1

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D. C. 20549
                                   -----------
                                    FORM 10-K
(Mark One)
    [X]           Annual Report Pursuant to Section 13 or 15(d)
              of the Securities Exchange Act of 1934 [Fee Required]
                  For the fiscal year ended September 30, 1995
                                            __________________

                                       OR
    [  ]     Transition Report Pursuant to Section 13 or 15(d) of the
                Securities Exchange Act of 1934 [No Fee Required]
                        For the transition period from       to
                                                       _____    _____

                         Commission file number 1-11684
                                                _______

                              NEW YORK BANCORP INC.
             ______________________________________________________
             (Exact name of registrant as specified in its charter)

             Delaware                                     11-2869250
__________________________________                  _______________________
  (State or other jurisdiction of                      (I.R.S. Employer
  incorporation or organization)                      Identification No.)

  241-02 Northern Boulevard, Douglaston, N. Y.                   11362
______________________________________________           _________________
  (Address of principal executive offices)                   (Zip Code)

Registrant's telephone number, including area code      (718) 631-8100
                                                      ____________________

      Securities registered pursuant to Section 12(b) of the Act:

          Title of Each Class          Name of Each Exchange on which Registered
          ___________________          _________________________________________
        Common Stock, $.01 par value           New York Stock Exchange

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

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.    Yes  X     No
                                         _____     _____

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

The  aggregate  market value of the voting stock held by  non-affiliates  of the
registrant, computed by reference to the last reported sales price of such stock
on the New York Stock Exchange on November 30, 1995, was $184,083,786.

The number of shares outstanding of the registrant's Common Stock as of November
30, 1995 was 11,906,474.

Documents Incorporated by Reference
____________________________________
The following documents are incorporated by reference:

Portions of the  Registrant's  1995 Annual Report to Shareholders for the Fiscal
Year  Ended  September  30,  1995  -  Part  I,  Part  II;  and  Portions  of the
Registrant's  Proxy  Statement for the 1996 Annual Meeting of Shareholders to be
held on January 23, 1996 -Part III.

Exhibit Index on Page 44.

 2

                              NEW YORK BANCORP INC.
                          1995 FORM 10-K ANNUAL REPORT
                                TABLE OF CONTENTS



                                                                            Page
                                                                            ____

                                     PART I

Item  1.  Business........................................................    3
Item  2.  Properties......................................................   40
Item  3.  Legal Proceedings...............................................   41
Item  4.  Submission of Matters to a Vote of Security Holders.............   41


                                     PART II

Item  5.  Market for Registrant's Common Equity and Related
           Stockholder Matters............................................   41
Item  6.  Selected Financial Data.........................................   41
Item  7.  Management's Discussion and Analysis of Financial
           Condition and Results of Operation.............................   41
Item  8.  Financial Statements and Supplementary Data.....................   41
Item  9.  Changes in and Disagreements with Accountants on
           Accounting and Financial Disclosure............................   42


                                    PART III

Item 10.  Directors and Executive Officers of the Registrant..............   42
Item 11.  Executive Compensation..........................................   42
Item 12.  Security Ownership of Certain Beneficial Owners
           and Management.................................................   42
Item 13.  Certain Relationships and Related Transactions..................   42


                                     PART IV

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

                                        2

 3

                                     PART I


ITEM 1 - BUSINESS

GENERAL DEVELOPMENT OF BUSINESS
_______________________________

New York Bancorp Inc. ("New York Bancorp" or the "Company"), a Delaware business
corporation,  is a savings and loan holding  company  which,  together  with its
subsidiary, Home Federal Savings Bank ("Home Federal" or the "Savings Bank"), is
headquartered  in  Douglaston,  New  York.  The  Company  was  organized  at the
direction of the Savings Bank in connection  with the Savings Bank's  conversion
from mutual to stock form of  organization.  The  conversion  was  completed  on
February 4, 1988. The sole activity of the Company at this time is its ownership
of all of the  outstanding  capital  stock of the Savings Bank. At September 30,
1995, the Company had total assets of $2.7 billion and  shareholders'  equity of
$156.4 million.

Home  Federal was  organized in 1935 as a federally  chartered  savings and loan
association.  In 1983,  Home  Federal  changed its charter to a federal  savings
bank,  and in February 1988 converted from a mutual to its current stock form of
ownership.  The Savings Bank's business is primarily conducted in New York City,
and Nassau,  Suffolk  and  Westchester  Counties.  The  Savings  Bank  maintains
twenty-seven  full service  branch  offices  located in Kings,  Queens,  Nassau,
Richmond and Suffolk Counties, and six loan production offices located in Kings,
Queens, Nassau, Westchester, and Suffolk Counties.

In March 1992,  New York  Bancorp,  through its  subsidiary,  the Savings  Bank,
acquired  $203.8  million in assets and assumed $52.6 million in  liabilities of
the former  State  Savings,  FSB ("State  Savings")  from the  Resolution  Trust
Corporation ("RTC"), as receiver of State Savings.

In August and  October  1992,  New York  Bancorp,  through its  subsidiary,  the
Savings Bank,  additionally acquired $273.9 million in assets and assumed $480.0
million in liabilities  of the former Union Savings Bank ("Union  Savings") from
the Federal Deposit  Insurance  Corporation  (the "FDIC"),  as receiver of Union
Savings.

On January 27, 1995, Hamilton Bancorp, Inc. ("Hamilton"),  the parent company of
Hamilton Federal Savings F.A.  ("Hamilton  Savings") with total assets of $721.6
million and shareholders'  equity of $78.1 million, was merged with and into New
York Bancorp. This transaction has been accounted for as a pooling of interests,
and, as a result,  the  financial  results  for the periods  prior to the merger
reported  herein have been  restated to include  the  results of  Hamilton.  The
Company  reports  its  financial  results on a fiscal year ended  September  30,
whereas  Hamilton  reported its financial  results on a calendar year basis.  In
order to present historical consolidated financial information, the consolidated
financial statements for years prior to fiscal year 1995 reflect the combination
of the Company at and for the years ended September 30 with Hamilton's financial
condition and results of operations at and for the years ended December 31.

Home Federal has been,  and intends to continue to be, a community  savings bank
offering a variety of deposit and lending services designed to meet the needs of
the  communities it serves.  The Savings  Bank's deposit  customer base is drawn
primarily from Kings, Queens,  Richmond,  Nassau and Suffolk Counties, while its
loan origination  activity is conducted primarily in Kings, Queens and the other
New York City boroughs as well as Nassau, Suffolk and Westchester Counties.

                                        3

 4

Deposits in the Savings Bank are insured up to the applicable limits by the FDIC
and the  Savings  Bank is  subject  to  extensive  regulation,  supervision  and
examination  by the Office of Thrift  Supervision  (the  "OTS") and by the FDIC.
Additionally,  the  Savings  Bank is a member  of the  Federal  Home  Loan  Bank
("FHLB") System.

The Savings Bank's principal  business consists of attracting  deposits from the
general public and investing  these  deposits,  together with funds from ongoing
operations and  borrowings,  in the  origination and purchase of residential and
commercial mortgage loans, cooperative residential loans and consumer loans. The
Savings  Bank  also  maintains  a  portion  of  its  assets  in  mortgage-backed
securities and investment securities, including obligations of the U.S.
Government and federal agencies, corporate and other debt instruments.

During the past few years, the Savings Bank took positive steps to be responsive
to customers'  needs by providing more quality and diverse  financial  services.
During this period,  the Savings  Bank's branch  personnel were fully trained in
new products and  cross-selling  techniques.  The Savings Bank  additionally has
established  loan  production  offices  throughout  the branch system to provide
better  loan  related  services  to  present  and new  customers  in the  branch
community.  The  Savings  Bank has also  opened  two  full-service  branches  in
supermarkets, and is planing to open additional branches in supermarkets.


NARRATIVE DESCRIPTION OF BUSINESS

LENDING ACTIVITIES
__________________


         GENERAL.  A component of the Savings Bank's overall  interest rate risk
         strategy is to shorten the  maturities  and increase the interest  rate
         sensitivity  of  its  assets  primarily  through  the  origination  and
         purchase  of  adjustable  rate  loans.   With  respect  to  fixed  rate
         conventional  mortgage loans,  the Savings Bank either sells such loans
         or retains them if (i) they have been funded with long-term  borrowings
         or (ii)  hedging  techniques  can be used to protect the  Savings  Bank
         against  interest rate risk. The loan products  offered by Home Federal
         are affected by Federal and state laws,  the supply of funds  available
         for lending  purposes,  market forces,  including the demand for loans,
         and competition.

                                        4

 5

         LOAN  PORTFOLIO  COMPOSITION.   The  following  tables  set  forth  the
         composition of the Savings Bank's total loan portfolio by dollar amount
         and percent of total portfolio as of the dates indicated.





                                                                         At September 30,
                           _________________________________________________________________________________________________________
                                    1995                  1994                 1993                  1992                1991
                           ____________________ ____________________ _____________________ _____________________ ___________________
                                        Percent             Percent               Percent               Percent             Percent
                              Amount   of Total    Amount   of Total    Amount    of Total    Amount    of Total    Amount  of Total
                           ___________ ________ ___________ ________ ____________ ________ ___________ _________ __________ ________
                                                                          (Dollars in Thousands)

                                                                                              
FIRST MORTGAGE LOANS(1):
  One-to four-family
   residential............ $   932,313   55.14%  $  719,421  49.16%  $   716,913  50.40%    $ 723,647   54.40%  $  499,143   53.17%
  Commercial..............     451,788   26.72      438,531  29.96       391,878  27.54       268,158   20.16      174,585   18.60
  Construction, net of
   loans in process.......       8,902     .52        4,966    .34            --    .--         8,352     .63       19,863    2.11
                           ___________  ______   __________ ______   ___________ ______     _________  ______   __________  ______
    Total first
     mortgage loans.......   1,393,003   82.38    1,162,918  79.46     1,108,791  77.94     1,000,157   75.19      693,591   73.88
                                        ______              ______               ______                ______               ______
  Unamortized purchase
   accounting premiums,
   unearned purchase
   accounting discounts,
   unamortized premiums,
   unearned discounts,
   deferred loan fees
   and allowance for
   possible loan losses...      (22,828)            (28,036)             (29,831)             (23,140)              (8,461)
                           ____________          __________          ___________           ___________          __________
    Net first mortgage
     loans................    1,370,175           1,134,882            1,078,960              977,017              685,130
                           ____________          __________          ___________           ___________          __________  
OTHER LOANS:
  Consumer................       21,912   1.30       13,067    .89        16,944   1.19        19,782    1.49        8,041     .86
  Cooperative
   residential............      141,902   8.39      150,520  10.29       163,431  11.49       165,226   12.42      128,553   13.69
  Home improvement........        1,526    .09        9,637    .66         8,101    .57         8,038     .61        8,786     .94
  Guaranteed Student......       56,673   3.35       54,693   3.74        55,180   3.88        60,274    4.53       25,183    2.68
  Commercial..............       11,214    .66       15,336   1.05         7,085    .50         5,842     .44       12,144    1.29
  Secured by deposits.....        7,917    .47        8,401    .57         7,411    .52         6,292     .47        5,769     .62
  Second mortgage.........        2,147    .13        2,605    .18         2,819    .20         6,137     .46        4,263     .45
  Home equity.............       33,513   1.98       36,890   2.52        42,152   2.96        45,410    3.41       41,994    4.47
  Purchased auto
   leasing................       21,063   1.25        9,385    .64        10,665    .75        13,073     .98       10,501    1.12
                           ____________ ______   __________ ______   ___________ ______   ___________  ______   __________  ______
  Total other loans.......      297,867  17.62      300,534  20.54       313,788  22.06       330,074   24.81      245,234   26.12
                                        ______              ______               ______                ______               ______
  Unamortized purchase 
   accounting premiums,
   unearned purchase
   accounting discounts,
   unamortized
   premiums, unearned
   discounts, deferred
   loan fees and
   allowance for
   possible loan losses...       (3,099)             (3,062)              (4,331)              (7,328)              (3,927)
                           ____________         ___________         ____________         ____________          ___________
  Net other loans.........      294,768             297,472              309,457              322,746             241,307
                           ____________         ___________         ____________         ____________          ___________
  Total loans............. $  1,690,870 100.00% $ 1,463,452 100.00% $  1,422,579 100.00% $  1,330,231  100.00% $   938,825  100.00%
                           ============ ======  =========== ======  ============ ======  ============  ======  ===========  ======
  Total net loans......... $  1,664,943         $ 1,432,354         $  1,388,417         $  1,299,763          $   926,437
                           ============         ===========         ============         ============          ===========

(1)  Of the amount in total first mortgage loans,  $1,016,693,000,  $760,951,000,  $695,371,000,  $566,196,000  and  $396,145,000,
     represent adjustable rate mortgage loans at September 30, 1995, 1994, 1993, 1992 and 1991, respectively.


                                                       5

 6

ORIGINATION,  PURCHASE AND SALE OF LOANS. Set forth below is a table showing the
Savings  Bank's  total  loan  origination,   purchase,  sale,  amortization  and
repayment activities for the years indicated.




                                                                     Year ended September 30,
                                                         _______________________________________________
                                                              1995              1994             1993
                                                         _____________    _____________    _____________
                                                                         (In Thousands)
FIRST MORTGAGE LOANS
                                                                                            
  At beginning of year................................   $   1,162,918    $   1,108,791    $   1,000,157
  First mortgage loans originated.....................         332,253          343,020          361,094
  First mortgage loans purchased......................         100,314               --          106,192
  Securitization and transfer to mortgage-
   backed securities available for sale...............         (11,695)         (18,817)         (53,023)
  Transfer of loans to real estate owned..............          (3,879)          (4,662)          (4,162)
  First mortgage loans sold...........................         (37,942)        (109,226)        (126,294)
  Amortization, prepayments and other.................        (137,927)        (156,188)        (175,173)
  Hamilton's net activity for the
   quarter ended December 31, 1994....................         (11,039)              --               --
                                                         _____________    _____________    _____________
  At end of year......................................   $   1,393,003    $   1,162,918    $   1,108,791
                                                         =============    =============    =============

OTHER LOANS
  At beginning of year................................   $     300,534    $     313,788    $     330,074
  Other loans originated..............................          57,046           46,901           46,856
  Other loans purchased...............................          14,427            2,939               --
  Transfer of loans to real estate owned..............            (576)          (1,122)          (2,123)
  Other loans sold....................................          (1,499)              --               --
  Amortization, prepayments and other.................         (69,229)         (61,972)         (61,019)
  Hamilton's net activity for the
   quarter ended December 31, 1994....................          (2,836)              --               --
                                                         _____________    _____________    _____________
  At end of year......................................   $     297,867    $     300,534    $     313,788
                                                         =============    =============    =============



Total loan  originations  were  basically  unchanged at $389.3 million in fiscal
1995  compared to $389.9 for fiscal 1994,  which was an $18.0  million  decrease
from fiscal  1993.  Loan  purchases  totaled  $114.7  million  for fiscal  1995,
compared to $2.9 million in fiscal 1994 and $106.2  million in fiscal 1993.  The
loan purchases in fiscal 1995 primarily  represent  adjustable rate  one-to-four
family first mortgage  loans.  The loans purchased in fiscal 1993 were primarily
commercial  mortgage  loans  obtained  from the FDIC as receiver  for the former
Union Savings.
 
Loan sales were $39.4  million,  $108.9 million and $126.6 million for the years
ended  September  30, 1995,  1994 and 1993.  The decrease in the current year is
attributed to an increase in origination of adjustable rate first mortgage loans
and a decrease in  origination  of fixed rate first  mortgage  loans.  It is the
Company's  policy to retain for portfolio  adjustable rate first mortgage loans,
while generally selling fixed rate first mortgage loans.

                                        6

 7

LOAN MATURITY. The following table sets forth the estimated contractual maturity
of the Savings  Bank's loan  portfolio,  assuming no  prepayments  and excluding
mortgage-backed securities. 





