15,469,000         14,285,000         13,499,000
                                                                        ------------       ------------       ------------
        Income before income taxes .................................      12,266,000         11,337,000         10,500,000
Income tax expense .................................................       3,898,000          3,711,000          3,609,000
                                                                        ------------       ------------       ------------
        Net income .................................................    $  8,368,000       $  7,626,000       $  6,891,000
                                                                        ============       ============       ============
Weighted average:
    Common shares ..................................................       3,105,496          3,117,530          3,139,293
    Dilutive stock options .........................................          66,336             64,044             60,372
                                                                        ------------       ------------       ------------
                                                                           3,171,832          3,181,574          3,199,665
                                                                        ============       ============       ============
Earnings per share:
    Basic ..........................................................    $       2.69       $       2.45       $       2.20
                                                                        ============       ============       ============
    Diluted ........................................................    $       2.64       $       2.40       $       2.15
                                                                        ============       ============       ============


See notes to consolidated financial statements



                                       81




CONSOLIDATED STATEMENT OF CHANGES
  IN STOCKHOLDERS' EQUITY



                                                                                                                             
                                                                                                          Accumulated 
                                                                                                            Other              
                                         Common Stock                            Compre-                    Compre-             
                                   -------------------------                     hensive      Retained      hensive      
                                     Shares         Amount        Surplus        Income       Earnings      Income        Total
                                   -----------    -----------    -----------   -----------   -----------  -----------   -----------
                                                                                                           
Balance, January 1 1996 .........    2,096,467    $   210,000    $ 7,366,000                 $41,179,000  $   585,000   $49,340,000
Net Income ......................                                              $ 6,891,000     6,891,000                  6,891,000
Repurchase and retirement
of common stock .................      (22,327)        (2,000)      (728,000)                                              (730,000)
Exercise of stock options .......       14,644          1,000        286,000                                                287,000
Unrealized losses on available-
for-sale-securities, net of
tax of $139,000 .................                                                 (282,000)                  (282,000)     (282,000)
                                                                               -----------
Comprehensive income ............                                              $ 6,609,000
                                                                               ===========
Cash dividends declared -
$.43 per share ..................                                                             (1,337,000)                (1,337,000)
                                   -----------    -----------    -----------                 -----------  -----------   -----------
Balance, December 31, 1996 ......    2,088,784        209,000      6,924,000                  46,733,000      303,000    54,169,000
Net Income ......................                                              $ 7,626,000     7,626,000                  7,626,000
Repurchase and retirement
of common stock .................      (53,059)        (5,000)    (2,439,000)                                            (2,444,000)
Exercise of stock options .......       39,649          4,000        733,000                                                737,000
Unrealized gains on available-
for-sale-securities, net of
tax of $175,000 .................                                                  164,000                   164,000        164,000
                                                                               -----------
Comprehensive income ............                                              $ 7,790,000
                                                                               ===========
3-for-2 stock split .............    1,037,687        103,000                                   (103,000)
Cash dividends declared -
$.49 per share ..................                                                             (1,539,000)                (1,539,000)
Tax benefit of stock options ....                                    253,000                                                253,000
                                   -----------    -----------    -----------                 -----------  -----------   -----------
Balance, December 31, 1997 ......    3,113,061        311,000      5,471,000                  52,717,000      467,000    58,966,000
Net Income ......................                                              $ 8,368,000     8,368,000                  8,368,000
Repurchase and retirement
of common stock .................      (33,637)        (3,000)    (1,563,000)                                            (1,566,000)
Exercise of stock options .......       16,547          2,000        216,000                                                218,000
Unrealized gains on available-
for-sale-securities, net of
tax of $553,000 .................                                                  799,000                    799,000       799,000
                                                                               -----------
Comprehensive income ............                                              $ 9,167,000
                                                                               ===========
Cash in lieu of fractional shares
on 3-for-2 stock split ..........                                                                (14,000)                   (14,000)
Cash dividends declared -
$.57 per share ..................                                                             (1,767,000)                (1,767,000)
Tax benefit of stock options ....                                     95,000                                                 95,000
                                   -----------    -----------    -----------                 -----------  -----------   -----------
Balance, December 31, 1998 ......    3,095,971    $   310,000    $ 4,219,000                 $59,304,000  $ 1,266,000   $65,099,000
                                   ===========    ===========    ===========                 ===========  ===========   ===========


See notes to consolidated financial statements



                                       82



CONSOLIDATED STATEMENTS OF CASH FLOWS




                                                                                                Year Ended December 31,
                                                                                   ------------------------------------------------
Increase (Decrease) in Cash and Cash Equivalents                                       1998              1997              1996
                                                                                   ------------      ------------      ------------
Cash Flows From Operating Activities:
                                                                                                                       
  Net income .................................................................     $  8,368,000      $  7,626,000      $  6,891,000
  Adjustments to reconcile net income to net cash
    provided by operating activities:
    Provision for loan losses (credit) .......................................         (100,000)         (100,000)               --
    Deferred income tax provision (credit) ...................................          114,000           (63,000)          135,000
    Depreciation and amortization ............................................          613,000           528,000           547,000
    Discount accretion on investment securities, net .........................          (46,000)         (814,000)       (1,314,000)
    Gain on sale of equipment ................................................               --                --            (1,000)
    Net realized losses on sales of available-for-sale securities ............               --                --           148,000
    Decrease (increase) in prepaid income taxes ..............................               --             1,000            (1,000)
    Decrease (increase) in other assets ......................................         (700,000)         (676,000)          115,000
    Increase in accrued expenses and other liabilities .......................          239,000           271,000           108,000
    Increase (decrease) in income taxes payable ..............................          103,000           438,000          (189,000)
                                                                                   ------------      ------------      ------------
      Net cash provided by operating activities ..............................        8,591,000         7,211,000         6,439,000
                                                                                   ------------      ------------      ------------

Cash Flows From Investing Activities:
  Proceeds from sales of available-for-sale securities .......................               --                --         8,589,000
  Proceeds from maturities and redemptions of investment securities:
    Held-to-maturity .........................................................       64,533,000        51,565,000        60,713,000
    Available-for-sale .......................................................        4,669,000         6,443,000         7,965,000
  Purchase of investment securities:
    Held-to-maturity .........................................................      (61,320,000)      (70,360,000)      (41,267,000)
    Available-for-sale .......................................................      (33,718,000)      (11,649,000)      (40,288,000)
  Net increase in loans to customers .........................................      (15,816,000)       (1,969,000)       (6,807,000)
  Purchases of bank premises and equipment ...................................       (1,888,000)         (521,000)         (506,000)
  Proceeds from sale of equipment ............................................               --                --             9,000
                                                                                   ------------      ------------      ------------
      Net cash used in investing activities ..................................      (43,540,000)      (26,491,000)      (11,592,000)
                                                                                   ------------      ------------      ------------

Cash Flows From Financing Activities:
  Net increase in total deposits .............................................       56,472,000        38,398,000        10,406,000
  Proceeds from exercise of stock options ....................................          218,000           737,000           287,000
  Repurchase and retirement of common stock ..................................       (1,566,000)       (2,444,000)         (730,000)
  Cash dividends paid ........................................................       (1,668,000)       (1,419,000)       (1,243,000)
  Cash in lieu of fractional shares on 3-for-2 stock split ...................          (14,000)               --                --
                                                                                   ------------      ------------      ------------
     Net cash provided by financing activities ...............................       53,442,000        35,272,000         8,720,000
                                                                                   ------------      ------------      ------------
Net increase in cash and cash equivalents ....................................       18,493,000        15,992,000         3,567,000
Cash and cash equivalents, beginning of year .................................       73,843,000        57,851,000        54,284,000
                                                                                   ------------      ------------      ------------
Cash and cash equivalents, end of year .......................................     $ 92,336,000      $ 73,843,000      $ 57,851,000
                                                                                   ============      ============      ============

Supplemental Schedule of Noncash:

Investing Activities
  Unrealized gains (losses) on available-for-sale securities .................     $  1,351,000      $    339,000      $   (421,000)
  Transfer of available-for-sale securities to held-to-maturity category .....               --        28,886,000                --

Financing Activities
  Tax benefit from exercise of employee stock options ........................           95,000           253,000                --
  Cash dividends payable .....................................................          929,000           830,000           710,000


The Corporation made interest payments of $9,858,000, $9,158,000, and $8,476,000
and income tax payments of $3,683,000,  $3,335,000, and $3,664,000 in 1998, 1997
and 1996, respectively.



See notes to consolidated financial statements



                                       83



NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE A - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     The consolidated  financial statements include the accounts of The First of
Long Island Corporation (the "Corporation") and its wholly-owned subsidiary, The
First  National Bank of Long Island (the "Bank").  The  Corporation's  financial
condition  and operating  results  principally  reflect  those of the Bank.  All
intercompany  balances  and  amounts  have been  eliminated.  In  preparing  the
consolidated financial statements,  management is required to make estimates and
assumptions  that affect the reported  asset and liability  balances and revenue
and expense  amounts.  Actual  results  could  differ  significantly  from those
estimates.

     The accounting and reporting  policies of the  Corporation  reflect banking
industry practice and conform to generally accepted accounting  principles.  The
following is a summary of the significant accounting policies.

Investment Securities

     Current  accounting   standards  require  that  investment   securities  be
classified as  held-to-maturity,  trading,  or  available-for-sale.  The trading
category is not applicable to any securities in the Bank's portfolio because the
Bank does not buy or hold debt or equity securities  principally for the purpose
of  selling  in the  near  term.  Held-to-maturity  securities  are  those  debt
securities  which the Bank has the intent and ability to hold to  maturity,  and
are reported at amortized cost. Available-for-sale securities are those debt and
equity  securities  which are neither  held-to-maturity  securities  nor trading
securities and are reported at fair value, with unrealized gains and losses, net
of the related income tax effect,  included in accumulated  other  comprehensive
income.

     Realized gains and losses on the sale of available-for-sale  securities are
determined using the specific identification method.

