Exhibit 99.2

RELIANCE BANCORP, INC.
585 STEWART AVENUE                                    (516) 222-9300
GARDEN CITY, NY 11530                        FAX:     (516) 222-1997

FOR IMMEDIATE RELEASE:                       July 22, 1999
                                             For Information Contact:
                                             Paul D. Hagan
                                             Senior Vice President and CFO
                                             (516) 222-9308 extension 215


                RELIANCE BANCORP, INC. REPORTS FOURTH QUARTER AND
                          FISCAL YEAR END 1999 RESULTS

Garden City, New York, July 22, 1999

Reliance  Bancorp,  Inc.  (NASDAQ/NMS:RELY),  the holding  company for  Reliance
Federal Savings Bank,  today reported net income of $5.1 million for the quarter
ended June 30, 1999,  an increase of $642,000,  or 14.4%,  from $4.4 million for
the prior year  quarter  ended June 30,  1998.  On a diluted  earnings per share
basis,  earnings  rose 28.3% to $0.59 for the  quarter  ended June 30, 1999 from
$0.46 for the prior year quarter ended June 30, 1998. Return on average tangible
equity increased 19.2% to 16.36% for the quarter ended June 30, 1999 from 13.72%
for the quarter  ended June 30, 1998.  Net income for the fiscal year ended June
30, 1999 was $20.2  million,  an increase of $1.4 million,  or 7.6%,  from $18.7
million for the fiscal year ended June 30, 1998. On a diluted earnings per share
basis,  earnings rose 13.6% to $2.26 for the year ended June 30, 1999 from $1.99
for the prior year ended June 30, 1998.

Cash earnings for the quarter ended June 30, 1999 were $6.7 million, an increase
of $330,000,  or 5.1% from $6.4 million recorded in the prior year quarter. On a
diluted cash earnings per share basis,  earnings rose 18.2% to $0.78 per diluted
cash  earnings  per share from $0.66  recorded in the prior year  quarter.  Cash
earnings  for the year ended June 30,  1999 were $27.2  million,  an increase of
$1.3 million, or 4.9% from $25.9 million recorded in the prior fiscal year. On a
diluted cash earnings per share basis,  earnings rose 10.9% to $3.05 per diluted
cash  earnings  per share from $2.75  recorded  in the prior  fiscal  year.  The
Company's cash earnings are  determined by adding back to reported  earnings the
non-cash  expenses  related to the allocation of ESOP ("Employee Stock Ownership
Plan") stock and the earned portion of RRP  ("Recognition  and Retention  Plan")
stock,  net of associated tax benefits,  and amortization of excess of cost over
fair value of net assets acquired ("goodwill").

As of June 30, 1999, total assets were $2.5 billion,  deposits were $1.5 billion
and total stockholders' equity was $171.7 million. At June 30, 1999, the Company
had 8,586,210  common shares  outstanding  with a tangible book value per common
share of $13.66.

On June 16,  1999,  the Board of Directors  declared a regular cash  dividend of
$0.21 per common share for the quarter  ending June 30,  1999.  The dividend was
paid on July 16, 1999 to stockholders of record on July 2, 1999.








Net  income  was  $5.1  million  for the  quarter  ended  June 30,  1999,  which
represents an annualized return on average assets and average tangible equity of
0.83% and 16.36%,  respectively.  Net interest income increased to $17.0 million
for the quarter  ended June 30,  1999,  an increase of $253,000,  or 1.5%,  from
$16.8 million for the quarter ended June 30, 1998.  The increase in net interest
income was attributable to the growth in average interest-earning assets to $2.4
billion  for the quarter  ended June 30, 1999 from $2.2  billion for the quarter
ended June 30, 1998. The growth in average interest-earning assets resulted from
increased  investments  in  mortgage-backed  securities.  As a result of a lower
interest  rate  environment,   coupled  with  accelerated  loan  and  securities
prepayments,  partially  offset by an overall  decline in deposit and  borrowing
costs,  and the leveraging of the proceeds from the trust preferred  securities,
the Bank's net interest spread declined to 2.59% from 2.79% and its net interest
margin declined to 2.89% from 3.09%,  respectively,  for the quarters ended June
30,  1999  and  1998.  For the  quarter  ended  June  30,  1999,  the  yield  on
interest-earning  assets was 6.89% and the cost of interest-bearing  liabilities
was 4.30% as compared to 7.36% and 4.57%,  respectively,  for the quarter  ended
June 30, 1998.