                                                            At September 30, 1995
                             _________________________________________________________________________________
                                       First Mortgage Loans
                             _______________________________________
                                One-
                               to Four-
                                Family                                Cooperative   Consumer
                              Residential  Commercial   Construction  Residential   and Other         Total
                             ____________  __________   ____________  ____________ ___________   _____________
                                                        (In Thousands)
Amounts due:
                                                                                        
  Within 1 year............  $     3,056   $   10,707   $     8,902   $      344   $    12,762   $     35,771
  After 1 year(1):
    1 to 2 years...........        2,538       34,198            --           46         8,342         45,124
    2 to 3 years...........        3,311       16,620            --           95        11,191         31,217
    3 to 5 years...........        7,723       29,622            --          488        26,487         64,320
    5 to 10 years..........       83,775      225,765            --        6,519        70,339        386,398
    10 to 15 years.........      134,185      103,764            --       14,411        17,810        270,170
    Over 15 years..........      697,725       31,112            --      119,999         9,034        857,870
                             ___________   __________   ___________   __________   ___________   ____________
      Total after 1 year...      929,257      441,081            --      141,558       143,203      1,655,099
                             ___________   __________   ___________   __________   ___________   ____________
        Total amounts due..  $   932,313   $  451,788   $     8,902   $  141,902   $   155,965      1,690,870
                             ===========   ==========   ===========   ==========   ===========   ____________
Less:
  Unearned purchase
   accounting discounts
   and premiums, net.......                                                                              (329)
  Unearned discounts and
   premiums, net...........                                                                               193
  Deferred loan fees.......                                                                            (4,519)
  Allowance for possible
   loan losses.............                                                                           (21,272)
                                                                                                 ____________
    Loans receivable.......                                                                      $  1,664,943
                                                                                                 ============

______________
(1) Of the  $1,655,099,000  in loans  due  after  one  year,  $1,205,002,000  are  adjustable  rate loans and
    $450,097,000 are fixed rate loans.



     RESIDENTIAL MORTGAGE AND COOPERATIVE  RESIDENTIAL LENDING. The Savings Bank
     emphasizes the origination of conventional adjustable rate mortgage ("ARM")
     loans  for  retention  in  its  own  portfolio.   At  September  30,  1995,
     residential  ARM loans  outstanding,  both originated and purchased by Home
     Federal,  comprised  $631.4  million,  or 67.7%,  of the total  residential
     mortgage  loan  portfolio.  The Savings  Bank's  residential  mortgage loan
     originations are concentrated in the Savings Bank's market area. Most local
     residential loans are originated directly by the Savings Bank. At September
     30, 1995, the Savings Bank offered one, three and five year ARM loans for a
     maximum term of 30 years with initial interest rates of 5.375%,  6.875% and
     7.125%, respectively.  The Savings Bank similarly offered a fixed rate loan
     at 7.625% which amortizes in  approximately 23 years based upon a bi-weekly
     payment  structure.  At  September  30,  1995,  the  Savings  Bank  offered
     conventional 10, 15 and 30 year fixed rate mortgages with interest rates of
     6.750%, 6.875% and 7.375%, respectively, and a maximum loan amount equal to
     the applicable Federal National Mortgage  Association  ("FNMA") and Federal
     Home  Loan   Mortgage   Corporation   ("FHLMC")   maximum   loan   amounts.
     Additionally,  the Savings Bank offers  convertible  mortgage loans,  which
     typically  mature in 15 or 30 years.  These loans begin with an  adjustable
     interest  rate and give the  mortgagor  an  option  to  convert  to a fixed
     interest rate during years two through  five.  At September  30, 1995,  the
     Savings Bank offered  convertible  mortgage loans with an initial  interest
     rate of 5.375%.  A 20% minimum  downpayment  is  typically  required on all
     residential  mortgage  loans.  Any loan with less than a 20% downpayment is
     required to have private mortgage insurance.

                                        7

 8

     At September 30, 1995, the Savings Bank had $141.9 million of loans secured
     by assignment of leases and shares on cooperative  residential  apartments,
     of which $109.5 million,  or 77.2%, have adjustable rates. In recent years,
     the Savings Bank has significantly  curtailed its cooperative  lending as a
     result of the continued  depressed  real estate market  conditions for this
     type of lending.

     For residential mortgage and cooperative  residential adjustable rate loans
     there is a lifetime  adjustment  cap not to exceed  6.00% above the initial
     offered rate. For most  adjustable  rate loans,  the maximum rate change is
     2.00% to 2.50% per adjustment.  During the year ending  September 30, 1995,
     the Savings Bank  originated  $288.1 million of residential  ARM loans,  or
     84.9%, of the total residential mortgage loan originations,  which includes
     $4.4  million  cooperative  residential  adjustable  rate loans during that
     period.  During the same period,  the Savings Bank originated $51.1 million
     of fixed rate  residential  mortgage loans, or 15.1%, of the total mortgage
     loans originated  during that period. A substantial  portion of these fixed
     rate mortgage loans were sold into the secondary market.

     The  Savings  Bank's   residential   mortgage  loans  customarily   include
     due-on-sale  clauses  giving the  Savings  Bank the right to declare a loan
     immediately due and payable in the event,  among other things, the borrower
     sells or otherwise disposes of the property subject to the mortgage and the
     loan not being repaid. The Savings Bank has generally enforced  due-on-sale
     clauses in its mortgage contracts.

     Residential loan originations are generated by the Savings Bank's marketing
     efforts,  its depositors,  walk-in customers and referrals from real estate
     brokers, mortgage brokers, builders, as well as the Savings Bank employees.
     Loan   applications  are  reviewed  in  accordance  with  the  underwriting
     standards  approved by the Savings  Bank's Board of Directors.  Residential
     loans in excess of $1.0 million are  approved by the Loan Review  Committee
     of the Savings Bank's Board of Directors.

     In underwriting  residential  real estate loans, the Savings Bank evaluates
     both the borrower's  ability to make monthly  payments and the value of the
     property  securing  the  loan.  The  Savings  Bank has  adopted a policy of
     generally  limiting the  loan-to-value  ratio on  originated  and purchased
     loans to 95% and requiring that loans  exceeding 80% of the appraised value
     of the property or its purchase  price,  whichever is less, be insured by a
     mortgage  insurance  company  approved  by  FNMA  and  FHLMC  in an  amount
     sufficient to reduce the Savings Bank's  exposure to no greater than an 80%
     level.   The  Savings  Bank  requires  the  mortgagor  to  maintain  hazard
     (including  fire) insurance on property  securing  residential  real estate
     loans.  The Savings Bank also requires flood insurance on property  located
     in designated flood hazard areas.

     The Savings Bank offers  reverse  annuity  mortgages  to  qualified  senior
     citizens on one family  properties up to a total  indebtedness of $350,000.
     These  loans  allow  seniors  the  ability to  supplement  their  income by
     borrowing  against  the equity in their home.  The loans  require a maximum
     loan-to-value  ratio of 70% and a  maximum  term of  fifteen  years.  As of
     September 30, 1995, the Savings Bank's reverse annuity  mortgage  portfolio
     consisted of 22 loans with a total potential  indebtedness of $5.0 million,
     of which $2.7 million is yet to be  disbursed  over the  remaining  term of
     these loans.

                                        8

 9

     There  are  unquantifiable  risks  resulting  from  increased  costs to the
     borrower  as a result of  periodic  repricing  of  adjustable  rate  loans.
     Despite  the  benefits  of  adjustable  rate  loans to the  Savings  Bank's
     asset/liability  management  program,  they  do pose  potential  additional
     risks, primarily because as interest rates rise, the underlying payments by
     the borrower rise,  thereby  increasing  the potential for default.  At the
     same time, the  marketability  of the underlying  property may be adversely
     affected by higher interest rates. However, to reduce such additional risk,
     the Savings Bank reviews the borrower's  application for an adjustable rate
     loan  based on the  borrower's  ability  to make  future  monthly  payments
     assuming a fully indexed interest rate or 7.00%, whichever is greater.

     COMMERCIAL  REAL  ESTATE  LOANS.  In recent  years,  the  Savings  Bank has
     originated and purchased loans on commercial  income-producing  properties.
     At September 30, 1995, the Savings Bank had  approximately  $451.8 million,
     or 26.7% of the total loan portfolio invested in loans on commercial income
     producing properties.

     Commercial   mortgage  lending  on   income-producing   properties  entails
     significant additional risks as compared with residential property lending.
     Commercial  real estate  loans  typically  involve  large loan  balances to
     single borrowers or groups of related borrowers.  The repayment  experience
     is  typically  dependent  on the  successful  operation  of the real estate
     project.  Since  these  risks can be  significantly  affected by supply and
     demand  conditions in the market for office and retail  space,  and as such
     may be subject to a greater extent to adverse  conditions in the economy in
     general,  the Savings Bank  generally has limited  itself to lending within
     its market area where it has knowledge and experience of such items.

     The majority of loans on income-producing  properties  currently offered by
     the Savings  Bank are  underwritten  for a term of ten years with a maximum
     rate adjustment period of five years, typically with a maximum amortization
     period of twenty years. In setting  interest rates and origination  fees on
     new loans and loan  extensions,  management  considers both current cost of
     funds and its analysis of the risk associated with the particular loan.

     The  Savings  Bank's  underwriting   policies  with  respect  to  loans  on
     income-producing   properties  are  designed  to  require  that  actual  or
     anticipated  cash  flow  will be more than  sufficient  to cover  operating
     expenses and debt service  payments.  A detailed analysis of the project is
     undertaken by a lending officer.  Furthermore,  an independent  analysis of
     the  project  is  undertaken  by the  Savings  Bank  Credit  Administration
     Department.  Loan-to-value  ratios on new commercial real estate loans made
     by the Savings Bank  generally do not exceed 65%, have personal  guarantees
     from the individual borrowers,  and the net income to debt service coverage
     ratio  generally  is at least 120%.  All  income-producing  properties  are
     appraised by an independent  appraiser who must be approved by the Board of
     Directors.  Commercial real estate loans in excess of $650,000 are approved
     by the Loan Review Committee of the Savings Bank's Board of Directors. Home
     Federal  requires  that the  borrower  obtain  title  insurance  and hazard
     insurance in the amount of the loan, naming the Savings Bank as loss payee.

                                        9

 10

     CONSTRUCTION  LOANS. At September 30, 1995 the Savings Bank's  construction
     loan  portfolio  consisted of 26 loans  amounting to $12.9 million of which
     $4.0 million remains as undisbursed.

     Construction  loans  generally  are made with floating  interest  rates and
     maturities not in excess of three years. Progress disbursements are made on
     the basis of percentage  of  completion  as  determined  by an  independent
     consultant.  In  addition,  the  Savings  Bank  conducts an analysis of the
     borrower's financial capability.

     OTHER  LENDING.  Federal  regulations  permit the Savings Bank to engage in
     most types of consumer  lending.  At September 30, 1995, the Savings Bank's
     other loan portfolio,  exclusive of cooperative residential loans discussed
     above,  totaled  $156.0  million and was comprised of $29.8 million of both
     secured and unsecured personal loans, $21.1 million in purchased automobile
     leases,  $56.7  million  in  guaranteed  student  loans,  $11.2  million in
     commercial  business  loans,  $33.5  million in home equity  loans and $3.7
     million in home  improvement and second  mortgage loans.  Such other loans,
     including cooperative  residential loans, comprised 17.6% of the total loan
     portfolio.

     The  Savings   Bank's  other  loans  (with  the  exception  of  cooperative
     residential loans, guaranteed student loans, home equity loans and consumer
     home  improvement  loans) have  maturities  of not greater than five years.
     Consumer home improvement  loans may have maturities of up to ten years and
     student loans have maturities  which vary according to the student's tenure
     in  school.  Student  loans are  guaranteed  by the New York  State  Higher
     Education  Services  Corporation  and the yield to the Savings  Bank varies
     based upon a spread over U.S.  Treasury  Bills.  Rates offered for personal
     and home  improvement  loans as of September  30, 1995 ranged from 9.25% to
     14.50%.  The  Savings  Bank also offers  home  equity  loans  which  permit
     borrowers to draw down funds over a ten-year period at a floating rate over
     prime,  amortized over a twenty-year  schedule.  Additionally,  the Savings
     Bank offers commercial loans to business entities and individuals generally
     in the New York Metropolitan area on a secured basis. Loans are reviewed in
     conformance with standards approved by the Board of Directors.

     Commercial  business  loans  historically  have had a higher degree of risk
     than  residential  real estate loans.  While real estate mortgage loans are
     secured by real property whose value on a relative basis tends to be easily
     ascertainable, commercial business loans typically are made on the basis of
     the borrower's ability to make repayment from the cash flow of its business
     or the conversion of current assets and are frequently  secured by business
     assets, such as accounts receivable,  equipment and inventory. As a result,
     the  availability  of funds for the repayment of commercial  business loans
     may be substantially dependent on the success of the business itself.

                                       10

 11

     LOAN  PURCHASES.  The Savings Bank  purchased  $100.0 million of adjustable
     rate first  mortgage loans during the year ended  September 30, 1995.  Such
     loans  carried  higher  rates  than  could  be  obtained  on  purchases  of
     adjustable  rate  mortgage-backed  securities.  The  loans  were  primarily
     performing  seasoned  loans whereby a borrower was not  delinquent for more
     than 30 days during the year preceding the purchase date.

     The Savings Bank also  purchased  $14.1  million of auto lease loans during
     fiscal 1995. Primarily in connection with its acquisitions of State Savings
     and Union Savings  during the years ended  September 30, 1993 and 1992, the
     Savings Bank purchased  residential  mortgage and  cooperative  residential
     loans,  commercial  real  estate  loans  and other  loans.  While the loans
     acquired  were  originated  using   underwriting   criteria   substantially
     different  than that used by the Savings Bank, as part of its due diligence
     process,  the Savings Bank performed  detail reviews of acquired loan pools
     including  various  loan file  reviews,  site  inspections  and analysis of
     payment  history  information.  The purchase price for such loans reflected
     management's  evaluation of the interest and credit risks  associated  with
     such loans.

     LOAN SERVICING.  Mortgage  servicing provides a relatively stable source of
     fee income in that such income is a function  of the size of the  servicing
     portfolio  and not the interest rate on the related  loans.  In addition to
     servicing fee income,  which generally ranges from 0.25% to 0.50% per annum
     of  outstanding  principal  balances,  other fees such as late  charges are
     collected.  The Savings Bank has also  benefited  from the  generation of a
     relatively  low cost source of funds from escrow  deposits,  and the use of
     principal  and interest  payments  prior to  remittance  to  investors.  At
     September 30, 1995 and 1994, the Company was servicing first mortgage loans
     of approximately $523.7 million and $530.3 million, respectively, which are
     either partially or wholly owned by others. Loan servicing fees amounted to
     $1.7  million and $1.8 million for the years ended  September  30, 1995 and
     1994, respectively.

     The  Savings  Bank's  risk with  respect to  servicing  loans for others is
     minimal  due to the fact that loans  serviced  for  others are all  without
     recourse to the originator/servicer.

     DELINQUENCIES.  The Savings Bank conducts a regular review and follow-up of
     all loan  delinquencies.  When a borrower fails to make a scheduled payment
     on a loan,  the  Savings  Bank takes  steps to have the  borrower  cure the
     delinquency.  Most loan delinquencies are cured within 90 days and no legal
     action is  required.  If the  delinquency  exceeds 90 days and is not cured
     through the Savings Bank's normal collection  procedures,  the Savings Bank
     will initiate measures to enforce its remedies  resulting from the default,
     including, in the case of mortgage loans, commencing foreclosure action, or
     in the case of other secured loans, repossessing the collateral. In certain
     cases,  the Savings Bank will also consider  accepting from the mortgagor a
     voluntary deed to the mortgaged  premises in lieu of foreclosure.  Property
     acquired by the Savings Bank as a result of  foreclosure or by deed in lieu
     of  foreclosure  is  classified  as  "Real  Estate  Owned."  In the case of
     unsecured installment loans, the Savings Bank either commences legal action
     to collect the balances or negotiates a "work-out"  payment schedule over a
     period which may exceed the original term of the loan. In certain instances
     the Savings  Bank will  restructure  loans to assist  borrowers  in meeting
     their obligations.

                                       11

 12

     It is the Savings Bank's policy to discontinue the accrual of interest when
     a mortgage loan, cooperative  residential loan, or home equity loan exceeds
     90 days delinquent,  and in some cases, before reaching 90 days delinquent.
     At September  30, 1995,  the Savings  Bank's ratio of  nonaccrual  loans to
     total loans was 1.80%.  Interest previously recognized on past due loans is
     charged to the  allowance for loan losses when in the opinion of management
     such interest is deemed to be uncollectible.