Loans and Allowance For Loan Losses

     Loans  are  reported  at  their  outstanding  principal  balance  less  any
chargeoffs,  the allowance for loan losses, and any unearned income. Interest on
loans is credited to income based on the principal amount outstanding.  Unearned
discounts  are  recognized as income over the terms of the loans by the interest
method.  Nonrefundable loan origination fees are deferred and amortized as yield
adjustments over the lives of the related loans. The incremental direct costs of
originating  such loans are  charged to  expense as  incurred,  as the effect of
deferral and amortization would be immaterial.

     The  accrual  of  interest  income is  generally  discontinued  when a loan
becomes 90 days past due as to principal or interest payments. In addition,  any
accrued but unpaid interest  credited to income in the current year is reversed,
and any  accrued  but unpaid  interest  credited  to income in the prior year is
charged  against the  allowance for loan losses.  All of the Bank's  nonaccruing
loans are considered impaired under Statement of Financial  Accounting Standards
No. 114  "Accounting by Creditors for Impairment of a Loan" ("SFAS No. 114"). In
accordance  with SFAS No. 114, a valuation  allowance is established on impaired
loans to reflect the difference, if any, between the face amount of the loan and
the  present  value of  expected  future  cash  flows  discounted  at the loan's
effective interest rate, or as a practical  expedient,  at the loan's observable
market price or the fair value of the  collateral.  The  valuation  allowance is
reported within the overall allowance for loan losses.

     The allowance for loan losses is  established  through  provisions for loan
losses charged against income.  Amounts deemed to be  uncollectible  are charged
against the allowance for loan losses,  and subsequent  recoveries,  if any, are
credited to the allowance.

     The  allowance  for loan  losses  represents  the amount  which  management
believes is adequate to provide for possible  future  losses on existing  loans.
While  management uses available  information to estimate  possible loan losses,
the  allowance  may have to be  increased  in future  years  because  of changed
conditions.  In addition,  various regulatory  agencies,  as an integral part of
their  examination  process,  periodically  review the Bank's allowance for loan
losses.  Such  agencies  can  require  the Bank to  recognize  additions  to the
allowance based on their judgments of information  available to them at the time
of their examination.

Bank Premises and Equipment

     Bank  premises  and  equipment  are  carried  at  cost,  less   accumulated
depreciation and amortization. Buildings are depreciated using the straight-line
method over their  estimated  useful lives which range  between  thirty-one  and
forty years.  Building  improvements  are  depreciated  using the  straight-line
method over the remaining  lives of the buildings.  


                                       84



Leasehold  improvements  are amortized using the  straight-line  method over the
remaining  lives of the leases or their  estimated  useful  lives,  whichever is
shorter.  The lives of the  respective  leases  range  between  five and fifteen
years.  Furniture,  fixtures, and equipment are depreciated over their estimated
useful lives which range between five and seven years. The straight-line  method
of depreciation is used for furniture,  fixture, and equipment acquired prior to
1987 and after 1997,  and the 150%  declining  balance method is used for assets
acquired 1988 through 1997.

Checking Deposits

     Each  of  the   Bank's   commercial   checking   accounts   has  a  related
noninterest-bearing  sweep account. The sole purpose of the sweep accounts is to
reduce the  noninterest-bearing  reserve  balances  that the Bank is required to
maintain with the Federal Reserve Bank, and thereby increase funds available for
investment.  Although the sweep accounts are classified as savings  accounts for
regulatory purposes,  they are included in checking deposits in the accompanying
consolidated balance sheets.

Income Taxes

     A current tax  liability or asset is  recognized  for the  estimated  taxes
payable or  refundable  on tax  returns  for the current  year.  A deferred  tax
liability  or  asset  is  recognized  for  the  estimated   future  tax  effects
attributable  to temporary  differences  and  carryforwards.  The measurement of
deferred tax assets is reduced, if necessary,  by the amount of any tax benefits
that,  based  on  available  evidence,  are not  expected  to be  realized.  The
measurement  of current  and  deferred  tax  liabilities  and assets is based on
provisions of the enacted tax law. The effects of future  changes in tax laws or
rates are not anticipated.

Fair Values of Financial Instruments

     The  following  methods  and  assumptions  are used by the  Corporation  in
estimating fair values of financial instruments as disclosed herein.

     Cash and cash equivalents. The carrying amount of cash and cash equivalents
is their fair value.

     Investment securities. For investment securities,  fair values are based on
quoted market prices.

     Loans.  The fair value of the Bank's loan  portfolio is determined by first
estimating the average life of the portfolio's  future cash flows and then using
this  estimate as a proxy for duration.  Duration,  which is expressed in years,
equates the portfolio's  future cash flows to a single lump sum payment received
at a future point in time. The difference  between the portfolio's yield and the
yield that could be obtained by currently  making similar loans is multiplied by
the portfolio's  duration to determine a discount rate. Fair value is arrived at
by  applying  the  discount  rate to the  portfolio's  carrying  value  and then
subtracting the Bank's allowance for loan losses.

     Deposit  liabilities.  The fair value of deposits with no stated  maturity,
such as noninterest-bearing  demand deposits, money market accounts, and savings
accounts,  is equal to their  carrying  amount at December 31 of each year.  For
time deposits,  over 70% of which mature within six months, carrying amount is a
reasonable estimate of fair value.

     Accrued interest receivable and payable. For these short-term  instruments,
the carrying amount is a reasonable estimate of fair value.

     Off-balance-sheet    assets   and   liabilities.    The   fair   value   of
off-balance-sheet  commitments  to  extend  credit  and  letters  of  credit  is
estimated using fees currently charged to enter into similar agreements.

Stockholders' Equity

     Earnings  Per  Share.  The  Corporation   adopted  Statement  of  Financial
Accounting Standards No. 128 "Earnings Per Share" ("SFAS No. 128") in the fourth
quarter of 1997.  All  comparative  earnings per share data provided for earlier
periods have been restated to conform to the provisions of this Statement.

     Basic earnings per share excludes  dilution and is computed by dividing net
income by the  weighted  average  number of common  shares  outstanding  for the
period.  Diluted earnings per share,  which reflects the potential dilution that
could occur if  outstanding  and  exercisable  stock options were  exercised and
resulted in the issuance of common stock that then shared in the earnings of the
Corporation,  is computed by dividing net income by the weighted  average number
of common shares and dilutive  stock  options.  Other than stock options and the
Rights  described in Note H, the  Corporation  has no  securities  that could be
converted  into common stock nor does the  Corporation  have any contracts  that
could result in the issuance of common stock.


                                       85



     Stock Split. On December 17, 1997, the Corporation declared a 3-for-2 stock
split which was paid on February 2, 1998 by means of a 50% stock  dividend.  The
effect of the split on the equity  accounts of the Corporation was estimated and
recorded in the consolidated  financial  statements as of and for the year ended
December 31, 1997.  In addition,  all  comparative  share and per share  amounts
included in the consolidated  financial statements and notes thereto for earlier
periods have been adjusted to reflect the effect of the split.

     Stock  Repurchase  Programs.  Since  1988,  the  Corporation  has had stock
repurchase  programs under which it can purchase  shares of its own common stock
in market or private  transactions.  As of December 31, 1998,  and in accordance
with prior approval by its Board of Directors,  the  Corporation  could purchase
20,778 shares of stock under the latest programs.

     In 1997, under the normal terms and conditions of the  Corporation's  stock
repurchase  programs,  and after  approval  by the  Corporation's  full Board of
Directors,  the  Corporation  purchased  15,627  shares of common stock from its
Chairman and Chief Executive Officer for $656,334.

Comprehensive Income

     The Corporation adopted Statement of Financial Accounting Standards No. 130
"Reporting  Comprehensive  Income"  ("SFAS No.  130") in 1997.  All  comparative
financial  statements  provided for earlier  periods have been  reclassified  to
reflect application of the provisions of this Statement.

     Comprehensive  income  includes net income and all other  changes in equity
during  a  period  except  those  resulting  from   investments  by  owners  and
distributions to owners. Other comprehensive income includes revenues, expenses,
gains,  and losses  that under  generally  accepted  accounting  principles  are
included in comprehensive income but excluded from net income.

     Comprehensive   income  and  accumulated  other  comprehensive  income  are
reported net of related income taxes. Accumulated other comprehensive income for
the  Corporation  consists  solely  of  unrealized  holding  gains or  losses on
available-for-sale securities. Such gains and losses are net of reclassification
adjustments  for realized  losses on sales of  available-for-sale  securities of
$148,000 in 1996.

Stock-Based Compensation

     Statement  of  Financial  Accounting  Standards  No.  123  "Accounting  for
Stock-Based  Compensation" ("SFAS No. 123"),  encourages,  but does not require,
companies to record  compensation  cost for  stock-based  employee  compensation
plans at fair  value.  The  Corporation  has chosen to  continue  to account for
stock-based   compensation  using  the  intrinsic  value  method  prescribed  in
Accounting  Principles  Board  Opinion No. 25  "Accounting  for Stock  Issued to
Employees" ("APB No. 25") and related Interpretations. Accordingly, compensation
cost for stock  options is measured as the excess,  if any, of the quoted market
price  of the  Corporation's  stock at the date of  grant  over  the  amount  an
employee  must  pay  to  acquire  the  stock.   Compensation   costs  for  stock
appreciation  rights are recorded  annually  based on the quoted market price of
the Corporation's stock at the end of the period.

Trust and Investment Services Division

     Assets held in a fiduciary  capacity are not assets of the Corporation and,
accordingly,  are not included in the accompanying  financial statements.  Trust
fees are recorded on the accrual basis.

Report of Independent Public Accountants

     The notes to consolidated financial statements include selected information
as of December 31, 1996, 1995 and 1994 and for the years ended December 31, 1995
and 1994 that is not covered by the Report of  Independent  Public  Accountants.
This  information  has been  presented  in order to  comply  with the Form  10-K
reporting requirements.




                                       86




NOTE B - INVESTMENT SECURITIES

     The following table sets forth the amortized cost and estimated fair values
of the Bank's investment securities at December 31, 1998, 1997 and 1996.