For the quarter  ended June 30,  1999,  the Company  had no  provision  for loan
losses as compared to $150,000 in the prior fiscal year quarter. The decrease in
the provision is due to the lower level of non-performing loans.

Non-interest income increased $493,000, or 24.9%, to $2.5 million in the quarter
ended June 30, 1999 from $2.0 million in the prior year quarter. The increase is
mainly the result of additional fee income from annuity sales, ATM transactions,
money  center  fees and loan  prepayment  penalties.  In  addition,  the Company
recognized  $100,000 in securities  gains during the quarter ended June 30, 1999
primarily from the sale of debt and equity securities.

Non-interest  expense totaled $10.3 million for the quarter ended June 30, 1999,
a decrease of $122,000,  or 1.2% from $10.4  million  recorded in the prior year
quarter.  As a result of an increased asset base and limited expense growth, the
general and  administrative  expenses to average  assets ratio improved to 1.49%
from 1.60% in the prior year period. The slight decrease in non-interest expense
is mainly due to lower  compensation and benefits expense offset by increases in
advertising  and  other  general  and  administrative  costs.  Compensation  and
benefits expense decreased  $600,000,  or 10.8%, to $4.9 million for the quarter
ended June 30, 1999 from $5.5 million in the prior year quarter. The decrease in
compensation  and  benefits is due to reduced  costs  associated  with  employee
benefit plans.  Advertising  increased $181,000, or 62.4%, for the quarter ended
June 30,  1999 as a result of the Bank  promoting  its new call  center for home
equity lending and other consumer loans.

                            Fiscal year ended Results

Net income for the fiscal  year  ended  June 30,  1999 was $20.2  million  which
represents an annualized return on average assets and average tangible equity of
0.81% and 16.40%,  respectively.  Net interest income increased to $69.3 million
for the fiscal year ended June 30, 1999, an increase of $2.3  million,  or 3.5%,
from $67.0 million for the fiscal year ended June 30, 1998.  The increase in net
interest  income was  attributable  to the  growth in  average  interest-earning
assets to $2.3 billion for the fiscal year ended June 30, 1999 from $2.0 billion
for the fiscal year ended June 30, 1998. The growth in  interest-earning  assets
resulted  from  assets  acquired  from  the  Continental  Bank  acquisition  and
increased  purchases of  mortgage-backed  and debt securities.  As a result of a
lower interest rate  environment,  coupled with  accelerated loan and securities
prepayments,  partially  offset by an slight  decline in deposit  and  borrowing
costs,  and the  leveraging  of the $50  million  of  proceeds  from  the  trust
preferred securities that were issued in April 1998,







the net interest  rate spread  declined to 2.67% from 2.98% and the net interest
margin  declined  to 2.95% from 3.28%,  respectively,  for the fiscal year ended
June 30, 1999 and 1998. The yield on  interest-earning  assets was 7.13% for the
fiscal year ended June 30, 1999 and the cost of interest-bearing liabilities was
4.46% as  compared to 7.52% and 4.54%,  respectively,  for the fiscal year ended
June 30, 1998.

For the year ended June 30,  1999,  the  Company  provision  for loan losses was
$650,000 as compared to $1.7 million in the prior  fiscal year.  The decrease in
the provision is due to the lower level of non-performing loans.

Non-interest  expense  totalled $41.0 million for the fiscal year ended June 30,
1999 as compared to $39.7  million for the fiscal year ended June 30,  1998,  an
increase of $1.3 million,  or 3.3%.  Occupancy and equipment  expense  increased
$533,000,  or 8.2%, from $6.5 million for the fiscal year ended June 30, 1998 to
$7.1  million  for the fiscal year ended June 30,  1999  primarily  due to costs
associated  with the full year  operation  of two new  banking  offices and five
check cashing facilities which were acquired from Continental Bank.

For the  fiscal  year ended  June 30,  1999,  real  estate  operations,  net was
$111,000  as compared to $218,000  in the prior  fiscal  year.  The  decrease is
mainly the result of a lower  provision for REO losses and lower expenses due to
faster  disposition  of  properties  during the fiscal year ended June 30, 1999.
During the fiscal year ended June 30, 1999, the Bank established a provision for
REO losses of $34,500 as compared to $93,000 in the prior fiscal year.