     Additionally,  at September  30,  1995,  1994 and 1993 the Savings Bank had
     $5.0 million, $4.0 million and $3.3 million,  respectively, of consumer and
     other loans which are past due 90 days and still  accruing  interest at the
     dates  indicated.  Of the $5.0 million at September 30, 1995,  $3.0 million
     represents  loans  guaranteed by the United States  Department of Education
     through the New York Higher Education Services  Corporation.  The following
     tables set forth  certain  information  regarding  nonaccrual  loans,  real
     estate owned and  restructured  loans.  (See  Management's  Discussion  and
     Analysis of Financial Condition and Results of Operations  contained in the
     1995 Annual  Report to  Shareholders  for a discussion on the interest that
     would have been earned on  nonaccrual  loans and the decrease in nonaccrual
     loans to total loans.)





                                                                    For the Year Ended September 30,
                                               __________________________________________________________________________
                                                 1995            1994             1993            1992            1991
                                               _________       _________        _________       _________       _________
                                                                           (Dollars in Thousands)
                                                                                                     
Loans accounted for on a
 nonaccrual basis.........................     $  30,372       $  36,533        $  38,808       $  35,458       $  25,340
                                               =========       =========        =========       =========       =========

Real estate owned.........................     $   1,967       $   5,919        $   6,609       $   9,336       $  18,250
                                               =========       =========        =========       =========       =========

Restructured loans........................     $   9,104       $   9,481        $   6,237       $   2,309       $   3,712
                                               =========       =========        =========       =========       =========


                                       12

 13

Summary of Loan Loss Experience
_______________________________




                                                                                 As of and
                                                                      For the Year Ended September 30,
                                               __________________________________________________________________________
                                                  1995            1994             1993           1992            1991
                                               _________       _________        _________       _________       _________
                                                                          (Dollars in Thousands)
                                                                                                     
Allowance for possible loan
 losses, beginning of year................     $  25,705       $  26,828        $  19,455       $   4,970       $   4,449

Charge-offs:
 Commercial real estate..................          3,435           1,732              682             348             450
 Real estate - construction..............             --              --               --           2,016           1,592
 Residential real estate.................          1,422           1,572            1,586           1,214             657
 Other loans.............................          1,442             901            1,731             604             198
                                               _________       _________        _________       _________       _________
   Total charge-offs.....................          6,299           4,205            3,999           4,182           2,897
                                               _________       _________        _________       _________       _________ 
 Less:  Recoveries
   Commercial real estate................             --            (349)            (220)             --              --
   Residential real estate...............             (4)            (47)             (41)             --              --
   Other loans...........................            (75)            (36)            (122)            (22)            (17)
                                               _________       _________        _________       _________       _________  
     Total recoveries....................            (79)           (432)            (383)            (22)            (17)
                                               _________       _________        _________       _________       _________ 
Net charge-offs...........................         6,220           3,773            3,616           4,160           2,880
Addition to allowance in connection
 with the acquisitions of State
 Savings and Union Savings................            --              --            6,289          10,241              --
Hamilton's net activity for the quarter
 ended December 31, 1994..................            87              --               --              --              --
Addition to allowance charged to
 expense..................................         1,700           2,650            4,700           8,404           3,401
                                               _________       _________        _________       _________       _________
Allowance at end of year..................     $  21,272       $  25,705        $  26,828       $  19,455       $   4,970
                                               =========       =========        =========       =========       =========

Assets Quality Ratios
_____________________
Net charge-offs to average
 loans outstanding during the period......           .40%            .27%             .25%            .39%            .31%
Allowance for possible loan
 losses to total loans....................          1.26%           1.76%            1.89%           1.46%            .53%
Allowance for possible loan
 losses to nonaccrual loans...............         70.04%          70.36%           69.13%          54.87%          19.62%
Nonaccrual loans to total loans...........          1.80%           2.50%            2.73%           2.67%           2.70%
Total loans...............................  $  1,690,870    $  1,463,452     $  1,422,579    $  1,330,231    $    938,825
Average loans(1)..........................  $  1,560,706    $  1,411,067     $  1,425,134    $  1,074,982    $    924,612
Total assets..............................  $  2,731,592    $  2,583,982     $  2,250,605    $  2,153,861    $  1,760,968
______________
(1) Nonaccruing loans have been included in the average loan amounts.



          The allowance for possible loan losses is  established  and maintained
          through provisions for possible loan losses charged to expense. During
          the years ended  September 30, 1993 and 1992 the Savings Bank also had
          additions to its allowance for possible loan losses resulting from its
          acquisitions of State Savings and Union Savings. Loans are charged-off
          against  the  allowance  for  possible  loan  losses  when  management
          believes the  collectibility of the full principal balance is unlikely
          ("Charge-offs").  As part of the Savings Bank's  determination  of the
          adequacy of the allowance  for loan losses,  the Savings Bank monitors
          its loan portfolio  through its Asset  Classification  Committee.  The
          Committee,  which meets no less than quarterly,  consists of employees
          who are  independent  of the loan  origination  process and members of
          management.  This Committee reviews  individual loans with the lending
          officers and assesses  risks relating to the  collectibility  of these
          loans. The Asset  Classification  Committee determines the adequacy of
          the  allowance for possible loan losses  through  ongoing  analysis of
          historical loss  experience,  the composition of the loan  portfolios,
          delinquency levels, underlying collateral values and cash flow values.
          Utilizing these procedures, management believes that the allowance for
          September 30, 1995 is sufficient to cover anticipated  losses inherent
          in the loan portfolios.

                                            13

 14




                At September 30, 1995, 1994, 1993, 1992 and 1991 the allowance for possible loan losses was allocated as follows:

                                                                At September 30,
                _______________________________________________________________________________________________________________
                         1995                   1994                  1993                  1992                   1991
                ______________________ _____________________ _____________________ ______________________ _____________________
                            Percent of            Percent of            Percent of             Percent of            Percent of
                             Loans in              Loans in              Loans in               Loans in              Loans in
                             Category              Category              Category               Category              Category
                             to Total              to Total              to Total               to Total              to Total
                Allowance     Loans    Allowance    Loans    Allowance     Loans   Allowance     Loans    Allowance    Loans
                _________   __________ _________  __________ _________  __________ __________  __________ _________  __________
                                                             (Dollars in Thousands)

                                                                                                 
Construction
 loans......... $     39       .53%   $     25       .34%   $     --       .--%    $    118       .63%    $    350      2.12%
Commercial
 loans.........       92       .66          71      1.05          61       .50           86       .44          975      1.29
Commercial
 real estate
 loans.........    8,562     26.72      11,678     29.96      13,363     27.55        9,796     20.16          709     18.60
Residential
 and other
 loans.........    4,037     72.09       6,270     68.65       6,513     71.95        6,610     78.77        1,453     77.99
Unallocated....    8,542       .--       7,661       .--       6,891       .--        2,845       .--        1,483       .--
                ________    ______    ________    ______    ________    ______     ________    ______     ________    ______   
  Total........ $ 21,272    100.00%   $ 25,705    100.00%   $ 26,828    100.00%    $ 19,455    100.00%    $  4,970    100.00%
                ========    ======    ========    ======    ========    ======     ========    ======     ========    ======




          INVESTMENT ACTIVITIES
          _____________________

          Effective  October 1, 1993 the Company adopted  Statement of Financial
          Accounting  Standards No. 115,  "Accounting for Certain  Investment in
          Debt and Equity  Securities"  ("SFAS No.  115").  Under SFAS No.  115,
          investment and  mortgage-backed  securities  which the Company has the
          positive  intent and  ability to hold until  maturity  are  carried at
          cost,   adjusted  for   amortization  of  premiums  and  accretion  of
          discounts.  Investment and  mortgage-backed  securities to be held for
          indefinite periods of time and not intended to be held to maturity are
          now  classified as available for sale  securities  and are recorded at
          fair value,  with unrealized  appreciation and depreciation  reported,
          net of tax, as a separate component of shareholders' equity.

          In  connection  with the  adoption  of SFAS No.  115,  mortgage-backed
          securities  previously classified as held for sale, and carried at the
          lower of cost or market,  were  classified as available for sale.  The
          carrying  value of these  mortgage-backed  securities  was adjusted to
          their market value, which resulted in increasing the carrying value by
          $826,000, and increasing  shareholders' equity by $449,000,  which was
          net of taxes of $377,000.  In addition,  the Savings Bank reclassified
          $71.5  million of  mortgage-backed  securities  available  for sale to
          mortgage-backed  securities held to maturity,  and reclassified  $78.1
          million   of   mortgage-backed   securities   held  to   maturity   to
          mortgage-backed  securities  available  for  sale.  At the time of the
          reclassifications,   the  carrying   value  of  such   mortgage-backed
          securities approximated market value.

                                       14

 15

Prior to October 1, 1993,  investment and  mortgage-backed  securities which the
Company had the  positive  intent and  ability to hold on a  long-term  basis or
until maturity were carried at cost,  adjusted for  amortization of premiums and
accretion of discounts. Investment and mortgage-backed securities to be held for
indefinite  periods  of time and not  intended  to be held to  maturity  or on a
long-term  basis were  classified as held for sale and were carried at the lower
of cost or market value. Such securities held for sale included  securities used
as part of the Company's  asset/liability  strategy, or securities that may have
been sold in  response  to,  among  other  things,  changes in  interest  rates,
prepayment  risk,  the need or desire to increase  capital,  the need to satisfy
regulatory requirements or other similar factors.

         MORTGAGE-BACKED SECURITIES.
         __________________________

         Home  Federal  invests  a  portion  of its  assets  in  mortgage-backed
         securities.  Home Federal  considers its investment in  mortgage-backed
         securities  as a  separate  investment  category  from  mortgage  loans
         because  of the  liquidity  characteristics  of these  instruments.  At
         September 30, 1995,  the Savings Bank's  portfolios of  mortgage-backed
         securities   totaled  $871.5   million,   or  31.9%  of  total  assets.
         Approximately   20.4%  of  this  portfolio   includes   mortgage-backed
         securities  with  underlying  loans which are  guaranteed by either the
         FHLMC, GNMA or FNMA. The remainder of the portfolio  consists of REMIC,
         CMO and private-issue pass-through mortgage-backed securities virtually
         all of which are rated no less than AAA by nationally recognized rating
         services.  Management  anticipates  the full  collection  of  principal
         balances and  contractual  interest  amounts on these  securities  over
         their lives, as none of these  securities are considered to be residual
         interests.

         Included in the Savings Bank's mortgage-backed  securities portfolio at
         September  30,  1995 are  REMIC  and CMO  securities  with a  principal
         balance of $660.9 million. This portfolio has an average estimated life
         of 5.3 years at  September  30,  1995.  Changes in  interest  rates and
         underlying  collateral  values can affect the average life of the REMIC
         and CMO  securities.  Assuming an immediate  and parallel  shift in the
         yield curve of 300 basis points from the rate  environment at September
         30, 1995, it is estimated that the average life of this portfolio would
         be  extended to 7.3 years.  At  September  30, 1995 the Savings  Bank's
         REMIC  and CMO  portfolio  consisted  of  34.7% in  Sequential  Payment
         Securities,   27.1%  in  Targeted  Amortization  Securities,  16.4%  in
         Scheduled  Payment  Securities,  and  21.8% in other  Securities.  (See
         Management's Discussion and Analysis of Financial Condition and Results
         of  Operations -  Asset/Liability  Management  and Notes 4 and 6 to the
         Consolidated Financial Statements for the Year Ended September 30, 1995
         contained in the 1995 Annual Report to Shareholders.)

                                       15

 16

         The following  table sets forth the  composition  of the Savings Bank's
         mortgage-backed  securities held to maturity  portfolio as of the dates
         indicated:





                                                                         September 30,
                                                      ___________________________________________________
                                                         1995                1994               1993
                                                      ____________       _____________      _____________
                                                                        (In Thousands)
                                                                                             
CARRYING VALUES:
 FHLMC(1)......................................       $     21,461       $      27,265      $      68,360
 FNMA(2).......................................             34,148              45,493             97,496
 GNMA(3).......................................                 --              55,013             75,974
 REMIC and CMO(4)..............................            604,722             651,091            189,683
                                                      ____________       _____________      _____________
   Total mortgage-backed securities
    held to maturity...........................            660,331 (5)         778,862            431,513
 Add:  Unamortized premiums....................              6,519              10,110              9,078
 Less:  Unearned discounts.....................             (2,124)             (3,379)              (986)
                                                      ____________       _____________      _____________
   Total carrying value........................       $    664,726       $     785,593      $     439,605
                                                      ============       =============      =============

ESTIMATED MARKET VALUE..........................      $    637,503       $     730,500      $     443,756
                                                      ============       =============      =============
_________________
(1)  Includes  $4,736,000, $7,076,000 and $9,081,000 of adjustable rate securities at September 30, 1995,
     1994, and 1993, respectively.
(2)  Includes  $8,370,000,  $10,688,000  and  $14,606,000 of adjustable rate securities at  September 30, 
     1995, 1994, and 1993, respectively.
(3)  Includes  $55,013,000 and  $63,064,000 of adjustable rate securities at September 30, 1994 and 1993, 
     respectively.
(4)  Includes $4,111,000,  $5,904,000 and $8,490,000 of adjustable rate securities at September 30, 1995, 
     1994, and 1993, respectively.
(5)  Of the $660,331,000 in mortgage-backed securities at September 30, 1995, $41,897,000 represent pools
     with underlying loans having five and seven year balloon maturities.



The  following   table  sets  forth  the   composition  of  the  Savings  Bank's
mortgage-backed  securities  available  for  sale  portfolio  as  of  the  dates
indicated:




                                                                          September 30,
                                                      ____________________________________________________
                                                          1995                1994               1993
                                                      ____________       _____________      ______________
                                                                        (In Thousands)
                                                                                             
CARRYING VALUES:
 FHLMC.........................................       $     74,344       $      49,796      $      15,742
 FNMA..........................................             36,831              35,287                 --
 GNMA..........................................             10,854               2,201                220
 REMIC ........................................             56,199              63,277            179,051
 Private-issue pass-through....................             30,295              30,303             35,030
                                                      ____________       _____________      _____________
   Total mortgage-backed securities
    available for sale.........................            208,523             180,864            230,043
 Add:  Unamortized premiums....................              1,091               1,594              4,595
 Less: Unearned discounts......................             (3,818)             (3,479)              (402)
 Less: Unrealized appreciation (depreciation)
        on securities available for sale.......                998              (6,996)                --
                                                      ____________       _____________      _____________
   Total carrying value........................       $    206,794       $     171,983      $     234,236
                                                      ============       =============      =============

ESTIMATED MARKET VALUE..........................      $    206,794       $     171,983      $     235,074
                                                      ============       =============      =============


                                                       16

 17

         INVESTMENTS.
         ____________

         The Savings Bank's investment policy, which is established by its Board
         of  Directors,   is  to  invest  funds  among  various   categories  of
         investments   and   maturities    based   upon   the   Savings   Bank's
         asset/liability   policies,   investment   quality  and   marketability
         standards, liquidity needs and performance objectives.

         At September  30, 1995,  the Company had $13.9  million,  or .5% of its
         total  assets,  invested in money market  investments.  The Company had
         $67.5  million  in  investment  securities  and  investment  securities
         available  for sale at September 30, 1995,  representing  2.5% of total
         assets.  It is the  Company's  policy to  purchase  only  issues  rated
         investment  grade.  An "A" rating,  as  assigned  by several  generally
         recognized  independent  rating  agencies,  is the third highest of the
         four rating grades which are considered to be "investment grade" by the
         rating agencies and by most financial institutions. "Baa" is the fourth
         highest rating. At September 30, 1995, 100% of such issues owned by the
         Company were considered to be investment grade by the rating agencies.

         The  Company  maintains  a trading  account  for the  purpose of taking
         advantage  of  short-term  movements  of  interest  rates in the market
         place. At September 30, 1995, the Company had $2.0 million,  or .1%, of
         its assets in trading account securities.