                                                           1998
                                      -----------------------------------------------
                                                    Gross        Gross
                                       Amortized  Unrealized   Unrealized     Fair
                                         Cost       Gains        Losses       Value
                                      ---------   ----------   ----------   ---------
Held-to-Maturity Securities:                         (in thousands)
                                                                      
U.S.  Treasury ....................   $  61,339   $   1,665    $      --    $  63,004
U.S. government agencies ..........      27,316         417         (210)      27,523
State and municipals ..............      43,751       1,355          (26)      45,080
Collateralized mortgage obligations      55,227         594         (176)      55,645
                                      ---------   ---------    ---------    ---------
                                      $ 187,633   $   4,031    $    (412)   $ 191,252
                                      =========   =========    =========    =========
Available-for-Sale Securities:
U.S. Treasury .....................   $  47,287   $   1,328    $      --    $  48,615
State and municipals ..............      37,464         856          (41)      38,279
Equity ............................         127          --           --          127
                                      ---------   ---------    ---------    ---------
                                      $  84,878   $   2,184    $     (41)   $  87,021
                                      =========   =========    =========    =========


                                                           1997
                                      -----------------------------------------------
                                                    Gross        Gross
                                       Amortized  Unrealized   Unrealized     Fair
                                         Cost       Gains        Losses       Value
                                      ---------   ----------   ----------   ---------
Held-to-Maturity Securities:                         (in thousands)
                                                                      
U.S. Treasury .....................   $  79,679   $     596    $     (67)   $  80,208
U.S. government agencies ..........      23,010         268         (271)      23,007
State and municipals ..............      46,055         967          (27)      46,995
Collateralized mortgage obligations      41,833         385          (71)      42,147
                                      ---------   ---------    ---------    ---------
                                      $ 190,577   $   2,216    $    (436)   $ 192,357
                                      =========   =========    =========    =========
Available-for-Sale Securities:
U.S. Treasury .....................   $  44,859   $     609    $     (26)   $  45,442
State and municipals ..............      11,066         211           (2)      11,275
Equity ............................         127          --           --          127
                                      ---------   ---------    ---------    ---------
                                      $  56,052   $     820    $     (28)   $  56,844
                                      =========   =========    =========    =========


                                                           1996
                                      -----------------------------------------------
                                                    Gross        Gross
                                       Amortized  Unrealized   Unrealized     Fair
                                         Cost       Gains        Losses       Value
                                      ---------   ----------   ----------   ---------
Held-to-Maturity Securities:                         (in thousands)
                                                                      
U.S.  Treasury ....................   $  72,512   $     396    $    (220)   $  72,688
U.S.  government agencies .........      29,811         296         (579)      29,528
State and municipals ..............      32,527         465          (86)      32,906
Collateralized mortgage obligations       7,000          28          (55)       6,973
                                      ---------   ---------    ---------    ---------
                                      $ 141,850   $   1,185    $    (940)   $ 142,095
                                      =========   =========    =========    =========
Available-for-Sale Securities:
U.S. Treasury .....................   $  51,115   $     445    $    (133)   $  51,427
State and municipals ..............      10,297         117          (12)      10,402
Collateralized mortgage obligations      18,425         120          (84)      18,461
Equity ............................         127          --           --          127
                                      ---------   ---------    ---------    ---------
                                      $  79,964   $     682    $    (229)   $  80,417
                                      =========   =========    =========    =========


     At December 31, 1998 and 1997,  investment securities with a carrying value
of  $51,312,000  and  $51,155,000,  respectively,  were pledged as collateral to
secure public deposits and for other purposes.


                                       87



     Maturities  and  Average  Yields.   The  following  table  sets  forth  the
maturities and weighted  average yields of the Bank's  investment  securities at
December 31, 1998.



                                                                                Principal Maturing (1)
                                                    -------------------------------------------------------------------------------
                                                          Within           After One But       After Five But            After
                                                         One Year        Within Five Years     Within Ten Years        Ten Years
                                                    ----------------     ----------------     ----------------     ----------------
                                                     Amount   Yield       Amount   Yield       Amount   Yield       Amount    Yield
                                                    -------  -------     -------  -------     -------  -------     -------  -------
                                                                                    (dollars in thousands)
                                                                                                       
Held-to-Maturity Securities:
  U.S. Treasury ................................    $16,985     6.14%    $44,354     6.00%    $    --       --%    $    --       --%
  U.S. government agencies .....................        151     7.54       8,378     6.77       9,291     6.48       9,496     6.56
  State and municipals (2) .....................      8,544     5.68      21,548     7.08      13,396     6.91         263     6.77
  Collateralized mortgage obligations ..........         --       --          --       --         771     6.75      54,456     7.13
                                                    -------  -------     -------  -------     -------  -------     -------  -------
                                                    $25,680     6.00%    $74,280     6.40%    $23,458     6.73%    $64,215     7.04%
                                                    =======  =======     =======  =======     =======  =======     =======  =======
                                                                                                                  


                                                                                Principal Maturing (1)
                                                    -------------------------------------------------------------------------------
                                                          Within           After One But       After Five But            After
                                                         One Year        Within Five Years     Within Ten Years        Ten Years
                                                    ----------------     ----------------     ----------------     ----------------
                                                     Amount   Yield       Amount   Yield       Amount   Yield       Amount    Yield
                                                    -------  -------     -------  -------     -------  -------     -------  -------
                                                                                    (dollars in thousands)
                                                                                                       
Available-for-Sale Securities:                                                                                    
  U.S. Treasury ................................    $10,079     6.56%    $38,536     6.13%    $    --       --%    $    --       --%
  State and municipals (2) .....................      1,419     6.21       2,311     7.32      21,995     6.27      12,554     6.52
                                                    -------  -------     -------  -------     -------  -------     -------  -------
Total debt securities ..........................     11,498     6.52      40,847     6.20      21,995     6.27      12,554     6.52
  Equity .......................................         --       --          --       --          --       --         127     6.40
                                                    -------  -------     -------  -------     -------  -------     -------  -------
                                                    $11,498     6.52%    $40,847     6.20%    $21,995     6.27%    $12,681     6.52%
                                                    =======  =======     =======  =======     =======  =======     =======  =======


(1)  Maturities  shown are stated  maturities,  except in the case of  municipal
     securities  which are shown at the  earlier  of their  stated  maturity  or
     pre-refunded dates. Securities backed by mortgages,  which include the U.S.
     government  agencies and collateralized  mortgage  obligations shown above,
     are expected to have substantial  periodic repayments resulting in weighted
     average  lives  considerably  shorter than would be surmised from the above
     table.

(2)  Yields on tax-exempt  obligations  have been  computed on a  tax-equivalent
     basis.

NOTE C - LOANS

     The following table sets forth major classifications of loans.




                                                                                     December 31,
                                                  ---------------------------------------------------------------------------------
                                                     1998              1997              1996              1995              1994
                                                  ---------         ---------         ---------         ---------         ---------
                                                                                    (in thousands)
                                                                                                                 
Commercial and industrial ................        $  28,748         $  25,686         $  23,345         $  21,708         $  19,482
Secured by real estate ...................          132,357           121,620           120,782           115,098           115,855
Consumer .................................            6,366             7,152             8,999             9,671             8,961
Other ....................................            4,119             1,101               396               193               174
                                                  ---------         ---------         ---------         ---------         ---------
                                                    171,590           155,559           153,522           146,670           144,472
Unearned income ..........................             (872)             (829)             (840)             (796)             (859)
                                                  ---------         ---------         ---------         ---------         ---------
                                                    170,718           154,730           152,682           145,874           143,613
Allowance for loan losses ................           (3,651)           (3,579)           (3,600)           (3,600)           (3,600)
                                                  ---------         ---------         ---------         ---------         ---------
                                                  $ 167,067         $ 151,151         $ 149,082         $ 142,274         $ 140,013
                                                  =========         =========         =========         =========         =========



                                       88




     Allowance For Loan Losses.  The  following  table sets forth changes in the
Bank's allowance for loan losses.




                                                                                      Year ended December 31,
                                                             ---------------------------------------------------------------------
                                                               1998            1997            1996           1995           1994
                                                             -------         -------         -------        -------        -------
                                                                                     (dollars in thousands)
                                                                                                                
Balance, beginning of year ...........................       $ 3,579         $ 3,600         $ 3,600        $ 3,600        $ 3,590
                                                             -------         -------         -------        -------        -------
Loans charged off:
  Commercial and industrial ..........................           (50)             --              (2)            (3)           (13)
  Secured by real estate .............................            --              --              --             --             --
  Consumer and other .................................           (49)            (59)            (33)           (21)           (35)
                                                             -------         -------         -------        -------        -------
                                                                 (99)            (59)            (35)           (24)           (48)
                                                             -------         -------         -------        -------        -------
Recoveries of loans charged off:
  Commercial and industrial ..........................            --              --              --             --              6
  Secured by real estate .............................           257             120              21             16             36
  Consumer and other .................................            14              18              14              8             16
                                                             -------         -------         -------        -------        -------
                                                                 271             138              35             24             58
                                                             -------         -------         -------        -------        -------
Net (charge-offs) recoveries .........................           172              79              --             --             10
Provision for loan losses (credit) ...................          (100)           (100)             --             --             --
                                                             -------         -------         -------        -------        -------
Balance, end of year .................................       $ 3,651         $ 3,579         $ 3,600        $ 3,600        $ 3,600
                                                             =======         =======         =======        =======        =======
Ratio of net (charge-offs) recoveries to
  average loans outstanding ..........................           .10%            .05%             -%             -%            .01%
                                                             =======         =======         =======        =======        =======


     Allocation of Allowance For Loan Losses. The following table sets forth the
allocation of the Bank's total allowance for loan losses by loan type.



                                                                         December 31,
                                --------------------------------------------------------------------------------------------
                                      1998               1997                1996               1995              1994
                                --------------------------------------------------------------------------------------------
                                         % of                % of                % of               % of               % of
                                         Loans               Loans               Loans              Loans              Loans
                                        To Total            To Total            To Total           To Total           To Total
                                Amount   Loans     Amount    Loans     Amount    Loans    Amount    Loans    Amount    Loans
                                ------   -----     ------    -----     ------    -----    ------    -----    ------    ----- 
                                                                   (dollars in thousands)
                                                                                           
Commercial ...................  $  730    16.9%    $  564     16.6%    $  530     15.3%   $  563     14.9%   $  574     13.6%
Real-estate secured ..........   2,325    77.5      2,099     78.6      2,185     79.1     2,241     78.9     2,326     80.7
Consumer and other ...........     249     5.6        211      4.8        174      5.6       196      6.2       148      5.7
                                ------   -----     ------    -----     ------    -----    ------    -----    ------    ----- 
Total allocated ..............   3,304   100.0      2,874    100.0      2,889    100.0     3,000    100.0     3,048    100.0
Unallocated ..................     347      --        705       --        711       --       600       --       552       --
                                ------   -----     ------    -----     ------    -----    ------    -----    ------    ----- 
                                $3,651   100.0%    $3,579    100.0%    $3,600    100.0%   $3,600    100.0%   $3,600    100.0%
                                ======   =====     ======    =====     ======    =====    ======    =====    ======    ===== 


     Selected Loan Maturity Information. The following table sets forth maturity
and rate information for the Bank's commercial and industrial loans.