                               Financial Condition

As of June 30, 1999, total assets were $2.5 billion, a decrease of $34.0 million
from June 30, 1998.  Investment  securities  decreased $24.1 million,  or 13.8%,
from  $175.1  million at June 30,  1998 to $151.0  million at June 30, 1999 as a
result of sales and calls of debt securities.

Deposits decreased $78.9 million, or 4.8%, during the fiscal year ended June 30,
1999 as a result  of a  reduction  in  certificate  of  deposit  products  while
borrowings  increased $72.2 million,  or 11.5%,  from $630.2 million at June 30,
1998 to $702.4 million at June 30, 1999 as a result of additional FHLB advances.

Treasury stock increased from $24.0 million at June 30, 1998 to $50.6 million at
June 30, 1999 as a result of 1.0 million shares repurchased net of stock options
exercised during the fiscal year ended.  During the quarter ended June 30, 1999,
the Company repurchased 110,000 shares at an aggregate cost of $3.1 million.

Non-performing assets

Non-performing  loans totaled $6.6 million,  or 0.67% of total loans at June 30,
1999 as compared to $9.3  million,  or 0.95% of total  loans,  at June 30, 1998.
Non-performing  loans at June 30, 1999 were  comprised  of $4.0 million of loans
secured by one- to  four-family  residences,  $1.9  million of  commercial  real
estate loans,  $433,000 of commercial  loans and $255,000 of guaranteed  student
and other loans.

For the quarter  ended June 30,  1999,  the Company  had no  provision  for loan
losses due to the improved level of  non-performing  loans.  For the fiscal year
ended June 30,  1999,  the  Company's  loan loss  provision  was  $650,000.  Net
charge-offs were $203,000 and $471,000, respectively, for the quarter and fiscal
year ended June 30, 1999. The Company's  allowance for loan losses totalled $9.1
million at June 30, 1999 as







compared to $8.9 million at June 30, 1998 which  represents a ratio of allowance
for loan losses to non-performing  loans and to total loans of 139.08% and 0.93%
at June 30, 1999  compared to 96.12% and 0.91% at June 30,  1998,  respectively.
Management  believes the  allowance for loan losses at June 30, 1999 is adequate
and   sufficient   reserves  are   presently   maintained  to  cover  losses  on
non-performing loans.

Reliance  Bancorp,  Inc. and Reliance Federal Savings Bank are  headquartered in
Garden City,  New York.  Reliance  Federal is a community bank  specializing  in
providing deposit and credit services for its consumer and commercial customers.
Reliance  Federal  Savings  Bank serves its  customers  from 29 banking  offices
located in the New York  counties  of Queens,  Nassau  and  Suffolk.  Additional
information  on the  Company and Bank can be found on our  Internet  web site at
www.reliance-federal.com.

This  release  may  contain  certain  forward-looking   statements  and  may  be
identified  by the use of  such  words  as  "believe,"  "expect,"  "anticipate,"
"should," "planned,"  "estimated," and "potential."  Examples of forward looking
statements  include,  but are not  limited  to,  estimates  with  respect to the
financial condition,  results of operations and business of the Company that are
subject to various factors which could cause actual results to differ materially
from these  estimates.  These factors  include,  but are not limited to, general
economic conditions, changes in interest rates, deposit flows, loan demand, real
estate values, and competition;  changes in accounting principles,  policies, or
guidelines;   changes  in  legislation  or  regulation;   and  other   economic,
competitive,  governmental,  regulatory, and technological factors affecting the
Company's operations, pricing, products, and services.








                      RELIANCE BANCORP, INC. and SUBSIDIARY
                      Consolidated Statements of Condition
                                   (Unaudited)
             (Dollars in thousands, except share and per share data)

                                                                                          June 30,         June 30,
Assets                                                                                     1999              1998
- ------                                                                                    --------         -------
                                                                                                    