                                       17

 18

         The  following  table  sets forth  certain  information  regarding  the
         Company's investment portfolio at the dates indicated:




                                                                        September 30,
                                                       __________________________________________________
                                                           1995               1994               1993
                                                       ____________       ____________       ____________
                                                                   (Dollars In Thousands)
                                                                                       
INVESTMENT SECURITIES HELD TO MATURITY:
  U.S. Government and agency obligations............   $     20,000       $     51,501       $      2,577
  Corporate notes...................................          1,179              1,483              1,899
  Common stocks.....................................             --                 --                186
                                                       ____________       ____________       ____________
   Total investment securities held to
    maturity.......................................          21,179             52,984              4,662
                                                       ____________       ____________       ____________

INVESTMENT SECURITIES AVAILABLE FOR SALE:
  U.S. Government and agency obligations............         41,740                 --                 --
  Common stocks ....................................          4,082                134                 --
  Stock in FNMA.....................................              2                  2                 --
                                                       ____________       ____________       ____________
    Total investment securities
     available for sale.............................         45,824                136                 --
  Add:  Unrealized appreciation on
   securities available for sale....................            449                 44                 --
                                                       ____________       ____________       ____________
    Net investment securities
     available for sale.............................         46,273                180                 --
                                                       ____________       ____________       ____________

FEDERAL HOME LOAN BANK STOCK........................         20,288             17,409             21,734
                                                       ____________       ____________       ____________

MONEY MARKET INVESTMENTS:
  Securities purchased under resale
   agreements.......................................          8,400              5,031             59,001
  Commercial paper..................................             --              4,002              2,997
  FHLB overnight deposits...........................          4,997             11,561              9,013
  Federal funds sold................................            500              1,250              6,250
  Other.............................................             18                 --                 --
                                                       ____________       ____________       ____________
   Total money market investments..................          13,915             21,844             77,261
                                                       ____________       ____________       ____________
TOTAL INVESTMENT PORTFOLIO..........................   $    101,655       $     92,417       $    103,657
                                                       ============       ============       ============
AVERAGE LIFE, IN YEARS, OF TOTAL INVESTMENT
 PORTFOLIO, EXCLUDING EQUITY SECURITIES.............            3.6                4.0                 .2
                                                                ===                ===                ===




The table below sets forth certain information regarding the carrying and market
values,  average yields and maturities of the Savings Bank's  investment in debt
securities.




                                                               At September 30, 1995
                  __________________________________________________________________________________________________________________
                      One  Year             1 to                5 to             More than
                       or Less             5 Years            10 Years           10 Years            Total Investment Securities
                  __________________ ___________________ __________________ __________________ _____________________________________
                                                                                                Average
                  Carrying Average   Carrying  Average   Carrying Average   Carrying  Average     Life   Carrying   Market   Average
                   Value    Yield     Value     Yield     Value    Yield     Value     Yield    in Years   Value     Value     Yield
                  ________ _______   ________  _________ ________ _________ ________  ________ _________ ________  _________ _______
                                                               (Dollars in Thousands)

                                                                                           
U.S.
 Government
 and agency
 obligations....    $  --     .--%   $ 61,753    6.95%     $--      .--%    $   --      .--%      4.4    $ 61,753  $  61,678   6.95%
                    =====    ====    ========    ====      ===      ===     ======     ====       ===    ========  =========   ====
Corporate
 notes..........    $ 502    7.53%   $     --     .--%     $--      .--%    $  677     6.38%      6.3    $  1,179  $   1,182   6.87%
                    =====    ====    ========    ====      ===      ===     ======     ====       ===    ========  =========   ====



                                                       18
 19

SUBSIDIARIES OF THE SAVINGS BANK
________________________________

The Savings Bank has six wholly owned subsidiaries, three of which are inactive.
Of the active subsidiaries,  one subsidiary, Alameda Advantage Corp. ("AAC"), is
a limited  partner  in the  partnership  which  owns the  property  used for the
Savings Bank's executive and administrative  offices. At September 30, 1995, the
Savings Bank's investment in AAC amounted to $455,000.

Two of the subsidiaries,  Home Fed Services,  Inc. and HF Investors,  Inc., were
primarily  established  to offer  annuities  through the Savings  Bank's  branch
system.   At  September  30,  1995,  the  Savings  Bank's  investment  in  these
subsidiaries amounted to $386,000.

SOURCES OF FUNDS
________________

The Savings Bank's lending and investment activities are predominately funded by
deposits,   FHLB-NY  advances,   reverse  repurchase   agreements  with  primary
government  securities  dealers,  scheduled  amortization and prepayments of its
loan and investment  portfolio,  and funds provided by operations.  Although not
viewed as a primary source of funds,  the Savings Bank will,  from time to time,
sell certain of the Savings  Bank's  mortgages  and  securities  which have been
designated as available for sale. The primary purpose of these sales has been to
reduce the Savings Bank's interest rate risk position.  Further,  in fiscal year
1989,  the  Savings  Bank  began to  utilize  subordinated  capital  notes as an
additional source of funds.

         DEPOSITS.  Home  Federal has a number of  programs  designed to attract
         both  short-term  and  long-term  savings  from the  general  public by
         providing  a  wide  assortment  of  accounts   bearing  interest  rates
         consistent  with federal  regulations and market  conditions.  Included
         among  these  programs  are  savings  accounts,   negotiable  order  of
         withdrawal  ("NOW") accounts,  money market deposit accounts  ("MMDA"),
         fixed rate and variable rate Individual  Retirement and Keogh Accounts,
         fixed rate and variable rate certificates of deposit,  and non-interest
         bearing demand accounts. Additionally,  during the year ended September
         30, 1994 Home Federal introduced its MarketSmart 5-year certificates of
         deposit  which enable  depositors  to earn an annual  percentage  yield
         based on the changes in the  Standard & Poor's  ("S&P")  500  Composite
         Stock  Price  Index  during  each of the 5 year  terms  of the CD.  The
         MarketSmart  CD is  also  available  to  depositors  as  an  individual
         retirement  certificate  of deposit.  Included in deposits at September
         30, 1995 is $2.5 million of  MarketSmart  CD deposit  liabilities.  The
         Savings  Bank  utilizes  Stock  Indexed Call options to hedge the risks
         associated  with this  product.  The Savings  Bank ceased  offering the
         MarketSmart  CD during the current  fiscal year due to its inability to
         purchase Stock Indexed Call Options.


                                       19

 20

         Savings   accounts   (passbook  or  statement),   which  accounted  for
         approximately  42.9% of the Savings  Bank's total deposits at September
         30,  1995,  earned  interest as of that date at an annual rate of 2.47%
         with an effective  annual yield of 2.50%.  Interest on savings accounts
         is compounded daily and credited quarterly. A savings account must have
         a balance of at least $50.00 to earn  interest.  At September 30, 1995,
         approximately  42.6% of all deposits were in certificate  accounts with
         original maturities ranging from three months to seven years.  Interest
         on  certificate  accounts  of six  months  or less is based  on  simple
         interest  and  credited  monthly.  Interest  on all  other  certificate
         accounts is compounded daily and credited  quarterly.  At September 30,
         1995,  approximately  5.9% of all  deposits  were in MMDAs which bear a
         fluctuating rate of interest that is reviewed  regularly by the Savings
         Bank. Additionally, NOW accounts represented 6.7% of the Savings Bank's
         total  deposits at  September  30,  1995.  Interest on NOW  accounts is
         compounded  daily and credited  monthly.  Non-interest  bearing  demand
         accounts  represented  1.9% of the  Savings  Bank's  total  deposits at
         September 30, 1995.

         The following  table sets forth the  distribution of the Savings Bank's
         deposit  accounts  at the  dates  indicated  and the  weighted  average
         interest rates on deposits at September 30, 1995.




                                                                     At September 30,
                                       _____________________________________________________________________
                       September 30,              1995                     1994                  1993
                                       _______________________ ________________________ ____________________
                           1995
                         Weighted
                          Average                      Percent                Percent                Percent
                          Nominal                        of                      of                     of
                           Rate           Amount      Deposits    Amount      Deposits     Amount   Deposits
                       _____________  _____________   ________ ____________   ________  ___________ ________
                                                               (Dollars in Thousands)
                                                                                       
Non-interest bearing
 demand accounts.......      .--%      $     32,821     1.88%        34,110     1.91%   $    30,532    1.74%
NOW accounts...........     1.59            116,726     6.67        109,123     6.09         96,725    5.50
Variable rate money
 market deposit
 accounts..............     3.01            102,937     5.89        158,413     8.84        142,951    8.13
Regular savings and
 club accounts.........     2.47            751,374    42.96        878,591    49.04        966,645   54.98
                            ____       ____________    _____   ____________   ______    ___________   _____
                            2.34          1,003,858    57.40      1,180,237    65.88      1,236,853   70.35
                            ____       ____________    _____   ____________   ______    ___________   _____

Certificate accounts:
  With original
   maturities of:
     3 months..........     4.44             11,923      .68          8,015      .45          6,943     .39
     6 months..........     4.94             88,938     5.09         94,033     5.25         97,278    5.53
     7 months..........     5.20             34,179     1.95             --      .--             --     .--
    12 months..........     5.58            144,155     8.24        138,819     7.75        102,213    5.81
    13 months..........     5.71             56,120     3.21             --      .--            319     .02
    30 months..........     4.71             26,168     1.50         31,947     1.78         33,873    1.93
    36 months..........     5.26             14,328      .82         12,973      .72         10,566     .60
    48 months..........     5.33              4,535      .26          4,187      .23          3,293     .19
    60 months..........     6.37             88,075     5.04         59,115     3.30         59,020    3.36
  Other................     5.59             48,307     2.76         49,044     2.74         25,538    1.46
  IRA & Keogh..........     5.73            162,198     9.27        160,215     8.94        151,603    8.62
  Certificates
   $100,000 or
   greater.............     6.01             66,090     3.78         52,929     2.96         30,603    1.74
                            ____       ____________   ______   ____________   ______   ____________  ______
                            5.60            745,016    42.60        611,277    34.12        521,249   29.65
                            ____       ____________   ______   ____________   ______   ____________  ______
  Total deposits.......     3.73%      $  1,748,874   100.00%  $  1,791,514   100.00%  $  1,758,102  100.00%
                            ====       ============   ======   ============   ======   ============  ======



                                                       20

 21




         The following table presents the deposit activity of the Savings Bank for the years indicated:

                                                                          September 30,
                                                      ___________________________________________________
                                                             1995              1994               1993
                                                      ______________    _______________    ______________
                                                                          (In Thousands)

                                                                                             
Deposits...........................................   $    2,909,582    $     2,635,468    $    2,493,069
Withdrawals........................................       (3,011,924)        (2,658,499)       (2,538,233)
Deposit sales(1)...................................               --                 --           (39,297)
                                                      ______________    _______________    ______________
Deposits in excess of (less than)
 withdrawals.......................................         (102,342)           (23,031)          (84,461)
Interest credited..................................           67,670             56,443            59,799
Hamilton's net activity for the
 quarter ended December 31, 1994...................           (7,968)                --                --
                                                      ______________    _______________    ______________
Net increase (decrease) in deposits................   $      (42,640)   $        33,412    $      (24,662)
                                                      ==============    ===============    ==============

(1) Reflects deposits sold to another financial institution.



         The following  table  presents the weighted  average  nominal  interest
         rates on  certificate  accounts  outstanding  at September  30, 1995 by
         periods of maturity.




                                     
                                      Percent of   Weighted                               Remaining maturity
                                     Certificates  Average     ____________________________________________________________________
                                       to Total    Nominal     6 months  6 months     1 year      3 years      5 years
      Quarter Ended           Amount   Deposits     Rate       or less   to 1 year  to 3 years  to 5 years   to 10 years    Total
      _____________           ______ ____________  ________    ________  _________  __________  __________   ___________   ________
                                                             (Dollars in Thousands)
                                                                                             
December 31, 1995.......  $  158,348    21.25%      4.99%   $  158,348
March 31, 1996..........     145,726    19.56       5.40       145,726
June 30, 1996...........     104,537    14.03       5.77                $  104,537
September 30, 1996......     101,139    13.58       5.61                   101,139
December 31, 1996.......      27,443     3.68       5.48                            $   27,443
March 31, 1997..........      18,391     2.47       5.93                                18,391
June 30, 1997...........      24,158     3.24       6.10                                24,158
September 30, 1997......      16,598     2.23       5.74                                16,598
December 31, 1997.......      12,933     1.74       5.88                                12,933
March 31, 1998..........      23,876     3.20       6.31                                23,876
June 30, 1998...........      14,585     1.96       5.79                                14,585
September 30, 1998......      13,086     1.76       6.32                                13,086
December 31, 1998.......       8,870     1.19       5.32                                        $    8,870
March 31, 1999..........       5,711      .77       5.22                                             5,711
June 30, 1999...........      15,316     2.06       5.82                                            15,316
September 30, 1999......      11,184     1.50       5.73                                            11,184
December 31, 1999.......       7,920     1.06       6.69                                             7,920
March 31, 2000..........      12,330     1.66       7.14                                            12,330
June 30, 2000...........      17,717     2.38       7.09                                            17,717
September 30, 2000......       3,941      .53       5.83                                             3,941
December 31, 2000.......         730      .09       5.62                                                    $      730
March 31, 2001..........          17      .--       7.93                                                            17
December 31, 2001.......         460      .06       7.16                                                           460
                          __________   ______       ____    __________  __________  __________  __________  ___________ __________
                          $  745,016   100.00%      5.60%   $  304,074  $  205,676  $  151,070  $   82,989  $     1,207 $  745,016
                          ==========   ======       ====    ==========  ==========  ==========  ==========  =========== ==========



                                                       21

 22

         At September 30, 1995, the Savings Bank had  outstanding  $66.1 million
         in  certificate  accounts in amounts of  $100,000  or more  maturing as
         follows:




                                     Quarter Ended                          Amount
                                     _____________                         ________
                                                                       (In Thousands)

                                                                              
                     December 31, 1995.......................           $     14,778
                     March 31, 1996..........................                  7,979
                     June 30, 1996...........................                  7,413
                     September 30, 1996......................                  6,985
                     December 31, 1996.......................                  3,354
                     March 31, 1997..........................                  1,576
                     June 30, 1997...........................                  1,572
                     September 30, 1997......................                    706
                     December 31, 1997.......................                  1,290
                     March 31, 1998..........................                  5,934
                     June 30, 1998...........................                    892
                     September 30, 1998......................                    674
                     December 31, 1998.......................                  1,241
                     March 31, 1999..........................                    328
                     June 30, 1999...........................                  1,682
                     September 30, 1999......................                  2,570
                     December 31, 1999.......................                  1,304
                     March 31, 2000..........................                  1,989
                     June 30, 2000...........................                  3,452
                     September 30, 2000......................                    371
                                                                        ____________
                                                                        $     66,090
                                                                        ============


         BORROWED FUNDS. Although deposits are the Savings Bank's primary source
         of funds,  the Savings Bank's policy has been to utilize borrowed funds
         when they are a less  costly  source of funds or can be  invested  at a
         positive   interest  rate  spread.   These   borrowings  are  generally
         short-term or variable rate and,  therefore,  present greater  interest
         rate and liquidity  risk to the Savings Bank. The Savings Bank attempts
         to  manage  this  risk  and  utilizes   off-balance   sheet   financial
         instruments to a limited extent to manage its risks.

         Home Federal obtains advances from the FHLB-NY upon the security of its
         residential  mortgage  loans  and  mortgage-backed   securities.   Such
         advances are made pursuant to several  different credit programs,  each
         of which has its own interest rate and range of maturities.

         Home Federal also employs repurchase agreements as a means of borrowing
         funds.  It is the Savings Bank's policy to enter into these  agreements
         only with primary government dealers.

                                       22

 23

         At September 30, 1995, the Savings Bank had outstanding  $190.2 million
         of fixed rate reverse  repurchase  agreements  with a weighted  average
         interest rate of 5.87% and remaining maturities of one to three months.
         The Savings Bank may substitute collateral in the form of U.S. Treasury
         or mortgage-backed  certificates. At September 30, 1995, the borrowings
         were  collateralized by FNMA, FHLMC, REMIC and non-agency  pass-through
         certificates  having a carrying value of  approximately  $204.9 million
         and a market value of approximately $198.7 million.