                                                                                           Maturity
                                                           -------------------------------------------------------------------------
                                                                                After One                       
                                                           Within               But Within              After                  
                                                           One Year             Five Years            Five Years              Total
                                                           --------             ----------            ----------              -----
                                                                                        (in thousands)
                                                                                                                     
Commercial and industrial loans:
Fixed rate .................................               $ 8,478               $ 2,846               $    --               $11,324
Variable rate ..............................                 6,530                 9,517                 1,377                17,424
                                                           -------               -------               -------               -------
                                                           $15,008               $12,363               $ 1,377               $28,748
                                                           =======               =======               =======               =======


                                       89



     Past Due,  Nonaccrual,  and  Restructured  Loans.  The following table sets
forth  selected   information  about  the  Bank's  nonaccrual,   past  due,  and
restructured loans.



                                                                                                1998    1997    1996    1995    1994
                                                                                                ----    ----    ----    ----    ----
At December 31:                                                                                             (in thousands)
                                                                                                                  
Loans past due 90 days or more as to principal or
   interest payments and still accruing ....................................................    $ --    $ 49    $ 31    $  4    $  3
Nonaccrual loans ...........................................................................      22     382     659     843     516
Restructured loans .........................................................................      --       6      19      48     124

Year Ended  December 31:  
Gross  interest  income that would have been  recorded
during the year under original terms:
   Nonaccrual loans ........................................................................       2      55      60      97      36
   Restructured loans ......................................................................      --       1       3       7       8

Gross interest income recorded during the year:
   Nonaccrual loans ........................................................................       2      32      11      36       1
   Restructured loans ......................................................................      --       1       2       6       6

Commitments for additional funds ...........................................................    None    None    None    None    None


     As of December 31, 1998, the Corporation did not have any impaired loans as
defined in SFAS No. 114 except for the nonaccrual loans noted above.

     Certain  directors,  including  their  immediate  families and companies in
which they are principal owners,  and executive  officers were loan customers of
the Bank during  1998 and 1997.  Such loans are made in the  ordinary  course of
business  on  substantially  the  same  terms,   including  interest  rates  and
collateral,  as those  prevailing at the time for comparable  transactions  with
other persons, and do not involve more than the normal risk of collectibility or
present other  unfavorable  features.  The  aggregate  amount of these loans was
approximately   $1,203,000  and  $1,575,000  at  December  31,  1998  and  1997,
respectively.  During 1998,  $402,000 of new loans to such persons were made and
repayments  totaled  $774,000.  There were no loans to  directors  or  executive
officers which were nonaccruing at December 31, 1998 or 1997.

NOTE D - PREMISES AND EQUIPMENT

     Bank premises and equipment consist of the following:

                                                               December 31,
                                                        -----------------------
                                                           1998           1997
                                                        --------       --------
                                                            (in thousands)

Land .............................................      $  1,274       $  1,274
Buildings ........................................         4,507          4,502
Leasehold improvements ...........................         1,134            846
Furniture and equipment ..........................         8,635          7,040
                                                        --------       --------
                                                          15,550         13,662
Accumulated depreciation and amortization ........        (9,238)        (8,625)
                                                        --------       --------
                                                        $  6,312       $  5,037
                                                        ========       ========

     A building  occupied by one of the Bank's  branch  offices is leased from a
director of the Corporation and the Bank. The lease, which is dated 1992 and has
a term of approximately ten years, currently provides for annual base rentals of
$25,813, plus certain charges for real estate taxes and common area maintenance.
The Bank may cancel  this lease at any time by giving the  director  ninety days
written notice. The Bank believes that the terms of this lease are comparable to
those that could have been obtained from other persons.

     During  1998,  the Bank  changed  its  depreciation  method for  furniture,
fixtures, and equipment from 150% declining balance to straight-line. The impact
of the change on results of operations for 1998 was immaterial.


                                       90




NOTE E - DEPOSITS

     The following table sets forth major classifications of average deposits.



                                                                               Year ended December 31,
                                                  --------------------------------------------------------------------------------
                                                          1998                         1997                         1996
                                                  ----------------------       ----------------------       ----------------------
                                                  Average       Average        Average       Average        Average       Average
                                                  Balance      Rate Paid       Balance      Rate Paid       Balance      Rate Paid
                                                  -------      ---------       -------      ---------       -------      ---------
                                                                               (dollars in thousands)
                                                                                                            
Checking .................................        $154,781           --%        $133,082         --%        $123,832          --%
Savings and money market .................         250,236         3.20          229,639       3.18          222,319        3.05
Time deposits ............................          40,249         4.64           39,671       4.76           36,940        4.61
                                                  --------         ----         --------       ----         --------        ----
                                                  $445,266         2.22%        $402,392       2.28%        $383,091        2.21%
                                                  ========         ====         ========       ====         ========        ====
                                                                                                                       


     Time  Deposits of $100,000  and Over.  The  following  table sets forth the
remaining maturities of the Bank's time deposits in amounts of $100,000 or more.

          Remaining Maturity                                    Amount
          --------------------------------------------         -------
                                                           (in thousands)

          3 months or less ...........................         $ 9,348
          Over 3 through 6 months ....................           2,446
          Over 6 through 12 months ...................             985
          Over 12 months .............................             276
                                                               -------
                                                               $13,055
                                                               =======

NOTE F - INCOME TAXES

     The Corporation  and its subsidiary file a consolidated  federal income tax
return.  Income taxes charged to earnings in 1998,  1997, and 1996 had effective
tax rates of 31.8%,  32.7%,  and 34.4%,  respectively.  The following table sets
forth  a  reconciliation  of  the  statutory  Federal  income  tax  rate  to the
Corporation's effective tax rate.



                                                                                Year Ended December 31,
                                                                          ------------------------------------
                                                                           1998           1997           1996
                                                                          ------         ------         ------
                                                                                                   
Statutory federal income tax rate .................................         34.0%          34.0%          34.0%
State income taxes, net of federal income tax benefit .............          5.8            5.6            5.9
Tax-exempt interest on securities and loans, net of
   disallowed cost of funding .....................................         (8.3)          (6.4)          (6.2)
Other .............................................................           .3            (.5)            .7
                                                                          ------         ------         ------
                                                                            31.8%          32.7%          34.4%
                                                                          ======         ======         ======


     Provision For Income Taxes.  The following  table sets forth the components
of the provision for income taxes.

                                                  Year Ended December 31,
                                         ---------------------------------------
                                           1998            1997            1996
                                         -------         -------         -------
                                                      (in thousands)
Currently payable:
   Federal ......................         $2,731          $2,841          $2,540
   State ........................          1,053             933             934
                                         -------         -------         -------
                                           3,784           3,774           3,474
                                         -------         -------         -------
Deferred:
  Federal .......................             85             (96)            135
  State .........................             29              33              --
                                         -------         -------         -------
                                             114             (63)            135
                                         -------         -------         -------
                                          $3,898          $3,711          $3,609
                                         =======         =======         =======


                                       91



     Net Deferred Tax Asset.  The following  table sets forth the  components of
the Bank's net deferred tax asset.

                                                                  December 31,
                                                               -----------------
                                                                1998       1997
                                                               ------     ------

Deferred tax assets:                                             (in thousands)
   Allowance for loan losses .............................     $1,038     $1,079
   Supplemental executive retirement expense .............         55        118
   Interest on nonperforming loans .......................         38        100
   Postretirement benefits expense .......................         32         29
   Accrued professional fees .............................         12         12
                                                               ------     ------
                                                                1,175      1,338
Valuation allowance ......................................         --         --
                                                               ------     ------
                                                                1,175      1,338
                                                               ------     ------
Deferred tax liabilities:
   Pension expense .......................................        157        197
   Accretion on bonds ....................................         18         20
   Depreciation ..........................................          6         12
   Unrealized gains on available-for-sale securities .....        878        324
                                                               ------     ------
                                                                1,059        553
                                                               ------     ------
Net deferred tax asset ...................................       $116       $785
                                                               ======     ======

NOTE G - COMMITMENTS AND CONTINGENT LIABILITIES

     Financial Instruments With  Off-Balance-Sheet  Risk. The Bank is a party to
financial  instruments  with  off-balance-sheet  risk in the  normal  course  of
business  to  meet  the  financing  needs  of  its  customers.  These  financial
instruments include commitments to extend credit, standby letters of credit, and
commercial  letters of credit.  These instruments  involve,  to varying degrees,
elements of credit risk in excess of the amount  recognized in the  consolidated
balance sheets.

     The Bank's  exposure to credit loss in the event of  nonperformance  by the
other party to financial  instruments for commitments to extend credit,  standby
letters of  credit,  and  commercial  letters  of credit is  represented  by the
contractual notional amount of these instruments.  The Bank uses the same credit
policies  in  making  commitments  and  conditional  obligations  as it does for
on-balance-sheet  instruments.  At  December  31,  financial  instruments  whose
contract amounts represent credit risk are as follows:

                                                     1998        1997
                                                   -------     -------
                                                      (in thousands)

          Commitments to extend credit .......     $33,319     $28,907
          Standby letters of credit ..........       1,566       1,436
          Commercial letters of credit .......         464         467

     Standby letters of credit are conditional commitments issued by the Bank to
assure the performance or financial  obligations of a customer to a third party.
The Bank's standby  letters of credit extend  through  December 1999. The credit
risk involved in issuing  standby  letters of credit is essentially  the same as
that  involved  in  extending  loans  to  customers.  The Bank  generally  holds
collateral and/or obtains personal guarantees supporting these commitments.  The
extent of collateral held for these commitments at December 31, 1998 varied from
0% to 100%, and averaged 55%.