Cash and due from banks...........................................................        $ 33,255        $ 37,596
Money market investments..........................................................              --           9,500
Debt and equity securities available-for-sale.....................................         122,168         134,907
Debt and equity securities held-to-maturity (with estimated
   market values of $28,840 and $40,509, respectively)............................          28,835          40,189
Mortgage-backed securities available-for-sale.....................................         935,038         940,347
Mortgage-backed securities held-to-maturity (with estimated
   market values of $252,233 and $252,332, respectively)..........................         255,917         249,259
Loans receivable:
     Mortgage loans...............................................................         810,894         790,951
     Commercial loans.............................................................          44,949          49,887
     Consumer and other loans.....................................................         127,350         137,900
       Less allowance for loan losses.............................................          (9,120)         (8,941)
                                                                                          ---------       ---------
             Loans receivable, net................................................         974,073         969,797
Accrued interest receivable, net..................................................          13,095          14,958
Office properties and equipment, net..............................................          16,368          15,436
Prepaid expenses and other assets.................................................          16,960          11,732
Mortgage servicing rights.........................................................           1,514           2,317
Excess of cost over fair value of net assets acquired.............................          54,373          58,936
Real estate owned, net............................................................             177             755
                                                                                           -------     -----------
             Total assets.........................................................     $ 2,451,773     $ 2,485,729
                                                                                         =========       =========

Liabilities and Stockholders' Equity
Deposits..........................................................................     $ 1,549,419     $ 1,628,298
Borrowed Funds....................................................................         702,434         630,206
Advance payments by borrowers for taxes and insurance.............................           6,399           9,806
Accrued expenses and other liabilities............................................          21,854          22,555
                                                                                          --------       ---------
             Total liabilities....................................................       2,280,106       2,290,865
                                                                                         ---------       ---------

Commitments Stockholders' Equity
Preferred Stock, $.01 par value, 4,000,000 shares
  authorized; none issued.........................................................              --              --
Common stock, $.01 par value, 20,000,000 shares
  authorized; 10,750,820 shares issued; 8,586,210 and 9,564,988
    outstanding, respectively.....................................................             108             108
Additional paid-in capital........................................................         121,037         117,909
Retained earnings, substantially restricted.......................................         115,976         102,305
Accumulated other comprehensive income:
   Net unrealized (depreciation) appreciation on securities
    available-for-sale, net of taxes..............................................         (10,546)          4,212
Less:
Unallocated common stock held by ESOP.............................................          (3,726)         (4,554)
Unearned common stock held by RRP.................................................             (66)           (713)
Common stock held by SERP (at cost)...............................................            (550)           (373)
Treasury stock, at cost (2,164,610 and 1,185,832 shares, respectively)............         (50,566)        (24,030)
                                                                                          ---------        --------
     Total stockholders' equity...................................................         171,667         194,864
                                                                                          --------         -------
            Total liabilities and stockholders' equity............................     $ 2,451,773     $ 2,485,729
                                                                                         =========       =========











                      RELIANCE BANCORP, INC. and SUBSIDIARY
                        Consolidated Statements of Income
                                   (Unaudited)
                      (In thousands, except per share data)

                                                                    Three Months Ended       Fiscal Year Ended
                                                                          June 30,                 June 30,
                                                                  ----------------------     --------------------
                                                                    1999          1998         1999          1998
                                                                  --------      --------     --------      ------
Interest income:
                                                                                              
   First mortgage loans........................................    $15,274     $ 15,880      $ 62,182     $ 63,573
   Commercial loans............................................      1,102        1,392         4,892        3,916
   Consumer and other loans....................................      2,513        2,958        10,730       12,130
   Mortgage-backed securities..................................     19,369       16,996        78,948       67,185
   Money market investments....................................         30          277           284          615
   Debt and equity securities..................................      2,341        2,421        10,274        6,400
                                                                    ------       ------      --------     --------
      Total interest income....................................     40,629       39,924       167,310      153,819
                                                                    ------       ------       -------      -------

Interest expense:
   Deposits....................................................     14,176       16,279        61,972       63,432
   Borrowed funds..............................................      9,433        6,878        36,034       23,396
                                                                    ------      -------        ------       ------
      Total interest expense...................................     23,609       23,157        98,006       86,828
                                                                    ------       ------        ------       ------
      Net interest income before provision for loan losses.....     17,020       16,767        69,304       66,991
   Provision for loan losses...................................         --          150           650        1,650
                                                                  --------      -------       -------      -------
      Net interest income after provision for loan losses......     17,020       16,617        68,654       65,341
                                                                    ------       ------        ------       ------