         At September 30, 1995, the Savings Bank had outstanding $4.7 million of
         flexible  reverse   repurchase   agreements  which  are  collateralized
         borrowings  having  interest  rates  of 7.85%  and a  stated  remaining
         maturity of eight months. The Savings Bank may substitute collateral in
         the form of U.S.  Treasury,  GNMA,  FNMA  and  FHLMC  certificates.  At
         September 30, 1995,  the  borrowings  were  collateralized  by FNMA and
         FHLMC  certificates  having  a  carrying  value of  approximately  $4.6
         million and a market value of approximately $4.5 million.

         At September 30, 1995, the Savings Bank had outstanding  $150.0 million
         of  LIBOR-based  variable  rate reverse  repurchase  agreements  with a
         weighted average interest rate of 5.90% and remaining maturities of six
         to eleven  months.  The Savings Bank may  substitute  collateral in the
         form of U.S.  Treasury,  GNMA,  FNMA,  FHLMC,  REMIC, CMO or non-agency
         pass-through certificates rated no less than AA. At September 30, 1995,
         the borrowings were collateralized by FNMA, FHLMC, REMIC and non-agency
         pass-through  certificates  having a  carrying  value of  approximately
         $162.0 million and a market value of approximately $158.0 million.

         On November 18, 1988,  the Savings Bank issued $25.0  million in 10.95%
         (Series  A  Notes)  and  $5.0  million  in  10.52%   (Series  B  Notes)
         subordinated  capital notes  (collectively as the "Notes").  During the
         years  ended  September  30,  1991 and 1990,  the  Company  repaid $6.0
         million and $5.0 million, respectively, of its Series A Notes at prices
         substantially  equal to its  carrying  value.  Interest on the Notes is
         payable in semiannual installments. Principal on the Series A Notes and
         Series B Notes are payable in five annual  installments of $2.8 million
         and $1.0  million,  respectively,  beginning  on November  30, 1994 and
         ending on November 30, 1998. The first  installment of $3.8 million was
         paid on November 30, 1994. As of September  30, 1995,  the Savings Bank
         had $15.2 million of the Notes outstanding which are fully subordinated
         to  savings  deposit  accounts  and other  general  liabilities  of the
         Savings Bank. Further, at September 30, 1995, $3.3 million of the Notes
         qualify as capital for  purposes of meeting the  regulatory  risk-based
         capital  requirements.  The Notes are redeemable in whole or in part at
         the option of the Savings Bank, subject to regulatory approval,  at any
         time.  Deferred  issuance costs are being  amortized over the period to
         maturity of the notes.

                                       23

 24

         On February  3, 1989 the Savings  Bank  established  a  Mortgage-Backed
         Medium-Term  Note,  Series A (the  "Medium-Term  Notes")  program.  The
         Medium-Term  Notes  can be  issued  from  time to  time  in  designated
         principal amounts,  up to a total remaining  aggregate amount of $180.0
         million, with interest rates to be established at the time of issuance,
         and with maturities to be set ranging from nine months to fifteen years
         from the date of  issuance.  No  amounts  were  outstanding  under this
         program at September 30, 1995.

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




                                                                                   At September 30,
                                                                     _____________________________________
                                                                         1995         1994          1993
                                                                     ___________   __________   __________
                                                                                   (In Thousands)
                                                                                          
Notes payable--fixed rate advances from the FHLB-NY:
  7.750% to 8.400%, due in 1994................................      $        --   $       --   $    2,857
  4.470% to 8.450%, due in 1995................................               --       27,500       17,500
  4.130% to 8.450%, due in 1996................................           22,375       22,375       17,375
  8.100%, due in 1997..........................................              375          375          375
                                                                     ___________   __________   __________
                                                                          22,750       50,250       38,107
                                                                     ___________   __________   __________
Notes payable--variable-rate advances from the FHLB-NY:
  3.138% to 3.700%, due in 1994................................               --           --       67,500
  4.813% to 6.125%, due in 1995................................               --      207,000           --
  5.883% to 6.625%, due in 1996................................          363,000           --           --
  5.000% to 5.986%, due in 1997................................           20,000       20,000       10,000
  4.813%, due in 1998..........................................               --       35,000           --
                                                                     ___________   __________   __________
                                                                         383,000      262,000       77,500
                                                                     ___________   __________   __________
Securities sold under agreements to repurchase:
 Fixed rate agreements:
    3.200%, due in 1994........................................               --           --       19,109
    4.860% to 5.300%, due in 1995..............................               --       90,191           --
    5.790% to 6.000%, due in 1996..............................          190,160           --           --
                                                                     ___________   __________   __________
                                                                         190,160       90,191       19,109
                                                                     ___________   __________   __________
Other collateralized borrowings:
 Fixed rate flexible reverse repurchase agreements:
    7.010% to 7.450%, due in 1994..............................               --           --       23,700
    7.850%, due in 1996........................................            4,700        4,700        7,700
                                                                     ___________   __________   __________
                                                                           4,700        4,700       31,400
                                                                     ___________   __________   __________
   Variable rate flexible reverse repurchase agreements:
    3.261% to 3.838%, due in 1994..............................               --           --      105,860
    5.793% to 6.025%, due in 1996..............................          150,000           --           --
                                                                     ___________   __________   __________
                                                                         150,000           --      105,860
                                                                     ___________   __________   __________
   Variable rate capped reverse repurchase agreements:
    3.920% to 4.250%, due in 1995..............................               --      150,000           --
                                                                     ___________   __________   __________

Subordinated capital notes, fixed rate - 10.84%:
  Due in 1995.................................................                --        3,800        3,800
  Due in 1996.................................................             3,800        3,800        3,800
  Due in 1997.................................................             3,800        3,800        3,800
  Due in 1998.................................................             3,800        3,800        3,800
  Due in 1999.................................................             3,800        3,800        3,800
                                                                     ___________   __________   __________
                                                                          15,200       19,000       19,000
                                                                     ___________   __________   __________
Treasury, tax and loan notes-callable, 5.75% and 5.19% at
 September 30, 1995 and 1994, respectively.....................            1,328          582           --
                                                                     ___________   __________   __________

Other (ESOP) prime rate, due in 2000...........................               --        2,174        2,717
                                                                     ___________   __________   __________
   Total borrowed funds........................................      $   767,138   $  578,897   $  293,693
                                                                     ===========   ==========   ==========


                                                       24

 25

         The following table sets forth the maximum month-end  balance,  average
         balance and weighted  average  interest rate of  short-term  borrowings
         based  on  remaining  maturities  for the  periods  indicated.  Average
         balances and rates are computed on the basis of daily balances.




                                                                         Year Ended September 30,
                                                             ____________________________________________
                                                                   1995            1994            1993
                                                             ____________    ____________    ____________
                                                                         (Dollars in Thousands)
                                                                                        
FHLB-NY advances--due in one year or less:
  Maximum month-end balance.............................     $    385,375    $    234,500    $    113,811
  Balance at end of year................................          385,375         234,500          70,357
  Average balance.......................................          293,268         159,724          74,851
  Weighted average interest rate:
   On balance at end of year..........................               6.13%           5.44%           3.54%
   On average balance.................................               5.75%           4.29%           3.92%
Other borrowings--principally  reverse repurchase
 agreements, due in one year or less:
  Maximum month-end balance.............................     $    349,988    $    240,773    $     64,201
  Balance at end of year................................          349,988         240,773          42,809
  Average balance.......................................          259,685         110,480          36,424
  Weighted average interest rate:
   On balance at end of year..........................               5.96%           4.49%           5.25%
   On average balance.................................               5.72%           5.52%           5.97%
Total short-term borrowings:
  Maximum month-end balance.............................    $     735,363    $    475,273    $    164,554
  Balance at end of year................................          735,363         475,273         113,166
  Average balance.......................................          548,560         270,204         111,275
  Weighted average interest rate:
   On balance at end of year..........................               6.05%           4.96%           4.19%
   On average balance.................................               5.74%           4.79%           4.60%



MARKET AREA AND COMPETITION
___________________________

Home Federal has been,  and continues to be, a  community-oriented  savings bank
offering a variety of financial  services to its  community.  The Savings  Bank,
however, has substantial  competition for both loans and deposits.  The New York
City  metropolitan  area has a high density of financial  institutions,  many of
which  are  substantially  larger  and  have  substantially   greater  financial
resources than the Savings Bank, and all of which are competitors of the Savings
Bank to varying degrees. The Savings Bank faces significant competition, both in
making  mortgage  and consumer  loans and in  attracting  deposits.  The Savings
Bank's   competition  for  loans  comes   principally   from  savings  and  loan
associations,  savings banks,  mortgage banking companies,  insurance companies,
and commercial banks. Its most direct  competition for deposits has historically
come from savings and loan associations, savings banks, commercial banks, credit
unions and securities dealers. The Savings Bank faces additional competition for
deposits from  short-term  money market funds and other corporate and government
securities funds.

The Savings Bank competes for loans principally  through competitive pricing and
the  efficiency  and quality of services  it provides  borrowers  and their real
estate  brokers.  It  competes  for  deposits  through  pricing,  service and by
offering  a variety  of deposit  accounts.  New  powers for thrift  institutions
provided by New York State and Federal  legislation enacted in recent years have
resulted in increased  competition  between  savings  banks and other  financial
institutions for both deposits and loans.

                                       25

 26

EMPLOYEES
_________

At September 30, 1995,  Home Federal had 558 employees,  including 164 part-time
employees.  The Savings Bank's  employees are not  represented by any collective
bargaining  group.  The Savings  Bank  considers  its  employee  relations to be
excellent.


REGULATION
__________

         GENERAL.  The  Savings  Bank  is  a  member  of  the  FHLB  System  and
         approximately   81.9%  of  its  deposit  accounts  are  insured  up  to
         applicable limits by the FDIC under the Savings  Association  Insurance
         Fund ("SAIF"). In addition, approximately 18.1% of its deposit accounts
         are insured by the Bank  Insurance  Fund  ("BIF").  The Savings Bank is
         subject to extensive  regulation by the OTS, as its chartering  agency,
         and the  FDIC,  as the  deposit  insurer.  The  Savings  Bank must file
         reports  with  the OTS and  the  FDIC  concerning  its  activities  and
         financial  condition,  in addition to  obtaining  regulatory  approvals
         prior to entering  into  certain  transactions  such as mergers with or
         acquisitions  of  other  savings   institutions.   There  are  periodic
         examinations  by the OTS and the FDIC to examine  whether  the  Savings
         Bank  is in  compliance  with  various  regulatory  requirements.  This
         regulation and  supervision  establishes a  comprehensive  framework of
         activities in which an institution can engage and is intended primarily
         to ensure  the safe and sound  operation  of the  Savings  Bank for the
         protection  of  the  insurance  fund  and  depositors.  The  regulatory
         structure also gives the regulatory authorities extensive discretion in
         connection  with  their  supervisory  and  enforcement  activities  and
         examination   policies,   including   policies   with  respect  to  the
         classification  of assets and the  establishment  of adequate loan loss
         reserves  for  regulatory  purposes.  Any  change  in such  regulation,
         whether by the OTS, the FDIC or the United States Congress could have a
         material  adverse  impact on the  Company,  the Savings  Bank and their
         operations.  The  Company,  as a savings and loan holding  company,  is
         required to file certain  reports with,  and otherwise  comply with the
         rules and  regulations  of the OTS, and of the  Securities and Exchange
         Commission  ("SEC") under the Federal  securities laws.  Certain of the
         regulatory  requirements  applicable  to the  Savings  Bank  and to the
         Company are referred to below or elsewhere herein.

                                       26

 27

FEDERAL SAVINGS INSTITUTION REGULATION
______________________________________


         BUSINESS ACTIVITIES. The activities of federal savings institutions are
         governed by the Home Owners Loan Act of 1933 as amended  ("HOLA")  and,
         in certain respects,  the Federal Deposit Insurance Act ("FDI Act") and
         the regulations that have been issued pursuant to those statutes. These
         laws and regulations  delineate the nature and extent of the activities
         in which  federal  savings  associations  may  engage.  In  particular,
         authority for certain types of loans, e.g., commercial,  nonresidential
         real property loans and consumer  loans,  is limited to a percentage of
         the  institution's  capital or assets.  The  description  of  statutory
         provisions and regulations  applicable to savings and loan institutions
         set forth in this Form 10-K do not purport to be a complete description
         of such statutes and regulations and their effects on the Savings Bank.

         LOANS  TO ONE  BORROWER.  Under  the  HOLA,  savings  institutions  are
         generally subject to the national bank limits on loans to one borrower.
         The Savings Bank is generally not permitted,  with certain  exceptions,
         to make new loans to a single or related  group of  borrowers in excess
         of 15% of the Savings Bank's unimpaired capital and unimpaired surplus,
         plus up to an  additional  10%  for  loans  fully  secured  by  readily
         marketable collateral. Real estate is not included in the definition of
         "readily  marketable  collateral."  At September 30, 1995,  the maximum
         amount  which Home  Federal  could loan to one  borrower  (and  related
         entities) under the limit was approximately $23.6 million. At September
         30, 1995, the Savings Bank's largest  aggregate  amount of loans to one
         borrower was $12.1 million.

         QUALIFIED THRIFT LENDER TEST. All savings  institutions,  including the
         Savings Bank,  are required to meet a qualified  thrift lender  ("QTL")
         test to avoid  extensive  restrictions  on their  operations  under the
         HOLA, as amended. Under the QTL test, a savings institution is required
         to maintain at least 65% of its  "portfolio  assets" (total assets less
         (i) specified  liquid assets up to 20% of total assets,  (ii) specified
         intangibles,  including goodwill,  and (iii) the value of property used
         to  conduct  business)  in  certain   "qualified  thrift   investments"
         (primarily  residential  mortgages and related  investments,  including
         certain  mortgage-backed and mortgage-related  securities) on a monthly
         basis in at least 9 out of every 12 months.

         A savings  institution that fails the QTL test must either convert to a
         bank  charter or operate  under  certain  restrictions.  If the savings
         institution  does not convert to a bank charter,  it generally  will be
         prohibited  from:  (i) making any new investment or engaging in any new
         activity not permissible for a national bank, (ii) paying dividends not
         permissible under national bank regulations,  (iii) obtaining  advances
         from any  FHLB,  and  (iv)  establishing  any new  branch  office  in a
         location not permissible for a national bank in the institution's  home
         state. In addition,  beginning three years after the institution failed
         the QTL test, the institution  would be prohibited from refinancing any
         investment or engaging in any activity not  permissible  for a national
         bank and would have to repay any  outstanding  advances from an FHLB as
         promptly  as can be  prudently  done  consistent  with  safe and  sound
         operation of the institution.

         At  September  30, 1995,  the Savings Bank met the test with  qualified
         thrift investments equal to approximately 84.0% of its tangible assets,
         and has always met the test since its effectiveness.

                                       27

 28

         LIMITATION  ON  CAPITAL  DISTRIBUTIONS.   The  OTS  regulations  impose
         limitations  upon all capital  distributions  by savings  institutions,
         such as dividends,  payments to  repurchase or otherwise  acquire their
         shares,  payments to shareholders of another  institution in a cash-out
         merger  and  other  distributions  charged  against  capital.  The rule
         establishes  three  tiers  of  institutions,   based  primarily  on  an
         institution's  capital  level.  An  institution  that exceeds all fully
         phased-in  capital  requirements  before and after a  proposed  capital
         distribution ("Tier 1 institution") and has not been advised by the OTS
         that it is in need of more than normal supervision,  could, after prior
         notice, to the OTS, make capital  distributions  during a calendar year
         equal to the  greater of: (i) 100% of its net income to date during the
         calendar  year  plus the  amount  that  would  reduce by  one-half  its
         "surplus  capital ratio" (the excess  capital over its fully  phased-in
         capital  requirements)  at the beginning of the calendar  year, or (ii)
         75% of its net income for the previous four  quarters.  Any  additional
         capital distributions would require prior regulatory approval.