     Commercial letters of credit are conditional commitments issued by the Bank
to assure the payment by a customer to a supplier.  All of the Bank's commercial
letters of credit  extend for less than one year.  The credit  risk  involved in
issuing  commercial  letters  of  credit  is the same as that  discussed  in the
preceding  paragraph for standby letters of credit.  The Bank generally  obtains
personal guarantees supporting these commitments.

     Commitments  to extend credit are legally  binding  agreements to lend to a
customer as long as there is no violation of any  condition  established  in the
contract. Commitments generally have fixed expiration dates or other termination
clauses  and may require  payment of a fee.  Since some of the  commitments  are
expected to expire without being drawn upon, the total commitment amounts do not
necessarily  represent  future  cash  requirements.   The  Bank  evaluates  each
customer's  creditworthiness  on a case-by-case  basis. The amount of collateral
obtained, if any, by the Bank upon extension of credit


                                       92



is based on  management's  credit  evaluation of the borrower.  Collateral  held
varies but may include  mortgages on  commercial  and  residential  real estate,
deposit accounts with the Bank or other financial institutions, and securities.

     Concentrations of Credit Risk. Virtually all of the Bank's loans,  personal
and commercial,  are to borrowers who are domiciled on Long Island. As a result,
the income of many of the  Bank's  borrowers  is  dependent  on the Long  Island
economy.  In addition,  virtually  all of the Bank's real estate  loans  involve
mortgages  on Long  Island  properties.  Thus,  the  Bank's  loan  portfolio  is
susceptible to the economy of Long Island.

     Lease Commitments.  At December 31, 1998, minimum annual rental commitments
under noncancelable operating leases are as follows:


     Year                                                    Amount
     -----------------------------------------------      -----------
                                                         (in thousands)
     1999 ..........................................      $      302
     2000 ..........................................             283
     2001 ..........................................             247
     2002 ..........................................             239
     2003 ..........................................             202
     Thereafter ....................................             481
                                                          -----------
                                                          $    1,754
                                                          ===========


     In addition, the Bank has various renewal options on the above leases. Rent
expense  was  $286,000,   $261,000,  and  $247,000  in  1998,  1997,  and  1996,
respectively.

NOTE H - SHAREHOLDER PROTECTION RIGHTS PLAN

     On July 16, 1996, the Board of Directors of the  Corporation  (the "Board")
adopted a  Shareholder  Protection  Rights  Plan and  declared a dividend of one
right ("Right") on each outstanding share of the Corporation's common stock (the
"Common  Stock").  The  dividend  was paid on July 31, 1996 to  shareholders  of
record as of the same date.

     In the absence of an event of the type described  below, the Rights will be
evidenced  by and  trade  with the  Common  Stock  and will not be  exercisable.
However,  the Rights will separate from the Common Stock and become  exercisable
following  the earlier of (1) the tenth  business day, or such later date as the
Board may  decide,  after any person or  persons  (collectively  referred  to as
"person")  commences a tender offer that would  result in such person  holding a
total of 20% or more of the  outstanding  Common Stock, or (2) ten business days
after, or such earlier or later date as the Board may decide,  the  announcement
by the  Corporation  that any person has acquired 20% or more of the outstanding
Common Stock.

     When separated from the Common Stock, each Right will entitle the holder to
purchase one share of Common Stock for $83 (the "Exercise Price").  However,  in
the event that the Corporation has announced that any person has acquired 20% or
more of the  outstanding  Common Stock,  the Rights owned by that person will be
automatically  void and each other  Right will  automatically  become a right to
buy,  for the  Exercise  Price,  that number of shares of Common  Stock having a
market value of twice the Exercise  Price.  Also, if any person  acquires 20% or
more of the  outstanding  Common  Stock,  the Board can require that, in lieu of
exercise, each outstanding Right be exchanged for one share of Common Stock.

     The  Rights may be  redeemed  by action of the Board at a price of $.01 per
Right at any time prior to announcement  by the Corporation  that any person has
acquired 20% or more of the outstanding Common Stock. The Exercise Price and the
number of Rights outstanding are subject to adjustment to prevent dilution.  The
Rights expire ten years from the date of their issuance.

NOTE I - STOCK-BASED COMPENSATION

     The  Corporation  has two stock option and  appreciation  rights plans (the
"Plans").  The 1996 Plan was approved by the Corporation's Board of Directors on
January 16, 1996 and subsequently  approved by its stockholders.  Under the 1996
Plan,  options to purchase up to 360,000 shares of common stock are available to
be granted to key  employees of the  Corporation  and its  subsidiaries  through
January 15,  2006.  Each  option,  which may be granted  with or without a stock
appreciation  right  attached,  is granted at a price  equal to the fair  market
value of one  share  of the  Corporation's  stock  on the  date of grant  and is
exercisable in whole or in part at certain times  commencing six months from the
date of grant and ending ten years  after the date of grant.  The 1996 Plan also
provides for the granting of stand-alone stock appreciation


                                       93



rights. At December 31, 1998,  options to purchase 30,587 shares of Common Stock
were   outstanding  with  respect  to  the  1996  Plan,  of  which  30,387  were
exercisable. No stock appreciation rights have been granted under the 1996 Plan,
either attached to options or on a stand-alone basis.

     The 1986 Plan was  approved  by the  Corporation's  Board of  Directors  on
January 21, 1986 and subsequently  approved by its stockholders.  Under the 1986
Plan, as later amended, options to purchase up to 387,675 shares of common stock
were  available  to be  granted  to key  employees  of the  Corporation  and its
subsidiaries  through  January  21,  1996.  The  terms  of  the  1986  Plan  are
substantially the same as those of the 1996 Plan. At December 31, 1998,  options
to purchase 83,012 shares of Common Stock were outstanding and exercisable under
the  1986  Plan  and  there  were  no  outstanding  stock  appreciation  rights.
Compensation  costs recognized for stock  appreciation  rights granted under the
1986 Plan amounted to $143,000 and $72,000 for the years ended December 31, 1997
and 1996, respectively. No compensation costs were recognized in 1998.

     The Corporation has chosen to account for  stock-based  compensation  using
the  intrinsic  value  method  prescribed  in APB No. 25.  Since each  option is
granted  at a  price  equal  to  the  fair  market  value  of one  share  of the
Corporation's  stock  on the  date of  grant,  no  compensation  cost  has  been
recognized.  The following  table compares  reported net income and earnings per
share to net income and  earnings per share on a pro forma basis  assuming  that
the Corporation accounted for stock-based compensation under SFAS No. 123.


                                         1998          1997          1996
                                      ----------    ----------    ----------
                                       (in thousands except per share data)
    Net Income:
      As Reported ..................    $8,368        $7,626        $6,891
      Pro Forma ....................     8,230         7,523         6,776

    Earnings Per Share:
    As Reported:
      Basic ........................     $2.69         $2.45         $2.20
      Diluted ......................      2.64          2.40          2.15

    Pro Forma:
      Basic ........................     $2.65         $2.41         $2.16
      Diluted ......................      2.59          2.36          2.12


     The effects of applying SFAS No. 123 in this pro forma  disclosure  are not
indicative  of future  amounts.  SFAS No. 123 does not apply to awards  prior to
1995. Future awards are anticipated under the 1996 Plan.

     Stock Option Activity. The following table sets forth stock option activity
and the weighted average fair value of options granted.




                                                                                Year Ended December 31,
                                                    -------------------------------------------------------------------------------
                                                             1998                        1997                        1996
                                                    -----------------------     -----------------------     -----------------------
                                                                   Weighted                    Weighted                    Weighted
                                                                   Average                     Average                     Average
                                                                   Exercise                    Exercise                    Exercise
                                                     Shares         Price        Shares         Price        Shares         Price
                                                    --------      ---------     --------      ---------     --------      ---------
                                                                                                              
Outstanding, beginning of year ...................   115,796      $   16.76      155,677      $   14.14      151,435      $   12.99
Granted ..........................................    14,650          42.03       20,057          24.34       26,325          19.89
Exercised ........................................   (16,497)         13.17      (59,488)         12.40      (21,966)         13.07
Forfeited ........................................      (350)         38.99         (450)         24.33         (117)         17.39
                                                    --------      ---------     --------      ---------     --------      ---------
Outstanding, end of year .........................   113,599      $   20.48      115,796      $   16.76      155,677      $   14.14
                                                    ========      =========     ========      =========     ========      =========
Exercisable, end of year .........................   113,399      $   20.44      115,796      $   16.76      155,677      $   14.14
                                                    ========      =========     ========      =========     ========      =========

Weighted average fair value of options granted ...    $ 9.42                      $ 5.14                      $ 4.36
                                                    ========                    ========                    ========



     The fair value of each option grant is estimated on the date of grant using
the  Black-Scholes  option  pricing model using the following  weighted  average
assumptions: risk-free interest rates of 4.77%, 5.56%, and 5.93% for 1996 Plan


                                       94



options granted in 1998, 1997, and 1996,  respectively,  and 5.61% for 1986 Plan
options  granted in 1996;  volatility of 13.40% for 1996 Plan options granted in
1998, 11.30% for 1996 Plan options granted in 1997 and 1996, and 11.22% for 1986
Plan  options  granted  in 1996;  expected  dividend  yield of 1.5% for  options
granted in 1998 and 2% for options  granted in 1997 and 1996; and expected lives
of 7 years for options granted in 1998, 1997 and 1996.

     Stock Options Outstanding. The following table sets forth information about
outstanding and exercisable stock options at December 31, 1998.