Non-interest income:
   Loan fees and service charges...............................        505          329         1,352        1,047
   Other operating income......................................      1,150          978         4,279        3,452
   Income from Money Centers...................................        720          675         2,650        1,882
   Condemnation award on joint venture.........................         --           --            --        1,483
   Net gain (loss) on securities...............................        100           --           119           (5)
                                                                    ------      -------        ------     ---------
      Total non-interest income................................      2,475        1,982         8,400        7,859
                                                                     -----        -----         -----        -----

Non-interest expense:
   Compensation and benefits...................................      4,933        5,533        20,373       20,297
   Occupancy and equipment.....................................      1,782        1,746         7,064        6,531
   Federal deposit insurance premiums..........................        232          231           930          921
   Advertising.................................................        471          290         1,247        1,202
   Other operating expenses....................................      1,762        1,475         6,675        6,274
                                                                     -----        -----         -----        -----
      Total general and administrative expenses................      9,180        9,275        36,289       35,225
   Real estate operations, net.................................         21           48           111          218
   Amortization of excess of cost over fair value
     of net assets acquired....................................      1,141        1,141         4,563        4,218
                                                                    ------      -------        ------      -------
   Total non-interest expense..................................     10,342       10,464        40,963       39,661
                                                                    ------       ------        ------       ------

Income before income taxes.....................................      9,153        8,135        36,091       33,539
Income tax expense ............................................      4,068        3,692        15,940       14,810
                                                                     -----        -----        ------       ------

Net income.....................................................   $  5,085      $ 4,443      $ 20,151     $ 18,729
                                                                    ======        =====        ======       ======

Net income per common share:
                 Basic.........................................      $ 0.62      $ 0.48        $ 2.38       $ 2.11
                                                                       ====        ====          ====         ====
                 Diluted.......................................      $ 0.59      $ 0.46        $ 2.26       $ 1.99
                                                                       ====        ====          ====         ====










                                       RELIANCE BANCORP, INC. and SUBSIDIARY
                                             Selected Financial Ratios
                                                    (Unaudited)

                                                                      At or for the             At or for the
                                                                   Three Months Ended        Fiscal Year Ended
                                                                          June 30,                  June 30,
                                                                   ---------------------     ---------------------
                                                                     1999         1998         1999          1998
                                                                   --------     --------     -------        ------
Performance ratios:
                                                                                                  
Return on average assets.......................................       0.83%        0.77%        0.81%         0.86%
Cash return on average assets..................................       1.09%        1.11%        1.10%         1.19%
Return on average equity (2)...................................      11.34%        9.39%       11.22%        10.42%
Cash return on average equity (2)..............................      15.04%       13.56%       15.13%        14.42%
Return on average tangible equity (2)..........................      16.36%       13.72%       16.40%        15.14%
Average equity  to average assets..............................       7.14%        8.36%        7.30%         8.45%
Equity to total assets.........................................       7.00%        7.84%        7.00%         7.84%
Tangible equity to tangible assets.............................       4.89%        5.60%        4.89%         5.60%
Core deposits to total deposits................................      39.94%       36.91%       39.94%        36.91%
Net interest spread............................................       2.59%        2.79%        2.67%         2.98%
Net interest margin............................................       2.89%        3.09%        2.95%         3.28%
General and administrative expenses to average assets..........       1.49%        1.60%        1.47%         1.62%
Cash general and administrative
   expenses to average assets..................................       1.39%        1.43%        1.34%         1.45%
Operating income to average assets (1).........................       0.39%        0.34%        0.33%         0.29%
Average interest-earning assets to average
   interest-bearing liabilities................................       1.07X        1.07X        1.07X         1.07X
Cash net income per diluted common share.......................    $ 0.78       $ 0.66       $ 3.05        $ 2.75


                                                                                           At               At
                                                                                          June 30,         June 30,
                                                                                           1999             1998
                                                                                        ---------         ------
Assets quality ratios:
                                                                                                        
Non-performing loans to total loans...............................................          0.67%             0.95%
Non-performing loans to total assets..............................................          0.27%             0.37%
Non-performing assets to total assets.............................................          0.27%             0.40%
Allowance for loan losses to total loans..........................................          0.93%             0.91%
Allowance for loan losses to non-performing loans.................................        139.08%            96.12%


(1)  Operating income represents non-interest income less (plus) net gain (loss)
     on securities and condemnation award from joint venture.

(2)  For purposes of these  calculations,  average  equity and average  tangible
     equity  exclude  the effect of changes in the net  unrealized  appreciation
     (depreciation) on securities available for sale, net of taxes.