         The  Savings  Bank is a Tier I  institution.  In the event the  Savings
         Bank's  capital fell below its  requirement or the OTS notified it that
         it was in need of more than  normal  supervision,  the  Savings  Bank's
         ability to make capital distributions could be restricted. In addition,
         the  OTS  may  prohibit  a  proposed   capital   distribution   by  any
         institution,  which would otherwise be permitted by the regulation,  if
         the OTS determines that such distribution would constitute an unsafe or
         unsound practice.  Furthermore,  federal law prohibits the Savings Bank
         from making any capital  distribution if, after the  distribution,  the
         Savings Bank would have: (i) a total  risk-based  capital ratio of less
         than 8.0%, (ii) a Tier I risk-based capital ratio of less than 4.0%, or
         (iii) a leverage capital ratio of less than 4.0% (3.0% in the event the
         Savings Bank was  assigned a 1 MACRO  rating,  the highest  examination
         rating of the OTS for rating institutions).

         LIQUIDITY.  The Savings Bank is required,  for each calendar  month, to
         maintain an average  daily  balance of liquid assets (as defined in the
         regulations)  equal to a monthly  average of not less than a  specified
         percentage of its net  withdrawable  deposit  accounts plus  short-term
         borrowings. This liquidity requirement may be changed from time to time
         by the OTS to any amount within the range of 4% to 10%,  depending upon
         economic   conditions   and  the  deposit   flows  of  member   savings
         institutions,  and currently is 5%. OTS  regulations  also require each
         member  institution  to maintain an average daily balance of short-term
         liquid assets at a specified percentage  (currently 1%) of the total of
         its net  withdrawable  deposit  accounts and borrowings  payable in one
         year or less  during the  preceding  calendar  month.  For the month of
         September  1995,  the  Savings  Bank  was in  compliance  with  the OTS
         liquidity  requirements,  having an average daily liquidity ratio and a
         short-term liquidity ratio of 5.28%.  Monetary penalties may be imposed
         for failure to meet liquidity requirements.  The Savings Bank has never
         been subject to monetary  penalties  for failure to meet its  liquidity
         requirement.

         ASSESSMENTS. Savings institutions are required by OTS regulation to pay
         assessments  to the OTS to fund the  operations of the OTS. The general
         assessment,  to be paid on a  semi-annual  basis,  is computed upon the
         savings    institution's   total   assets,    including    consolidated
         subsidiaries,  as reported in the institution's latest quarterly thrift
         financial  report.  The Savings Bank's total  assessment for the fiscal
         year 1995 was approximately $.4 million.

                                       28

 29

         TRANSACTIONS  WITH RELATED  PARTIES.  The Savings  Bank's  authority to
         engage in transactions with related parties or "affiliates"  (i.e., any
         company  that  controls or is under common  control with Home  Federal,
         including the Company and the Savings Bank's subsidiaries),  or to make
         loans to certain  insiders,  is limited by Sections  23A and 23B of the
         Federal Reserve Act ("FRA"). Section 23A limits the aggregate amount of
         transactions  with any  individual  affiliate to 10% of the capital and
         surplus of the savings institution and also limits the aggregate amount
         of transactions with all affiliates to 20% of the savings institution's
         capital and surplus.  Loans and certain other  extensions of credit are
         required  to be  secured  by  collateral  in an  amount  and  of a type
         described  in Section 23A and the  purchase of low quality  assets from
         affiliates,  or the receipt of such assets as collateral,  is generally
         prohibited.   Section  23B  provides  that  certain  transactions  with
         affiliates,  including loans and asset purchases,  must be on terms and
         under circumstances, including credit standards, that are substantially
         the  same  or at  least  as  favorable  to  the  institution  as  those
         prevailing at the time for comparable  transactions with  nonaffiliated
         individuals  or entities.  In the absence of  comparable  transactions,
         such  transactions  may  only  occur  under  terms  and  circumstances,
         including credit  standards,  that in good faith would be offered to or
         would apply to nonaffiliated  individuals or entities.  Notwithstanding
         Sections 23A and 23B, savings  institutions are prohibited from lending
         to any affiliate that is engaged in activities that are not permissible
         for bank  holding  companies  under  Section  4(c) of the Bank  Holding
         Company Act ("BHC Act").  Further, no savings institution may invest in
         the securities of any affiliate other than a subsidiary.

         The Savings  Bank's  authority to extend credit to executive  officers,
         directors and 10% shareholders,  as well as entities controlled by such
         persons, are currently governed by Sections 22(g) and 22(h) of the FRA,
         and  Regulation O  thereunder.  Among other things,  these  regulations
         require  such  loans to be made on terms  substantially  the same as to
         those offered to  unaffiliated  individuals  which involve no more than
         the normal risk of collectibility,  place limits on the amount of loans
         the  Savings  Bank  may make to such  persons  based,  in part,  on the
         Savings  Bank's  capital   position,   and  require  certain   approval
         procedures to be followed.  The Savings Bank is currently in compliance
         with such regulations. The OTS regulations, with minor variances, apply
         Regulation O to savings institutions.

         ENFORCEMENT.  Under  the  FDI  Act,  the OTS  has  primary  enforcement
         responsibility over savings institutions and has the authority to bring
         enforcement   action   against   any   savings   institution   and  all
         "institution-related   parties,"   including   shareholders,   and  any
         attorneys,  appraisers  and  accountants  who  knowingly or  recklessly
         participate  in wrongful  action likely to have an adverse effect on an
         insured  institution.  Civil penalties cover a wide range of violations
         and actions and range from $5,000 per day to $1.0 million per day for a
         finding of knowing or reckless  disregard  causing  substantial loss to
         the  savings   institution.   Criminal  penalties  for  most  financial
         institution crimes include fines of up to $1.0 million and imprisonment
         for up to 30 years. In addition, regulators have substantial discretion
         to impose  enforcement  action on an  institution  that fails to comply
         with its regulatory  requirements.  Possible  enforcement action ranges
         from the requirements of an approved capital plan and the imposition of
         a directive,  to  receivership,  conservatorship  or the termination of
         deposit  insurance.  Under the FDI Act,  the FDIC has the  authority to
         recommend to the Director of OTS that enforcement  action be taken with
         respect to a particular savings institution.  If action is not taken by
         the Director,  the FDIC has authority to take such action under certain
         circumstances.

                                       29

 30

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

         REGULATORY  CAPITAL  REQUIREMENT.  The Savings Bank is required to meet
         minimum  capital  standards,  promulgated  by  the  OTS,  having  three
         components: a leverage limit or "core capital" requirement, a "tangible
         capital" requirement,  and a "risk-based capital" requirement.  The OTS
         regulations require that in meeting the leverage ratio,  tangible,  and
         risk-based capital  standards,  the institution must deduct investments
         in  and  loans  to  subsidiaries  engaged  in  certain  activities  not
         permissible for national banks.

         The leverage  limit  requires a savings  institution  to maintain "core
         capital" in an amount not less than 3% of adjusted  total assets.  Core
         capital is defined as common  stockholders'  equity (including retained
         earnings),  certain noncumulative perpetual preferred stock and related
         surplus,  and minority interests in the equity accounts of consolidated
         subsidiaries,  less intangibles other than certain qualifying servicing
         rights.  The tangible capital  requirements call for "tangible capital"
         in an amount  not less than 1.5% of  adjusted  total  assets.  Tangible
         capital is defined as core  capital  less any  intangible  assets other
         than qualifying servicing rights.

         Generally, savings institutions with a leverage ratio (core capital) of
         less  than  4.0% will be  deemed  "undercapitalized"  under the  prompt
         corrective rule and, therefore, the leverage ratio has effectively been
         increased to 4.0%. (See Prompt Corrective Action Regulations.)

         The risk-based capital requirement calls for an institution to maintain
         capital  in an  amount  not less than 8% of its risk  weighted  assets.
         Under the risk-based  capital  standards,  assets are  categorized  and
         assigned risk weights by the regulation so that assets which are deemed
         to involve a greater  credit risk require more capital than assets with
         less credit risk.  Risk-based capital may include two components,  core
         and supplementary. Core capital is as defined previously. Supplementary
         capital may be included  in an amount up to 100% of core  capital.  The
         components of supplementary  capital may include  cumulative  preferred
         stock, long-term preferred stock,  mandatory  convertibles  securities,
         subordinated   debt  and  intermediate   preferred  stock  and  general
         allowance  for loan and lease  losses.  General  allowance for loan and
         lease losses allowable in supplementary capital is limited to a maximum
         of 1.25% of risk-adjusted assets.

                                       30

 31

         In August 1993, the OTS adopted a final rule  incorporating an interest
         rate risk  component  into the existing  risk-based  capital  standard.
         Under the final rule, savings institutions with "above normal" interest
         rate risk  exposure  are subject to a deduction  for total  capital for
         purposes of  calculating  risk-based  capital  requirements.  A savings
         institution's  interest rate risk is measured by the decline in the net
         portfolio value of its assets (i.e.,  the difference  between  incoming
         and  outgoing  discounted  cash  flows  from  assets,  liabilities  and
         off-balance  sheet contracts) that would result from a hypothetical 200
         basis point increase or decrease in market  interest rates (except when
         the 3-month  Treasury bond equivalent  yield falls below 4.0%, then the
         decrease  will be equal to one-half of that  Treasury  rate) divided by
         the estimated economic value of the institution's assets, as calculated
         in  accordance  with  guidelines  set  forth  by  the  OTS.  A  savings
         institution  whose  measured  interest rate risk exposure  exceeds 2.0%
         must deduct an interest rate component in calculating its total capital
         under the risk- based capital rule. The interest rate risk component is
         an amount equal to one-half of the difference  between the institutions
         measured  interest  rate risk and  2.0%,  multiplied  by the  estimated
         economic  value  of the  institutions  assets.  The  dollar  amount  is
         deducted from an institutions  total capital in calculating  compliance
         with its  risk-based  capital  requirement.  The rule provides that the
         director of the OTS may waive or defer an  institution's  interest rate
         risk component on a case-by -case basis.  For the present time, the OTS
         has delayed  implementation  of the automatic  capital deduction of the
         interest rate risk  component.  The Savings Bank's  risk-based  capital
         requirement  would not have been materially  affected based on interest
         rate risk at  September  30, 1995.  (See  Management's  Discussion  and
         Analysis of  Financial  Condition  and Results of  Operations - Capital
         contained in the 1995 Annual Report to Shareholders.)

         PROMPT CORRECTIVE  REGULATORY ACTION.  Federal law established a system
         of prompt corrective action to resolve the problems of undercapitalized
         institutions.   Under  this  system,  Federal  banking  regulators  are
         required to take certain supervisory  actions against  undercapitalized
         institutions,  the  severity of which  depends  upon the  institution's
         degree of capitalization.

         Under the OTS rules,  generally a savings  institution that has a total
         risk-based  capital  of less  than 8.0% or a  leverage  ratio or Tier 1
         risk-based  ratio  that is less than  4.0%  would be  considered  to be
         "undercapitalized."  A savings  institution that has risk-based capital
         less than 6.0%, a Tier I risk-based capital ratio of less than 3.0%, or
         a  leverage  ratio  that is less than 3.0%  would be  considered  to be
         "significantly  undercapitalized"  and a savings institution that has a
         tangible  capital to assets  ratio  equal to or less than 2.0% would be
         deemed to be "critically undercapitalized."

         The rules require any  institution to file a capital  restoration  plan
         with  the  OTS  within  45  days  of  the  date  it  is  deemed  to  be
         "undercapitalized,"  "significantly  undercapitalized"  or  "critically
         undercapitalized."  Any institution that is "undercapitalized" or worse
         is prohibited from capital distributions and paying management fees and
         is  subject   to  growth   limits.   "Substantially   undercapitalized"
         institutions and "critically undercapitalized" institutions are subject
         to greater  mandatory or discretionary  restrictions  such as limits on
         activities,  replacement  of officers or directors  and forced  merger.
         Generally,  subject to a narrow exception,  Federal banking  regulators
         are required to appoint a receiver or  conservator  for an  institution
         that is critically undercapitalized.

                                       31

 32

         INSURANCE OF DEPOSIT ACCOUNTS.  Approximately  81.9% of the deposits of
         the Savings Bank are presently insured by the SAIF. The remaining 18.1%
         of the Savings  Bank's  deposits  are  insured by the BIF,  the deposit
         insurance fund that covers most commercial bank deposits. Under federal
         law, both the SAIF and BIF are statutorily required to be recapitalized
         to a 1.25% of insured reserve  deposits ratio.  The average  assessment
         rate for both SAIF and BIF deposits was between 24 and 25 basis points.
         The BIF presently meets the required reserve ratio, whereas the SAIF is
         not  expected to meet or exceed the required  level until 2002,  at the
         earliest.  The situation is primarily due to the statutory  requirement
         that SAIF members  make  payments on bonds issued in the late 1980's by
         the Financing  Corporation  ("FICO") to recapitalize the predecessor to
         the SAIF.

         In view of the BIF's achieving the 1.25% ratio,  the FDIC adopted a new
         assessment  rate  schedule of 4 to 31 basis points for BIF deposits for
         the second half of 1995. Under that schedule,  approximately 91% of BIF
         members  pay  the  lowest  assessment  rate  of 4  basis  points.  Most
         recently,  the FDIC has voted to  reduce  the BIF  assessment  schedule
         further  for the  first  half of  calendar  year  1996 so that most BIF
         members will pay the statutory minimum semiannual assessment of $1,000.
         With respect to SAIF deposits,  the FDIC adopted a final rule retaining
         the existing assessment rate schedule applicable to SAIF deposits of 23
         to 31 basis points. As long as the premium differential  continues,  it
         may have adverse  consequences  for the Savings Bank, since its deposit
         base is primarily  SAIF-insured.  Such consequences may include reduced
         earnings  and an increase  in the cost of raising  funds in the capital
         markets. In addition,  SAIF members, such as the Savings Bank, could be
         placed at a substantial  competitive  disadvantage  to BIF members with
         respect  to pricing of loans and  deposits  and the  ability to achieve
         lower operating costs.

         Legislation  is pending in the United  States  Congress to mitigate the
         effect of the  BIF/SAIF  premium  disparity.  Under the  legislation  a
         special assessment would be imposed on the amount of SAIF deposits held
         by  institutions,  including the Savings Bank, to recapitalize the SAIF
         fund.  The  amount  of the  special  assessment  would  be  left to the
         discretion  of the FDIC but is generally  estimated at between 85 to 90
         basis points of insured  deposits.  The legislation  would also require
         that the BIF and the SAIF be merged by January 1, 1998,  provided  that
         subsequent  legislation is enacted  requiring  savings  associations to
         become  banks,  and that the FICO payments be spread across all BIF and
         SAIF  members.  The  payment of the special  assessment  would have the
         effect of immediately reducing the capital of SAIF-member institutions,
         net of any tax effect;  however, it would not affect the Savings Bank's
         compliance with its regulatory capital requirements.  Management cannot
         predict whether legislation imposing such a fee will be enacted, or, if
         enacted,  the  amount of any  special  assessment  or when and  whether
         ongoing SAIF  premiums  will be reduced to a level equal to that of BIF
         premiums.  Management can also not predict  whether or when the BIF and
         SAIF will merge.

         A  significant  increase in SAIF  insurance  premiums or a  significant
         special  assessment  to  recapitalize  the SAIF  would  likely  have an
         adverse  effect on the operating  expenses and results of operations of
         the  Savings  Bank.  Based  on the  Savings  Bank's  deposit  insurance
         assessment  base as of September  30, 1995, an 85 to 90 basis point fee
         to  recapitalize  the SAIF  would  result in a $12.2  million  to $13.0
         million payment.

                                       32

 33

         Under the FDI Act,  insurance of deposits may be terminated by the FDIC
         upon a finding  that the  institution  has engaged in unsafe or unsound
         practices,  is in an unsafe or unsound condition to continue operations
         or  has  violated  any  applicable  law,  regulation,  rule,  order  or
         condition imposed by the FDIC or the OTS. The management of the Savings
         Bank does not know of any practice,  condition or violation  that might
         lead to termination of deposit insurance.