                                               Outstanding Stock Options                 Exercisable Stock Options
                                  ---------------------------------------------------   ------------------------------       
                                                               Weighted Average                          
                                                      -------------------------------                       Weighted
                                                      Remaining                                              Average
                                                      Contractual           Exercise                         Exercise
  Range of Exercise Prices           Number           Life (yrs.)             Price          Number           Price
- ------------------------------    -----------         -----------         -----------   -----------        -----------       
                                                                                                    
$ 9.01 to $15.00 .............         26,563                3.06         $     11.49        26,563        $     11.49
$15.01 to $25.00 .............         72,686                6.61               19.52        72,686              19.52
$25.01 to $45.00 .............         14,350                9.07               42.03        14,150              42.00
                                  -----------         -----------         -----------   -----------        -----------       
                                      113,599                6.09          $    20.48       113,399        $     20.44
                                  ===========         ===========         ===========   ===========        ===========



NOTE J - RETIREMENT PLANS

     The Bank has a defined  benefit  pension plan (the "Pension Plan") covering
eligible employees. The provisions of the Pension Plan are governed by the rules
and  regulations  contained in the Prototype  Plan of the New York State Bankers
Retirement  System (the "Retirement  System") and the Retirement System Adoption
Agreement  executed by the Bank.  For  investment  purposes,  the Pension Plan's
contributions are pooled with the contributions of the other participants in the
Retirement  System.  Assets of the Pension Plan are invested in various debt and
equity securities.

     Employees are eligible to participate  in the Pension Plan after  attaining
21 years of age and completing 12 full months of service.  Pension  benefits are
generally  based on varying  percentages of average annual  compensation  during
defined periods of creditable  service.  The Bank makes annual  contributions to
the Pension Plan in an amount sufficient to fund these benefits and participants
contribute 2% of their  compensation.  The Bank's funding policy,  the entry age
normal  cost-frozen  initial  liability  method,  is consistent with the funding
requirements of federal law and regulations. Employees become fully vested after
four years of  participation  in the Pension Plan (no vesting  occurs during the
four-year period).

     In  1998,  the  Corporation  adopted  Statement  of  Financial   Accounting
Standards No. 132 ("SFAS No. 132")  "Employers'  Disclosures  about Pensions and
Other   Postretirement   Benefits."  SFAS  No.  132  supersedes  the  disclosure
requirements for pension and other postretirement plans as set forth in SFAS No.
87 "Employers' Accounting For Pensions",  SFAS No. 88 "Employers' Accounting for
Settlements   and   Curtailments  of  Defined  Benefit  Pension  Plans  and  For
Termination   Benefits",   and  SFAS  No.   106   "Employers'   Accounting   For
Postretirement  Benefits  Other Than  Pensions."  SFAS No. 132 does not  address
measurement or recognition for pension and other  postretirement  benefit plans.
The following disclosures are in accordance with the provisions of SFAS No. 132.

     Net Pension  Cost.  The  following  table sets forth the  components of net
periodic pension cost.


                                                   1998        1997        1996
                                                  -----       -----       -----
                                                         (in thousands)

Service cost ...............................      $ 319       $ 247       $ 255
Interest cost ..............................        345         311         276
Expected return on plan assets .............       (522)       (423)       (405)
Net amortization and deferral ..............        (44)        (44)        (44)
                                                  -----       -----       -----
Net pension cost ...........................      $  98       $  91       $  82
                                                  =====       =====       =====

     Significant  Actuarial  Assumptions.  The  following  table  sets forth the
significant actuarial assumptions as of the end of each plan year.

                                                           1998    1997    1996
                                                           ----    ----    ---- 
Discount rate .......................................      6.00%   7.00%   7.75%
Rate of increase in compensation levels .............      4.50%   5.00%   5.00%
Expected long-term rate of return on plan assets ....      7.50%   8.00%   8.00%


                                       95





     Funded Status of The Plan. The following table sets forth the change in the
benefit obligation and plan assets for each Plan year and, as of the end of each
Plan year, the funded status of the Plan and prepaid benefit cost.




                                                                                                 Year Ended September 30,
                                                                                    -----------------------------------------------
                                                                                      1998                1997                1996
                                                                                    -------             -------             -------
                                                                                                      (in thousands)
                                                                                                                       
Change in projected benefit obligation
Projected benefit obligation at beginning of year ......................            $ 5,021             $ 4,094             $ 3,624
Service cost ...........................................................                415                 330                 358
Plan participants' contributions .......................................               (112)                (81)               (121)
Expenses ...............................................................                (76)                (61)                (63)
Interest cost ..........................................................                345                 311                 276
Benefits paid ..........................................................               (189)               (220)               (156)
Assumption changes and other ...........................................                776                 648                 176
                                                                                    -------             -------             -------
Projected benefit obligation at end of year ............................              6,180               5,021               4,094
                                                                                    -------             -------             -------

Change in plan assets
Fair value of plan assets at beginning of year .........................              6,567               5,308               4,675
Actual return on plan assets ...........................................                282               1,202                 645
Employer contribution ..................................................                188                 257                  86
Plan participants' contributions .......................................                112                  81                 121
Benefits paid ..........................................................               (189)               (220)               (156)
Expenses ...............................................................                (76)                (61)                (63)
                                                                                    -------             -------             -------
Fair value of plan assets at end of year ...............................              6,884               6,567               5,308
                                                                                    -------             -------             -------

Funded status ..........................................................                704               1,546               1,214
Unrecognized net actuarial loss (gain) .................................                315                (574)               (364)
Unrecognized prior service cost ........................................                (39)                (42)                (46)
Unrecognized transition asset ..........................................               (208)               (248)               (289)
                                                                                    -------             -------             -------
Prepaid benefit cost ...................................................            $   772             $   682             $   515
                                                                                    =======             =======             =======



     The Bank has a combined  profit  sharing/401(k)  plan (the "Profit  Sharing
Plan").  Employees  are eligible to  participate  provided  they are at least 21
years of age and have  completed  one year of service in which they  worked 1000
hours  if  full-time  and 700  hours if  part-time.  Participants  may  elect to
contribute,  on a  tax-deferred  basis,  up to 10%  of  gross  compensation,  as
defined,  subject to the  limitations of Section 401(k) of the Internal  Revenue
Code. The Bank may, at its sole discretion,  make "Additional"  contributions to
each participant's account based on the amount of the participant's tax deferred
contributions  and  make  profit  sharing  contributions  to each  participant's
account equal to a percentage  of the  participant's  compensation,  as defined.
Participants  are fully vested in their elective  contributions  and, after five
years of participation in the Profit Sharing Plan, are fully vested (20% vesting
per year) in the Additional and profit sharing  contributions  made by the Bank.
Additional contributions were $106,000, $93,000, and $92,000 for 1998, 1997, and
1996,  respectively,  and profit sharing contributions were $416,000,  $403,000,
and $387,000, respectively.

     On August 3, 1995,  the Bank adopted The First National Bank of Long Island
Supplemental  Executive Retirement Program ("SERP").  The SERP provides benefits
to certain employees,  designated by the Compensation  Committee of the Board of
Directors,  whose  benefits  under the Pension Plan and Profit  Sharing Plan are
limited by the applicable  provisions of the Internal  Revenue Code. The benefit
under the SERP is equal to the additional  amount the employee would be entitled
to under the Pension and Profit  Sharing  Plans in the absence of such  Internal
Revenue Code  limitations.  The effective date of the SERP, which superseded the
Bank's previous supplemental  retirement benefit plan, was January 1, 1994. SERP
expense  was   $413,000,   $337,000  and  $150,000  in  1998,   1997  and  1996,
respectively.



                                       96





NOTE K - OTHER OPERATING EXPENSES

     Expenses  included in other operating  expenses which exceed one percent of
the aggregate of total interest income and noninterest income in 1998, 1997, and
1996 are as follows:

                                              1998          1997          1996
                                              ----          ----          ----
                                                        (in thousands)

Computer services ....................        $509          $420          $418
Insurance ............................         395           420           424
Marketing ............................         441           386           303

NOTE L - REGULATORY MATTERS

     Capital.   The  Corporation  is  subject  to  various   regulatory  capital
requirements  administered  by the  federal  banking  agencies.  Failure to meet
minimum  capital  requirements  can  initiate  certain  mandatory,  and possibly
additional discretionary,  actions by regulators that, if undertaken, could have
a direct  material  effect  on the  Corporation's  financial  statements.  Under
capital adequacy  guidelines and the regulatory  framework for prompt corrective
action,  the  Corporation  must meet specific  capital  guidelines  that involve
quantitative  measures of the  Corporation's  assets,  liabilities,  and certain
off-balance-sheet  items calculated under regulatory accounting  practices.  The
Corporation's capital amounts and classification are also subject to qualitative
judgments  by the  regulators  about  components,  risk  weightings,  and  other
factors.

     Under  current  regulations,  banks  are  classified  as well  capitalized,
adequately  capitalized or undercapitalized.  The following table sets forth the
Corporation's  capital  ratios at  December  31,  1998 and 1997 and the  minimum
ratios   necessary  to  be  classified  as  well   capitalized   and  adequately
capitalized.  The  Corporation's  capital  ratios at December  31, 1998 and 1997
substantially exceed the requirements for a well-capitalized bank.



                                                  Corporation's Capital Ratios
                                                        at December 31:               
                                                  ----------------------------        Well         Adequately
                                                      1998            1997         Capitalized     Capitalized
                                                   ----------      ----------      -----------     -----------
                                                                                            
Total  Risk-Based Capital Ratio .........             31.76%          33.54%          10.00%          8.00%
Tier 1 Risk-Based Capital Ratio .........             30.51           32.28            6.00           4.00
Tier 1 Leverage Capital Ratio ...........             11.88           12.24            5.00           4.00



     Other Matters.  The amount of dividends paid by the Bank to the Corporation
is subject to  restrictions  under  Federal  Reserve  Board  Regulation H. Under
Regulation H, the Bank is required to obtain regulatory approval for the payment
of dividends  during any one calendar year that exceed the Bank's net income for
the calendar  year plus the retained net income for the two  preceding  calendar
years.  At December 31,  1998,  the Bank had retained net income for the current
and two preceding calendar years of $15,360,000.

     Regulation  D of the  Board of  Governors  of The  Federal  Reserve  System
requires banks to maintain reserves against certain deposit balances. The Bank's
average reserve requirement for 1998 was approximately $3,123,000.

     Under national banking laws and related statutes, the Bank is limited as to
the amount it may loan to the Corporation,  unless such loans are collateralized
by specified obligations. At December 31, 1998, the maximum amount available for
transfer  from the  Bank to the  Corporation  in the form of loans  approximated
$9,535,000.