         THRIFT  RECHARTERING  LEGISLATION.  Bills have been introduced into the
         United  States  Congress  which  would  eliminate  the  Federal  Thrift
         Charter.   These  bills  would   require   that  all  federal   savings
         associations  convert to national banks or state banks by no later than
         January 1, 1998 and would treat all state savings associations as state
         banks as of that date.  All savings and loan  holding  companies  would
         become bank holding companies under the legislative proposals and would
         be  subject  to  the  activities  restrictions  (with  some  activities
         temporarily  grandfathered)  applicable to bank holding companies.  The
         legislative  proposals would also abolish the OTS; savings associations
         would be regulated by the bank  regulators  depending  upon the type of
         bank charter  selected.  The Board of Governors of the Federal  Reserve
         Board would be  responsible  for the  regulation of holding  companies.
         Management  cannot  predict  whether or when this  legislation  will be
         enacted.  However,  any such future  legislation  could  eliminate  the
         Institution's  ability to engage in certain  activities  and  otherwise
         disrupt operations. See "Taxation."

         FEDERAL HOME LOAN BANK SYSTEM. The Savings Bank is a member of the FHLB
         System which  consists of 12 regional  FHLB Banks.  The FHLB provides a
         central credit facility primarily for member institutions.  The Savings
         Bank,  as a member of the  FHLB-NY,  is  required  to acquire  and hold
         shares of capital  stock of the  FHLB-NY in an amount at least equal to
         1% of the aggregate principal amount of its unpaid residential mortgage
         loans, and similar  obligations at the beginning of each year, or 5% of
         its advances  (borrowings) from the FHLB-NY,  whichever is greater. The
         Savings Bank is in compliance with this requirement, with an investment
         in FHLB-NY stock of $20.3 million at September 30, 1995.  FHLB advances
         are  required  to be  secured  by  specific  types  of  collateral  and
         long-term  advances  may be  obtained  primarily  for  the  purpose  of
         providing funds for residential housing finance.

         The FHLBs are required to provide  funds out of their  earnings for the
         resolution of insolvent  thrifts and to allocate  funds for  affordable
         housing programs. The requirements could reduce the amount of dividends
         that the FHLBs pay to their  members and could also result in the FHLBs
         imposing a higher rate of interest on advances to members. For the year
         ended September 30, 1995 dividends from the FHLB-NY to the Savings Bank
         amounted  to $1.4  million,  or 4.4%,  of the  Savings  Bank's  pre-tax
         income.  If  dividends  were  reduced,  or  interest  on FHLB  advances
         increased,  the Savings Bank's net interest income would likely also be
         reduced.  Further,  there can be no assurance  that future  legislation
         involving  the FHLB's  will not also cause a decrease  in the amount of
         dividends  or in the value of the  FHLB-NY  stock  held by the  Savings
         Bank.

                                       33

 34

         FEDERAL  RESERVE  SYSTEM.  Although the Savings Bank is not a member of
         the Federal  Reserve  System,  it is subject to FRB  regulations  which
         require it to maintain non-interest earning reserves against certain of
         its transaction accounts (primarily NOW and regular checking accounts).
         Because   reserves   must   generally  be  maintained  in  cash  or  in
         non-interest  bearing accounts,  the effect of the reserve requirements
         is to increase the Savings  Bank's cost of funds.  FHLB System  members
         are also  authorized  to  borrow  from the  Federal  Reserve  "discount
         window," but Federal Reserve Board regulations require  institutions to
         exhaust all FHLB sources before  borrowing from a Federal Reserve Bank.
         The FRB  regulations  generally  require  that  reserves  of 3% must be
         maintained  against net  transaction  accounts of $54.0 million or less
         (subject  to annual  adjustment  by the FRB) and an initial  reserve of
         $1.62 million plus 10% at December 20, 1994,  (subject to adjustment by
         the FRB between 8% and 14%)  against  that  portion of net  transaction
         accounts  in  excess  of $54.0  million.  The  first  $4.2  million  of
         otherwise  reservable  balances (subject to adjustments by the FRB) are
         exempt from the reserve  requirements.  The balances maintained to meet
         the  reserve  requirements  imposed  by the FRB may be used to  satisfy
         liquidity  requirements  imposed  by the OTS.  The  Savings  Bank is in
         compliance with the foregoing requirements.

         HOLDING COMPANY  REGULATION.  The Company is a unitary savings and loan
         holding company within the meaning of the HOLA. As such, the Company is
         required  to  be  registered  with  the  OTS  and  is  subject  to  OTS
         regulations,  examinations,  supervision  and  reporting  requirements.
         Among other things, the OTS has enforcement authority which permits the
         OTS to restrict  or prohibit  activities  that are  determined  to be a
         serious risk to the subsidiary  savings  institution.  The Savings Bank
         must  notify  the OTS 30 days  before  declaring  any  dividend  to the
         Company.

         As a unitary savings and loan holding company, the Company generally is
         not  restricted  under  existing  laws  as to  the  types  of  business
         activities  in which it may  engage,  provided  that the  Savings  Bank
         continues to meet the QTL test.  Upon any  acquisition  by the Company,
         which  would  be  subject  to prior  regulatory  approval,  of  another
         qualifying  institution  except  for  a  supervisory  acquisition,  the
         Company  would become a multiple  savings and loan holding  company (if
         the acquired institution is held as a separate subsidiary) and would be
         subject to extensive limitations on the types of business activities in
         which it could  engage.  In  general,  such  holding  company  would be
         limited primarily to activities  permissible for bank holding companies
         under the Bank Holding  Company Act and  activities  in which  multiple
         savings and loan holding  companies  were  authorized  by regulation to
         engage on March 5, 1987. Such activities  include,  without limitation,
         mortgage banking,  consumer finance,  operation of a trust company, and
         certain types of securities brokerage.

         The HOLA  prohibits a savings  and loan  holding  company,  directly or
         indirectly,  or through one or more  subsidiaries,  from acquiring more
         than 5% of the voting stock of another  savings  institution or holding
         company thereof,  without prior written  approval of the OTS.  Further,
         savings and loan holding  companies  must receive OTS approval prior to
         acquiring  another  savings  association  by merger,  consolidation  or
         purchase of assets. In evaluating  applications by holding companies to
         acquire savings  institutions,  the OTS must consider the financial and
         managerial   resources   and  future   prospects  of  the  company  and
         institution involved,  the effect of the acquisition on the risk to the
         insurance  funds,  the  convenience  and  needs  of the  community  and
         competitive factors.

                                       34

 35

         The OTS is prohibited from approving any acquisition  that would result
         in a multiple  savings and loan  holding  company  controlling  savings
         institutions in more than one state, subject to two exceptions: (i) the
         approval of  interstate  supervisory  acquisitions  by savings and loan
         holding companies; and (ii) the acquisition of a savings institution in
         another  state  if  the  laws  of  the  state  of  the  target  savings
         institution   specifically  permit  such  acquisitions.   Although  the
         conditions imposed upon acquisitions in those states which have enacted
         such  legislation  vary,  most  such  statutes  are  of  the  "regional
         reciprocity" type which require both that the acquiring holding company
         be  located  (as  defined by the  location  of its  subsidiary  savings
         institutions)  in a state within a defined  geographic  region and that
         the  state in which the  acquiring  holding  company  is  located  have
         enacted  reciprocal  legislation  allowing savings  institutions in the
         target state to purchase  savings  institutions  in the acquiror's home
         state on terms no more  restrictive  than  those  imposed by the target
         state  on  the  acquiror.   Some  states   authorize   acquisition   by
         out-of-state  holding companies only in supervisory  cases, and certain
         states do not authorize interstate acquisition under any circumstances.

         Federal law  generally  provides that no "person,"  acting  directly or
         indirectly or through or in concert with one or more other persons, may
         acquire "control" of a Federally- insured savings  institution  without
         giving at least 60 days'  written  notice to the OTS and  providing the
         OTS an opportunity to disapprove the proposed acquisition. "Control" is
         defined  for this  purpose as the power,  directly  or  indirectly,  to
         direct the  management or policies of an  institution or to vote 25% or
         more of any class of voting  securities  of a savings  institution.  In
         addition,  existing  regulations  established  various  presumptions of
         control,   which,  among  other  things,   generally  contemplate  that
         ownership  of more  than 10% of any class of  voting  securities  of an
         insured savings  institution  (when combined with certain other control
         factors) constitute control.

         On May 14, 1991, Mr. Patrick E. Malloy,  III,  Chairman of the Board of
         the Company,  and Mr.  Michael A.  McManus,  Jr.,  President  and Chief
         Executive Officer of the Company, received approval from the OTS of the
         application  they had  filed to  acquire  up to 20% of the  outstanding
         common stock of the Company.  As of September 30, 1995, Messrs.  Malloy
         and  McManus  beneficially  owned a total of  11.3% of the  outstanding
         common stock of the Company.

         Josiah T. and Valer  Austin  are in the  process  of filing a change in
         control  application  with  the OTS as a  result  of  their  percentage
         ownership.  They are requesting  permission to increase their ownership
         up to 20%. As of September 30, 1995, Mr. and Mrs.  Austin  beneficially
         own a total of 10.3% of the outstanding common stock.

                                       35

 36

TAXATION
________

         FEDERAL.  New York Bancorp files a calendar year  consolidated  Federal
         income tax return with its  subsidiary,  Home Federal,  and reports the
         income and expenses using the accrual method of accounting.

         Savings  institutions  are generally  taxed in the same manner as other
         corporations.  However,  unlike other corporations,  qualifying savings
         institutions  such as Home  Federal are allowed to  establish a reserve
         for bad debts and are permitted to deduct additions to that reserve for
         each tax year. For purposes of computing the deductible addition to the
         Savings  Bank's  bad  debt  reserve,   the  loans  are  separated  into
         "qualifying  real  property  loans"  (in  general,   loans  secured  by
         interests   in   improved   real   property)   and  all   other   loans
         ("non-qualifying loans"). The deduction with respect to qualifying real
         property  loans  may be  determined  using  the most  favorable  of the
         following two methods:  (i) a method based on the institution's  actual
         loss experience (the "experience  method"), or (ii) a method based on a
         specified   percentage  of  the   institution's   taxable  income  (the
         "percentage of taxable income method"). The addition to the reserve for
         non-qualifying  loans must be computed under the experience method. The
         net  effect of this  special  bad debt  deduction  is that the  maximum
         effective Federal income tax rate on income, computed without regard to
         actual bad debts and certain other factors, for qualifying institutions
         using the  percentage of taxable  income method is 32.2%,  exclusive of
         any  minimum  or  environmental  tax,  as  compared  to  the  generally
         applicable  maximum  corporate  Federal  income tax rate of 35.0%.  The
         Savings  Bank used the  experience  method for 1993 and  percentage  of
         taxable income method in calendar years 1994, 1992 and 1991. During the
         same four year period,  Hamilton used the  percentage of taxable income
         method.  Each tax year,  the Savings  Bank  selects the most  favorable
         method to calculate  the  deduction  with respect to an addition to the
         tax bad debt reserve.

         The amount of the bad debt  deduction  that a savings  institution  may
         claim with respect to additions to its reserve for bad debts is subject
         to certain limitations.  First, the full deduction is available only if
         at least 60% of the savings  institution's  assets fall within  certain
         designated  categories.  Second, under the percentage of taxable income
         method,  the  bad  debt  deduction  attributable  to  "qualifying  real
         property loans" cannot exceed the greater of (i) the amount  deductible
         under the experience method or (ii) the amount which, when added to the
         bad debt deduction for non-qualifying loans, equals the amount by which
         12% of the  sum of the  total  deposits  or  withdrawable  accounts  of
         depositors  at the  end of the  taxable  year  exceeds  the  sum of the
         surplus,  undivided  profits,  and  reserves  at the  beginning  of the
         taxable year. Third, the amount of the bad debt deduction  attributable
         to qualifying  real property  loans  computed  using the  percentage of
         taxable  income  method  is  permitted  only  to the  extent  that  the
         institution's  reserve for losses on qualifying  real property loans at
         the  close  of the  taxable  year  does  not  exceed  6% of such  loans
         outstanding at the time.  Fourth,  a savings  institution that computes
         its bad debt  deduction  using the  percentage of taxable income method
         and files  its  Federal  income  tax  return as part of a  consolidated
         group, as Home Federal does, is required to reduce  proportionately its
         bad debt deduction for losses  attributable to activities of nonsavings
         institution  members of the consolidated  group that are  "functionally
         related" to the savings institution  member. (The savings  institutions
         member is permitted,  however, to proportionately increase its bad debt
         deduction  in  subsequent  years to recover any such  reduction  to the
         extent the  nonsavings  institution  members  realize  income in future
         years from their "functionally related" activities.)

                                       36

 37

         As of  December  31,  1994,  the  Savings  Bank's bad debt  reserve for
         Federal income tax purposes totaled approximately $28.7 million. To the
         extent that (i) the  Savings  Bank's  reserve for losses on  qualifying
         real  property  loans  exceeds the amount that would have been  allowed
         under  the  experience  method  and  (ii)  the  Savings  Bank  makes  a
         distribution  to  the  Company,  as  its  sole  shareholder,   that  is
         considered to result in a withdrawal from that excess bad debt reserve,
         then the amount considered  withdrawn from the reserve will be included
         in Home Federal's taxable income. The amount considered to be withdrawn
         from the reserve and included in income will equal the amount  actually
         distributed  plus the amount  necessary  to pay the tax with respect to
         the withdrawal.

         Dividends  paid  out of  the  Savings  Bank's  current  or  accumulated
         earnings and profits,  as calculated  for Federal  income tax purposes,
         however,  will not be  considered  to  result in  withdrawals  from the
         Savings Bank's bad debt reserves. Dividends in excess of Home Federal's
         current  and  accumulated   earnings  and  profits,   distributions  in
         redemption   of  stock  and   distributions   in  partial  or  complete
         liquidation of Home Federal will be considered to result in withdrawals
         from Home Federal's bad debt reserves for this purpose.

         Legislation  is pending  before the United  States  Congress that would
         generally repeal, effective for taxable years beginning after 1995, the
         above-described   bad  debt   deduction   rules   available  to  thrift
         institutions  such as the Savings Bank, but would generally  retain the
         experience  method for thrift  institutions  having assets with average
         adjusted  bases of $500 million or less.  The proposed tax  legislation
         would not require the  recapture of bad debt reserve  deductions  taken
         prior to 1988 which  amounted to $28.4  million,  but would require the
         recapture  of the bad debt  reserve  deductions  taken  by an  affected
         thrift  institution  after  1987 which  amounted  to $.3  million.  The
         balance of pre-1988 bad debt reserves  would  continue to be subject to
         provisions  of present law referred to above that require  recapture in
         the case of certain  excess  distributions  to  shareholders.  Bad debt
         reserve  deductions  required to be recaptured would generally be taken
         into account  ratably over the six-taxable  year period  beginning with
         the first taxable year beginning after December 31, 1995.  However,  if
         an institution  maintains its residential loans at a level equal to the
         average  level  of  such  loans  for  a  period   preceding  1995,  the
         institution would be permitted to defer recapture of its reserves until
         1998.  The Savings Bank is not able to predict  whether or in what form
         the  proposed tax  legislation  will be enacted or the effect that such
         enactment   would  have  on  the  Savings  Bank's  Federal  income  tax
         liability.  In  addition,  there may be an impact on the state and city
         income  tax  liability  as  a  result  of  enactment  of  the  proposed
         legislation.

                                       37

 38

         STATE AND  LOCAL.  The  Savings  Bank  files  combined  New York  State
         franchise and New York City financial  corporation tax returns with its
         subsidiaries and New York Bancorp on a calendar year basis.

         The New York  State and City  taxes on  banking  corporations  are each
         imposed  in an  annual  amount  equal to the  greater  of (i) 9% of the
         Savings Bank's "Entire Net Income"  allocable to New York State (and to
         New York City for purposes of the City tax) during the taxable year; or
         (ii) the applicable alternative minimum tax. The applicable alternative
         minimum tax is generally the greater of (i) a percentage (.01%,  .004%,
         or .002%, for the New York State tax, depending upon the nature and mix
         of the Savings  Bank's  assets and on the ratio of its net worth to the
         average value of its assets, and .01% for the New York City tax) of the
         average value of the Savings Bank's assets  allocable to New York State
         (and to New York  City for the City tax)  with  certain  modifications;
         (ii) 3% of the Savings Bank's "Alternative Entire Net Income" allocable
         to New York State  (and to New York City for the City tax);  or (iii) a
         minimum tax. In addition to the  foregoing,  the New York State Tax Law
         also  imposes a 17%  metropolitan  surcharge  on the portion of the New
         York State franchise tax otherwise payable which is attributable to the
         Savings  Bank's  activities  in New York City and in several  other New
         York counties.