NOTE M - FAIR VALUE OF FINANCIAL INSTRUMENTS

     Fair value  estimates are made at a specific point in time and are based on
existing on and  off-balance-sheet  financial  instruments.  Such  estimates are
generally  subjective  in nature  and  dependent  upon a number  of  significant
assumptions  associated  with  each  financial  instrument  or group of  similar
financial  instruments,  including estimates of discount rates, risks associated
with  specific  financial  instruments,  estimates  of future  cash  flows,  and
relevant   available   market   information.   Changes  in   assumptions   could
significantly  affect the estimates.  In addition,  fair value  estimates do not
reflect the value of  anticipated  future  business,  premiums or discounts that
could  result  from  offering  for  sale at one time  the  Corporation's  entire
holdings  of a  particular  financial  instrument,  or the tax  consequences  of
realizing gains or losses on the sale of financial instruments.


                                       97



     The following table sets forth the carrying/contract  amounts and estimated
fair values of the Corporation's  financial instruments at December 31, 1998 and
1997.




                                                                             1998                                 1997
                                                                   ---------------------------         ---------------------------
                                                                   Carrying/                           Carrying/
                                                                   Contract                            Contract
                                                                    Amount          Fair Value          Amount          Fair Value
                                                                   --------         ----------         --------         ----------
                                                                                            (in thousands)
                                                                                                                  
Financial Assets:
Cash and due from banks ....................................       $ 16,336          $ 16,336          $ 13,343          $ 13,343
Federal funds sold .........................................         76,000            76,000            60,500            60,500
Held-to-maturity securities ................................        187,633           191,252           190,577           192,357
Available-for-sale securities ..............................         87,021            87,021            56,844            56,844
Loans ......................................................        167,067           167,829           151,151           152,024
Accrued interest receivable ................................          4,164             4,164             3,807             3,807

Financial Liabilities:
Checking deposits ..........................................        175,046           175,046           142,848           142,848
Savings and money market deposits ..........................        265,684           265,684           242,579           242,579
Time deposits ..............................................         38,501            38,501            37,332            37,332
Accrued interest payable ...................................            197               197               186               186

Off-Balance-Sheet Liabilities:
Commitments to extend credit ...............................         33,319                --            28,907                --
Standby and commercial letters of credit ...................          2,030                17             1,903                 8



NOTE N - PARENT COMPANY FINANCIAL INFORMATION

     Condensed  financial  information for The First of Long Island  Corporation
(parent company only) is as follows:



CONDENSED BALANCE SHEETS                                        December 31,
                                                             -------------------
                                                               1998        1997
                                                             -------     -------
Assets:                                                        (in thousands)
Checking and money market accounts with subsidiary .....     $ 2,375     $ 2,121
Investment in subsidiary bank, at equity ...............      63,566      57,422
Other assets ...........................................          87         253
                                                             -------     -------
                                                             $66,028     $59,796
                                                             =======     =======
Liabilities:
Cash dividends payable .................................     $   929     $   830
                                                             -------     -------

Stockholders' equity:
Common stock ...........................................         310         311
Surplus ................................................       4,219       5,471
Retained earnings ......................................      59,304      52,717
                                                             -------     -------
                                                              63,833      58,499
Accumulated other comprehensive income, net of tax .....       1,266         467
                                                             -------     -------
                                                              65,099      58,966
                                                             -------     -------
                                                             $66,028     $59,796
                                                             =======     =======



                                       98







  CONDENSED STATEMENTS OF INCOME                                    Year ended December 31,
                                                                 -----------------------------
                                                                   1998       1997       1996
                                                                 -------    -------    -------
Income:                                                                  (in thousands)
                                                                                  
  Dividends from subsidiary bank .........................       $ 3,000    $ 2,400    $ 2,200
  Interest on deposits with subsidiary bank ..............            52         72         86
                                                                 -------    -------    -------
                                                                   3,052      2,472      2,286
                                                                 -------    -------    -------
Expenses:
  Employee benefits ......................................            --        143         72
  Other operating expenses ...............................            29         29         28
                                                                 -------    -------    -------
                                                                      29        172        100
                                                                 -------    -------    -------
Income before undistributed earnings of
  subsidiary bank ........................................         3,023      2,300      2,186
  Equity in undistributed earnings .......................         5,345      5,326      4,705
                                                                 -------    -------    -------
  Net income .............................................       $ 8,368    $ 7,626    $ 6,891
                                                                 =======    =======    =======
                                                               

CONDENSED STATEMENTS OF CASH FLOWS                                  Year ended December 31,
Increase (Decrease) in Cash and Cash Equivalents*                -----------------------------
                                                                   1998       1997       1996
                                                                 -------    -------    -------
Income:                                                                  (in thousands)
                                                                                  
Cash Flows From Operating Activities:                          
Net income ...............................................       $ 8,368    $ 7,626    $ 6,891
Adjustments to reconcile net income to net cash                
 provided by operating activities:                            
  Undistributed earnings of subsidiary bank ..............        (5,345)    (5,326)    (4,705)
  Decrease in other assets ...............................           261         --         --
  Decrease in accrued expenses and other liabilities .....            --       (173)       (38)
                                                                 -------    -------    -------
Net cash provided by operating activities ................         3,284      2,127      2,148
                                                                 -------    -------    -------
                                                               
Cash Flows From Financing Activities:
  Repurchase and retirement of common stock ..............        (1,566)    (2,444)      (730)
  Proceeds from exercise of stock options ................           218        737        287
  Cash dividends paid ....................................        (1,668)    (1,419)    (1,243)
  Cash in lieu of fractional shares on 3-for-2 stock split           (14)        --         --
                                                                 -------    -------    -------
   Net cash used in financing activities .................        (3,030)    (3,126)    (1,686)
                                                                 -------    -------    -------
Net increase (decrease) in cash and cash equivalents .....           254       (999)       462
Cash and cash equivalents, beginning of year .............         2,121      3,120      2,658
                                                                 -------    -------    -------
Cash and cash equivalents, end of year ...................       $ 2,375    $ 2,121    $ 3,120
                                                                 =======    =======    =======
                                                             
Supplemental Schedule of Noncash Financing Activities:       
  Tax benefit from exercise of employee stock options ....       $    95    $   253    $    --
  Cash dividends payable .................................           929        830        710
                                                       
                                                           
*    Cash and cash  equivalents  include the checking and money market  accounts
     with the Corporation's wholly-owned bank subsidiary.



                                       99




NOTE O - QUARTERLY FINANCIAL DATA (Unaudited)



                                                            First          Second            Third          Fourth
                                                           Quarter         Quarter          Quarter         Quarter          Total
                                                          --------        --------         --------        --------        --------
                                                                            (in thousands, except per share data)
                                                                                                                 
1998

Interest income ..................................        $  7,789        $  8,095         $  8,410        $  8,388        $ 32,682
Interest expense .................................           2,374           2,437            2,591           2,465           9,867
Net interest income ..............................           5,415           5,658            5,819           5,923          22,815
Provision for loan losses (credit) ...............              --            (100)              --              --            (100)
Noninterest income ...............................           1,135           1,238            1,202           1,245           4,820
Noninterest expense ..............................           3,715           3,840            3,966           3,948          15,469
Income before income taxes .......................           2,835           3,156            3,055           3,220          12,266
Income taxes .....................................             908           1,021              961           1,008           3,898
Net income .......................................           1,927           2,135            2,094           2,212           8,368
Earnings per share:
  Basic ..........................................             .62             .69              .67             .71            2.69
  Diluted ........................................             .61             .67              .66             .70            2.64
Comprehensive income .............................           1,879           2,194            3,070           2,024           9,167

1997

Interest income ..................................        $  7,208        $  7,416         $  7,822        $  7,955        $ 30,401
Interest expense .................................           2,146           2,249            2,376           2,426           9,197
Net interest income ..............................           5,062           5,167            5,446           5,529          21,204
Provision for loan losses (credit) ...............              --            (100)              --              --            (100)
Noninterest income ...............................           1,040             993            1,103           1,182           4,318
Noninterest expense ..............................           3,569           3,504            3,520           3,692          14,285
Income before income taxes .......................           2,533           2,756            3,029           3,019          11,337
Income taxes .....................................             854             887              997             973           3,711
Net income .......................................           1,679           1,869            2,032           2,046           7,626
Earnings per share:
  Basic ..........................................             .54             .60              .65             .66            2.45
  Diluted ........................................             .53             .59              .64             .64            2.40
Comprehensive income .............................             771           2,561            2,256           2,202           7,790




                                      100




REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS
Stockholders and Board of Directors of
The First of Long Island Corporation:

     We have audited the accompanying  consolidated  balance sheets of The First
of Long Island  Corporation  and subsidiary as of December 31, 1998 and 1997 and
the related consolidated  statements of income, changes in stockholders' equity,
and cash flows for each of the three  years in the  period  ended  December  31,
1998. These financial  statements are the  responsibility  of the  Corporation's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

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

     In our opinion,  the financial statements referred to above present fairly,
in all material  respects,  the  financial  position of The First of Long Island
Corporation  and  subsidiary as of December 31, 1998 and 1997 and the results of
their  operations and their cash flows for each of the three years in the period
ended  December  31,  1998 in  conformity  with  generally  accepted  accounting
principles.

                                                  /s/Arthur Andersen LLP

New York, New York                  
January 22, 1999


                                      101




Directors
THE FIRST OF LONG ISLAND CORPORATION
THE FIRST NATIONAL BANK OF LONG ISLAND

[PHOTO OMITTED]
J. William Johnson, Chairman and Chief Executive Officer

[PHOTO OMITTED]
John R. Miller III,  President and Publisher,  Equal  Opportunity  Publications,
Inc. (publishing)

[PHOTO OMITTED]
Howard Thomas Hogan, Jr., Hogan & Hogan (lawyer, private practice)

[PHOTO OMITTED]
Beverly Ann Gehlmeyer,  Tax Manager and Principal,  Gehlmeyer & Gehlmeyer,  P.C.
(certified public accounting firm)

[PHOTO OMITTED]
Paul T.  Canarick,  President  and  Principal,  Paul  Todd,  Inc.  (construction
company)

[PHOTO OMITTED]
J. Douglas  Maxwell,  Jr.,  Chairman and Chief Executive  Officer,  NIRx Medical
Technologies Corp. (medical technology)

[PHOTO OMITTED]
Walter C.  Teagle III,  President  and Chief  Executive  Officer,  Metro  Design
Systems, Inc. (engineering design services)



                                      102







Senior Management

We are highly  focused on our markets and providing an extremely high quality of
service to our customers.

[LOGO] The First of Long Island


[PHOTO OMITTED]

Left to Right
Mark D. Curtis; Joseph G. Perri; Arthur J. Lupinacci, Jr.;
Richard Kick; John C. Sansone; Donald L. Manfredonia






                                      103





OFFICERS
The First of Long Island Corporation

J. William Johnson
Chairman and Chief Executive Officer

Arthur J. Lupinacci, Jr.
Executive Vice President and Secretary

Mark D. Curtis
Senior Vice President and Treasurer

Richard Kick
Senior Vice President

Donald L. Manfredonia
Senior Vice President

Joseph G. Perri
Senior Vice President

John C. Sansone,
Senior Vice President

Wayne B. Drake
Assistant Treasurer

EXECUTIVE OFFICERS
The First National Bank of Long Island

Chairman and Chief Executive Officer
J. William Johnson

Executive Vice Presidents

Arthur J. Lupinacci, Jr.
Senior Operating Officer

Donald L. Manfredonia
Senior Lending Officer

Senior Vice Presidents

Mark D. Curtis
Chief Financial Officer and Cashier

Richard Kick
Senior Operations and Senior Retail Loan Officer

Joseph G. Perri
Senior Commercial Marketing Officer

John C. Sansone
Senior Trust Officer




                                      104






BUSINESS DEVELOPMENT BOARD

[PHOTO OMITTED]
Kenneth R. Latham, Chairman of the Board, Latham Bros. Lumber Company, Inc.

[PHOTO OMITTED]
Herbert Haber, CPA, Certified Public Accountant

[PHOTO OMITTED]
Thomas N. Dufek, CPA, Partner, Kilgannon, Furey, Dufek & Company

[PHOTO OMITTED]
Kevin J. Harding, Esq., Partner, Harding and Harding

[PHOTO OMITTED]
Herbert Kotler, Esq., Attorney

[PHOTO OMITTED]
Susan Hirschfeld Mohr, President, J. W. Hirschfeld Agency, Inc.

[PHOTO OMITTED]
Richard Nussbaum, CPA, Managing Partner, Nussbaum, Yates, Wolpow, P.C.

[PHOTO OMITTED]
Arthur C. Schupbach, Esq., Partner, Schupbach, Williams & Pavone LLP

[PHOTO OMITTED]
H. Craig Treiber, President/CEO, The Treiber Group LLC

[PHOTO OMITTED]
Emil V. Cianciulli, Esq., Partner, Cianciulli & Meng, P.C.

[PHOTO OMITTED]
David Black, CPA, David Black & Associates, Inc.

[PHOTO OMITTED]
Lawrence F. Steiner, President, Universal Unlimited, Inc.

[PHOTO OMITTED]
Kenneth R. Going, President, GOING SIGN CO. Inc.

[PHOTO OMITTED]
Alan B. Katcher, Chief Executive Officer, Terry Alan Adv. Co., Inc.

[PHOTO OMITTED]
Zachary Levy, Esq., Attorney

[PHOTO OMITTED]
Bernard Esquenet, Chief Executive Officer, The Ruhof Corp.

[PHOTO OMITTED]
Quentin Sammis, President, Coldwell Banker Sammis

[PHOTO OMITTED]
William L. Edwards, Real Estate Investor

[PHOTO OMITTED]
Howard S. Cohen, President, Mount Carmel Cemetery Assoc.

[PHOTO OMITTED]
Arthur Ventura,  President, Badge Agency 

[PHOTO OMITTED] 
Mark Wurzel, President, Calico Cottage, Inc.

[PHOTO OMITTED]
John A. Burns, Jr., Esq., Counsel,  Forchelli,  Schwartz, Mineo, Carlino & Cohn,
LLP



                                      105





Official Staff

Vice Presidents
- ---------------

Albert Arena
Commercial Banking
Archie J. Arrington
Manager, Roslyn Heights
Lester J. Bach
Manager, Great Neck
James Clavell
Branch Administration
Robert F. Covino
Manager, Rockville Centre
Kitty W. Craig
Auditing
Paul J. Daley
Commercial Banking
Wayne B. Drake
Controller, Finance
Stephen Durso
Commercial Banking
John G. Fitzpatrick
Loan Center
Compliance - CRA Officer
Betsy Gustafson
Deposit Operations
Charles E. Haberkorn, Jr.
Commercial Banking
Peter J. Hoey
Data Center
James P. Johnis
Commercial Banking
George P. Knott
Manager, Woodbury
Henry A. Kramer
Commercial Banking
Concepcion L. Larrea
Manager, Greenvale
Teresa P. Maloney
Trust and Investment Services
Roslyn Marett
Human Resources
Edward V. Mirabella
Commercial Banking
John J. Mulder, Jr.
Manager, Glen Head
Patrick J. Mulligan
Trust and Investment Services
John T. Noonan
Manager, Locust Valley
William Pyszczymuka
Manager, Huntington
Debbie J. Sorace
Marketing
Henry C. Suhr
Manager, Northport



                                      106



Assistant Vice Presidents
- -------------------------

Peter J. Arebalo
Manager, Valley Stream
Philip B. Brady
Manager, Bohemia
Aldo G. Columbano
Finance
Linda A. Cutter
Manager, New Hyde Park
Margaret M. DeBonis
Auditing
Barbara D. Hefner
Loan Center
Susan J. Hempton
Human Resources
David Lippa
Glen Head
Dorothy Miller
Manager, Hicksville
Gretchen B. Nesky
Commercial Banking
Lee Nunez
Manager, Lake Success
Ronald Pimental
Branch Administration
Frank Plesche
Manager, Old Brookville
Mark A. Ryan
Manager, Hauppauge
Frederick G. Ruff
General Services
Carole Ann Snayd
Roslyn Heights
Michael J. Spolarich
Commercial Banking
Ann Marie Tarantino
Compliance and Procedures
Philip R. Thompson
Manager, Garden City
Elissa A. Toussaint
Northport
Herta Tscherne
Manager, Mineola


Trust Officers

Susan P. Contino
Trust and Investment Services
Andrew G. Drenick
Trust and Investment Services
Sharon E. Pazienza
Trust and Investment Services


Senior Mortgage Advisor

John F. Darcy
Loan Center



                                      107




Mortgage Originator

Frederick T. Hughes
Loan Center


Assistant Cashiers
- ------------------

Monica T. Baker
Branch Administration
Pari Glazer
Lake Success
Arlyne H. Kramer
Hicksville
Jenny Malandruccolo
Huntington
Mary Lou Martin
Locust Valley
Caroline V. McIntyre
Old Brookville
Donna P. Minervini
Rockville Centre
June E. Pipito
Woodbury


Assistant Trust Officer

Joanne Buckley
Trust and Investment Services


Assistant Managers
- ------------------

Ann J. Cristodero
Loan Center
Alison A. Hazell
Deposit Operations
Catherine Irvin
Finance
Robert B. Jacobs
Loan Center
Rosemary Kerrane
Mineola
Eveline Ratte
Loan Center
Colleen M. Robbins
Human Resources
Cathy A. Vanatta
Marketing


Administrative and Executive Assistants
- ---------------------------------------

Elaine Ballinger
Glen Head
Allison C. Brown
Northport
Andrea L. DePol
Roslyn Heights
Anna S. Fleming
Loan Center
Lorraine Fogarty
Branch Administration
Marguerite F. Hirschman
Trust and Investment Services


                                      108





Patricia Lacorazza
Loan Center
Carmela Lalonde
Deposit Operations
Conrad A. Lissade
Data Center
Donna M. Long
Deposit Operations
Francine McDonald
Trust and Investment Services
Constance Miller
Administration
Patricia Ovalle-Wood
Greenvale
Cheryl A. Romanski
Finance
Lori A. Ruggiero
Data Center
Anne J. Virgadamo
Huntington
Maureen P. Zebrowski
Commercial Banking


Counsel

SCHUPBACH, WILLIAMS & PAVONE LLP


Independent Auditors

ARTHUR ANDERSEN LLP


FORM 10-K REPORT

A copy of the Corporation's  annual report on Form 10-K for 1998, filed with the
Securities and Exchange Commission,  may be obtained without charge upon written
request to Mark D. Curtis,  Senior Vice  President and  Treasurer,  The First of
Long  Island  Corporation,  10 Glen Head Road,  PO Box 67,  Glen Head,  New York
11545-0067.


                                      109



FULL SERVICE OFFICES

10 Glen Head Road
Glen Head, NY  11545
(516) 671-4900

7 Glen Cove Road
Greenvale, NY  11548
(516) 621-8811

253 New York Avenue
Huntington, NY  11743
(516) 427-4143

108 Forest Avenue
Locust Valley, NY  11560
(516) 671-2299

711 Fort Salonga Road
Northport, NY  11768
(516) 261-4000

209 Glen Head Road
Old Brookville, NY  11545
(516) 759-9002

310 Merrick Road
Rockville Centre, NY  11570
(516) 763-5533

130 Mineola Avenue
Roslyn Heights, NY 11577
(516) 621-1900

800 Woodbury Road
Woodbury, NY  11797
(516) 364-3434


COMMERCIAL BANKING OFFICES

30 Orville Drive
Bohemia, NY  11716
(516) 218-2500

1050 Franklin Avenue
Garden City, NY  11530
(516) 742-6262

536 Northern Boulevard
Great Neck, NY  11021
(516) 482-6666

330 Motor Parkway
Hauppauge, NY  11788
(516) 952-2900


                                      110



106 Old Country Road
Hicksville, NY  11801
(516) 932-7150

3000 Marcus Avenue
Lake Success, NY  11042
(516) 775-3133

194 First Street
Mineola, NY  11501
(516) 742-1144

200 Jericho Turnpike
New Hyde Park, NY  11040
(516) 328-3100

133 E. Merrick Road
Valley Stream, NY  11580
(516) 825-0202


TRUST AND INVESTMENT SERVICES

800 Woodbury Road
Woodbury, NY  11797
(516) 364-3436




                                      111