         Further,  beginning in calendar year 1990,  New York State Tax Law also
         imposes a temporary  surcharge  equal to 15% of that portion of the New
         York State  franchise tax  otherwise  payable.  The  surcharge  rate is
         reduced to 12 1/2% for tax years  ending after June 30, 1994 and before
         July 1,  1995,  7 1/2% for tax years  ending  after  June 30,  1995 and
         before  July 1, 1996,  and 2 1/2% for tax years  ending  after June 30,
         1996 and before July 1, 1997.

         As a Delaware  business  corporation,  New York  Bancorp is required to
         file annual  returns  with and pay annual fees to the  Secretary of the
         State of  Delaware.  The  Company is also  subject to a minimal  annual
         Delaware franchise tax.

         New York State and New York City also allow a  bad-debt  deduction  for
         thrift institutions, such as the Savings Bank, provided the same method
         is used for the thrift's federal tax return. The legislation pending in
         the United  States  Congress  could result in the  elimination  of this
         deduction,  and a recapture of at least a portion of the Savings Bank's
         bad debt reserves for state and local income tax purposes. If the state
         and local bad debt recapture is made at the income tax rates  currently
         in  effect,  the  Company  could  have a charge to future  earnings  of
         approximately $5.0 million on an after tax basis.

                                       38

 39

SUPPLEMENTAL ITEM

The following table sets forth certain information  regarding executive officers
of the Company, at October 1, 1995, who are not also directors.




         Name               Age                  Position Held
         ____               ___                  _____________

                                                             
Robert J. Anrig             47        First Vice President, Lending
Carmine Bracco              57        First Vice President, EDP and Operations
Dennis Hodne                49        First Vice President, Retail Banking
Richard F. Rothschild       48        First Vice President, Marketing
Edward J. Steube            51        First Vice President, Business Development



Robert J. Anrig has been First Vice  President,  Lending of the  Company and the
Savings  Bank since May 1992.  From April 1990 to May 1992 Mr. Anrig served as a
business and real estate  consultant in Long Island,  New York. From August 1989
to March 1990 Mr. Anrig served as President and CEO of Riverhead Savings Bank.

Carmine  Bracco became First Vice  President,  EDP and Operations of the Company
and the Savings Bank on October 1, 1995. From December 1993 to October 1995, Mr.
Bracco served as Vice  President,  Internal Audit of the Savings Bank.  From May
1988 to May 1992, Mr. Bracco served as Senior Vice  President,  Internal  Audit,
and from May 1992 to December 1993 as Senior Vice President,  Financial Services
for National Westminster Bank.

Dennis Hodne became First Vice President,  Retail Banking of the Company and the
Savings Bank on October 1, 1995. Previously, from January 1995 through September
1995 he was First Vice  President,  Strategic  Planning  for the Company and the
Savings  Bank.  From  September  1992 to January 1995 Mr. Hodne served as Senior
Vice President,  Retail Banking for Hamilton  Federal Savings Bank. From 1988 to
September 1992 Mr. Hodne served as Senior Vice President,  Branch  Administrator
for Crossland Savings Bank.

Richard F. Rothschild became First Vice President,  Marketing of the Company and
the  Savings  Bank on October 1, 1995.  Previously,  from 1987  through  1995 he
served as First Vice  President,  Banking  Services of the Savings  Bank and was
named to the  similar  position  in New York  Bancorp  when it became a publicly
traded company in February 1988.

Edward J.  Steube has been First Vice  President,  Business  Development  of the
Company and the Savings Bank since  September 1992. From 1982 to September 1992,
Mr. Steube served as Vice President for Kidder, Peabody & Co., Inc.

                                       39

 40

ITEM 2 - PROPERTIES

The Savings Bank conducts its business through twenty-seven  full-service branch
offices,  six loan production  offices,  an operations  center and one executive
office located in Kings,  Queens,  Nassau,  Westchester,  Richmond,  and Suffolk
Counties.  The following  table sets forth  information  relating to each of the
Savings  Bank's  offices at September 30, 1995.  The total net book value of the
Savings Bank's premises and equipment at September 30, 1995 was $12.9 million.




                                                                     Date            Lease             Net
                                                      Owned         Leased         Expiration      Book Value
                                                        or            or           Including           at
Location                                              Leased       Acquired         Options      Sept. 30, 1995
________                                              ______       ________        __________    ______________
                                                                                                 (In Thousands)
                                                                                           
Branch Offices:
   70-01 Forest Avenue, Ridgewood, NY (1).........    Owned          1949              --          $   1,086
   70-24 Myrtle Avenue, Glendale, NY..............    Owned          1976              --                545
   83-24 Woodhaven Blvd., Glendale, NY............    Leased         1991            2038                820
   155-14 Cross Bay Blvd., Howard Beach, NY.......    Leased         1974            1999                368
   248-40 Northern Blvd., Little Neck, NY.........    Owned          1963              --                553
   145-15 243rd Street, Rosedale, NY..............    Owned          1961              --                347
   7401 13th Avenue, Brooklyn, NY.................    Owned          1979              --              1,037
   413 86th Street., Brooklyn, NY (1).............    Owned          1948              --                676
   9502 3rd Avenue, Brooklyn, NY..................    Leased         1991           2,000                 76
   420 Court Street, Brooklyn, NY.................    Owned          1930              --                700
   2123 Avenue U, Brooklyn, NY....................    Leased         1990            1998                 85
   179 Avenue U, Brooklyn, NY.....................    Owned          1973              --                155
   6501 11th Avenue, Brooklyn, NY.................    Owned          1976              --                859
   195 Rockaway Avenue, Valley Stream, NY.........    Leased         1974            1999                134
   210 Mineola Blvd., Mineola, NY (1).............    Leased         1992            2007                233
   41 Forest Avenue, Glen Cove, NY................    Leased         1992            2007                475
   35 Merrick Avenue, Merrick, NY 11566...........    Owned          1978              --                550
   77 Lincoln Avenue, Rockville Centre, NY........    Leased         1992            2007                136
   155 East Main Street, Huntington, NY...........    Owned          1992              --                444
   143 Alexander Avenue, Lake Grove, NY...........    Leased         1992            2015                 39
   46 E. Hoffman Avenue, Lindenhurst, NY..........    Leased         1994            2009                190
   800 Montauk Highway, Shirley, NY...............    Leased         1992            2000                 45
   356 Middle Country Road, Coram, NY.............    Leased         1992            2003                 62
   62 South Ocean Avenue, Patchogue, NY (1).......    Owned          1992              --              1,026
   366 Route 25A, Rocky Point, NY.................    Leased         1992            2003                 36
   43 Main Street, Westhampton Beach, NY..........    Owned          1992              --                433
   985 Richmond Avenue, Staten Island, NY.........    Leased         1995            2015                251
Loan Production Offices:
   241-02 Northern Blvd., Douglaston, NY..........    Leased         1989            1999                205
   One Depot Plaza, Mamaroneck, NY................    Leased         1986            1996                 24
Executive Office:
   241-02 Northern Blvd., Douglaston, NY..........    Leased         1989            1999                795
Operations Center:
   100 Jericho Quadrangle, Jericho, NY............    Leased         1993            2002                466
                                                                                                   _________
                                                                                                   $  12,851
                                                                                                   =========

_____________
(1)  Loan Centers are also located at these locations.



                                                       40

 41

ITEM  3 -     LEGAL PROCEEDINGS

On July 1, 1994, a purported  class action  complaint  was filed in the Delaware
Chancery Court on behalf of the shareholders of Hamilton by Adar Equities,  Ltd.
as  plaintiff,  naming,  among  others,  New York  Bancorp  as a  defendant.  An
identical  complaint was filed by the Serious  Software  Corporation  on July 7,
1994 in the Delaware  Chancery Court.  Plaintiffs  allege that certain directors
and senior  officers of Hamilton  breached  their  fiduciary  duties to Hamilton
shareholders.  New York Bancorp is alleged to have aided and abetted this breach
by allegedly  providing  them the promise of continued  employment  and monetary
incentives in exchange for entering into a merger agreement.  Plaintiffs claimed
that if the  Merger  was  approved  by  shareholders  of New  York  Bancorp  and
Hamilton, the consideration that Hamilton shareholders would receive in exchange
for their Hamilton common stock would be "grossly inadequate." Plaintiffs sought
various  remedies,  including an injunction to prevent the  consummation  of the
Merger and compensatory damages in an unspecified amount. On September 19, 1994,
defendants moved to dismiss the complaints on the ground that they fail to state
a claim upon which relief could be granted.

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

None



                                     PART II


ITEM 5 -      MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
              MATTERS

The  information  contained on the back cover page of the 1995 Annual  Report to
Shareholders is incorporated herein by reference.

ITEM 6 -      SELECTED FINANCIAL DATA

The  information  contained on page 9 of the 1995 Annual Report to  Shareholders
under the caption "Selected Consolidated Financial & Other Data" is incorporated
herein by reference.

ITEM 7 -      MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
              AND RESULTS OF OPERATION

The  information  contained on pages 10 through 20 of the 1995 Annual  Report to
Shareholders  under  the  caption  "Management's   Discussion  and  Analysis  of
Financial  Condition  and  Results  of  Operations"  is  incorporated  herein by
reference.

ITEM 8 -      FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The Financial Statements and the Independent Auditors' Report appearing on pages
21 through 48 of the 1995 Annual Report to Shareholders are incorporated  herein
by reference.

                                       41

 42

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

None



                                    PART III

ITEM 10 -     DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The  information  contained on pages 4 through 8 of the Proxy  Statement for the
Annual  Meeting of  Shareholders  to be held  January 23, 1996 under the caption
"Information  with Respect to the  Nominees,  Continuing  Directors  and Certain
Executive Officers" is incorporated herein by reference.

ITEM 11 -     EXECUTIVE COMPENSATION

The information contained on pages 9 through 16 (excluding the Stock Performance
Graph and Report of the Compensation Committee on Executive Compensation) of the
Proxy  Statement for the Annual Meeting of  Shareholders  to be held January 23,
1996 under the captions "Directors Compensation" and "Executive Compensation" is
incorporated herein by reference.

ITEM 12 -     SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT

The information contained on pages 2 and 3 of the Proxy Statement for the Annual
Meeting of Shareholders to be held January 23, 1996 under the caption  "Security
Ownership of Certain Beneficial Owners" is incorporated herein by reference.

ITEM 13 -     CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

The  information  contained  on page 17 of the Proxy  Statement  for the  Annual
Meeting  of  Shareholders  to  be  held  January  23,  1996  under  the  caption
"Transactions with Certain Related Persons" is incorporated herein by reference.

                                       42

 43

                                     PART IV



ITEM 14 -     EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K

FINANCIAL STATEMENTS
____________________

The following  financial  statements are included in the Company's Annual Report
to  Shareholders  for the year ended  September 30, 1995,  portions of which are
attached as an exhibit to this report:

         - Consolidated Statements of Financial Condition at September 30, 1995
           and 1994
         - Consolidated Statements of Income for each of the years in the three-
           year period ended September 30, 1995
         - Consolidated  Statements of Changes in Shareholders'  Equity for each
           of the years in the three-year period ended September 30, 1995
         - Consolidated Statements of  Cash  Flows for  each of the years in the
           three-year period ended September 30, 1995
         - Notes to Consolidated Financial Statements
         - Independent Auditors' Report

FINANCIAL STATEMENT SCHEDULES
_____________________________

Financial  statement  schedules  are omitted  because  they are not  required or
because the  required  information  is set forth in the  consolidated  financial
statements or notes thereto.

                                       43

 44

EXHIBITS
________

The  following  exhibits  are  either  filed  as  part  of  this  report  or are
incorporated  herein by reference to documents  previously  filed by the Company
with the SEC.

       Exhibit
       Number                            Description
       _______                           ___________
        3.1          Certificate of Incorporation of New York Bancorp Inc., as 
                     amended(9)
        3.2          Bylaws of New York Bancorp Inc., as amended(7)
       10.2          New York Bancorp Inc. Incentive Stock Option Plan(2)
       10.3          New York Bancorp Inc. Option Plan for Outside Directors(3)
       10.4          Home Federal Savings Bank Management Recognition Plan and
                     Trust(1)
       10.8          Home Federal Savings Bank Employee Stock Purchase Plan(4)
       10.9          New York Bancorp Inc. 1990 Incentive Stock Option Plan(5)
       10.10         New York Bancorp Inc. 1990 Option Plan for Outside 
                     Directors(6)
       10.13         Home Federal Savings Bank Supplemental Executives Benefit
                     Plan, as
                     amended(9)
       10.14         Home Federal Savings Bank Deferred Compensation Plan, as
                     amended(9)
       10.17         New York Bancorp Inc. 1993 Long-Term Incentive Plan(7)
       10.18         New York Bancorp Inc. 1993 Stock Option Plan for Outside
                     Directors(8)
       11            Statement re:  computation of per share earnings
       13            Portions of New York Bancorp Inc.'s Annual Report to 
                     Shareholders for the fiscal year ended September 30, 1995 
                     incorporated herein by reference
       22            Subsidiaries of the New York Bancorp Inc.
       24            Consent of KPMG Peat Marwick LLP
       27            Financial Data Schedule

(1)  Incorporated by reference to Exhibits filed with Registration Statement on
     Form S-1, No. 33-16369
(2)  Incorporated by reference to Exhibits filed with Registration Statement on
     Form S-8, No. 33-23468
(3)  Incorporated by reference to Exhibits filed with Registration Statement on
     Form S-8, No. 33-23478
(4)  Incorporated by reference to Exhibits filed with New York Bancorp Inc.'s
     1989 Form 10-K
(5)  Incorporated by reference to Annex A of the Company's Proxy Statement
     furnished to shareholders in connection with the Annual Meeting of
     Shareholders held on January 23, 1991
(6)  Incorporated by reference to Annex B of the Company's Proxy Statement
     furnished to shareholders in connection with the Annual Meeting of
     Shareholders held on January 23, 1991
(7)  Incorporated by reference to Exhibits filed with New York Bancorp Inc.'s
     1992 Form 10-K
(8)  Incorporated by reference to Exhibit A of the Company's Proxy Statement
     furnished to shareholders in connection with the Annual Meeting of
     Shareholders held on January 25, 1994
(9)  Incorporated by reference to Exhibits filed with New York Bancorp Inc.'s
     1994 Annual Report on Form 10-K



REPORTS ON FORM 8-K
___________________

None


                                       44

 45

                                   SIGNATURES

     Pursuant to the  requirements of Section 13 of the Securities  Exchange Act
     of 1934,  the  Registrant  has duly  caused this report to be signed on its
     behalf by the undersigned, thereunto duly authorized.

                                            NEW YORK BANCORP INC.


                                            By:   /s/ Michael A. McManus, Jr.
                                                  ______________________________
                                                    Michael A. McManus, Jr.
                                                    President and
                                                    Chief Executive Officer

                                            Date:   December 14, 1995


     Pursuant to the  requirements of the Securities  Exchange Act of 1934, this
     report has been signed below on December 14, 1995 by the following  persons
     on behalf of the Registrant and in the capacities indicated.


       /s/ Patrick E. Malloy, III                    /s/ Ronald H. McGlynn
     ______________________________________        _____________________________
        Patrick E. Malloy, III                       Ronald H. McGlynn
        Chairman of the Board                        Director


      /s/  Stan I. Cohen                            /s/  Michael A. McManus, Jr.
     ______________________________________        _____________________________
        Stan I. Cohen                                Michael A. McManus, Jr.
        Director, Senior Vice President,             Director, President
         Controller and Secretary                    and Chief Executive Officer


      /s/  Geraldine A. Ferraro                     /s/  Walter R. Ruddy
     ______________________________________        _____________________________
        Geraldine A. Ferraro                         Walter R. Ruddy
        Director                                     Director


      /s/  Peter D. Goodson                         /s/  Robert A. Simms
     ______________________________________        _____________________________
        Peter D. Goodson                             Robert A. Simms
        Director                                     Director



      /s/  John E. D. Grunow, Jr.
     ______________________________________      
        John E. D. Grunow, Jr.
        Director