FORM 10-Q

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

(Mark One)

     [x]   QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
           EXCHANGE ACT OF 1934.

           For the quarterly period ended December 31, 1996.

                                       OR

     [ ]   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
           EXCHANGE ACT OF 1934.

           For the transition period from                      to
           Commission file number 0-23526

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

           DELAWARE                                        11-3198508
(State or other jurisdiction of                     (IRS Employer Identification
incorporation or organization)                      Number)

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

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

              (Former name, former address and former fiscal year,
                          if changed since last report)

         Indicate  by check mark  whether the  registrant  (1) has filed all the
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  the  number of  shares  outstanding  of each of the  issuer's
classes of common stock, as of the latest practicable date.

           24,458,346 SHARES WERE OUTSTANDING AS OF DECEMBER 31, 1996







                                                LONG ISLAND BANCORP, INC.
                                                        FORM 10-Q
                                                          INDEX

PART I - FINANCIAL INFORMATION                                                                              Page
- ------------------------------                                                                              ----

                                                                                                                           
ITEM 1.        Financial Statements

               Consolidated Statements of Financial Condition at
                    December 31, 1996 and September 30, 1996                                                  3

               Consolidated Statements of Operations for the three months ended 
               December 31, 1996 and 1995                                                                     4

               Consolidated Statement of Changes in Stockholders' Equity for the
                    three months ended December 31, 1996                                                      5
 
               Consolidated Statements of Cash Flows for the three months
                    ended December 31, 1996 and 1995                                                          6

               Notes to the Consolidated Financial Statements                                                 7 - 8

ITEM 2.        Management's Discussion and Analysis of Financial
                    Condition and Results of Operations                                                       8 - 18
                    

PART II - OTHER INFORMATION
- ---------------------------

ITEM 1.        Legal Proceedings                                                                              19

ITEM 2.        Changes in Securities                                                                          19

ITEM 3.        Defaults Upon Senior Securities                                                                19

ITEM 4.        Submission of Matters to a Vote of Security Holders                                            19
               
ITEM 5.        Other Information                                                                              19

ITEM 6.        Exhibits and Reports on Form 8-K                                                               19
                
               Signature Page                                                                                 20









                                                LONG ISLAND BANCORP, INC.
                                                     AND SUBSIDIARY
                                     CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                                            (IN THOUSANDS, EXCEPT SHARE DATA)

                                                                              DECEMBER 31,      SEPTEMBER 30,
                                                                                  1996              1996
                                                                             ---------------   ---------------

                              A S S E T S
                                                                                            
Cash and cash equivalents (including interest-earning assets of
$110,429 and $37,357, respectively)                                          $      166,822    $       76,348
    
Investment in debt and equity securities, net:
      Available-for-sale                                                            164,307           180,650
      
Mortgage-backed securities, net:
      Held-to-maturity (estimated fair value of
         $19,521 and $21,120, respectively)                                          22,934            23,096
         
      Available-for-sale                                                          1,718,607         1,717,106
      
Stock in Federal Home Loan Bank of New York, at cost                                 40,754            40,754

Loans held for sale, net                                                             51,104            57,969

Loans receivable held for investment, net:
      Real estate loans, net                                                      3,247,624         2,921,285
      
      Commercial loans, net                                                           7,788             7,810
      
      Other loans, net                                                              149,741           145,654
      
                                                                             ---------------   ---------------
      Loans, net                                                                  3,405,153         3,074,749
     
      Less allowance for possible loan losses                                       (33,488)          (33,912)
     
                                                                             ---------------   ---------------
      Total loans receivable held for investment, net                             3,371,665         3,040,837
     
Mortgage servicing rights, net                                                       35,597            29,687

Office properties and equipment, net                                                 89,722            89,279

Accrued interest receivable, net                                                     33,047            32,962

Investment in real estate, net                                                       11,865            10,680

Deferred taxes                                                                       24,983            31,207

Excess of cost over fair value of assets acquired                                     5,156             5,265

Prepaid expenses and other assets                                                    22,777            27,951

                                                                             ---------------   ---------------
Total assets                                                                 $    5,759,340    $    5,363,791

                                                                             ===============   ===============


   L I A B I L I T I E S  A N D  S T O C K H O L D E R S '  E Q U I T Y
Liabilities:
      Deposits                                                               $    3,661,125    $    3,633,010
      
      Official checks outstanding                                                    55,957            49,860
      
      Borrowed funds                                                              1,400,950           978,023
     
      Mortgagors' escrow liabilities                                                 44,416            64,232
     
      Accrued expenses and other liabilities                                         71,205           119,572
     
                                                                             ---------------   ---------------
Total liabilities                                                                 5,233,653         4,844,697

Stockholders' equity:
      Preferred stock ($0.01 par value, 5,000,000 shares authorized;
         none issued)                                                                 ---               ---    
                                                                             
      Common stock ($0.01 par value, 45,000,000 shares authorized;
         26,816,464 shares issued, 24,458,346 and 24,644,157
         outstanding, respectively)                                                     268               268
      Additional paid-in capital                                                    305,419           304,027
      Unallocated Employee Stock Ownership Plan                                     (18,658)          (19,230)
      Unearned Management Recognition & Retention Plan                               (5,088)           (5,551)
      Unrealized gain on securities available-for-sale, net of tax                    8,870             6,633
      Retained income-partially restricted                                          293,339           285,311
      Treasury stock, at cost (2,358,118 and 2,172,307 shares,                     
      respectively)                                                                 (58,463)          (52,364)
                                                                             ---------------   ---------------
Total stockholders'  equity                                                         525,687           519,094

                                                                             ---------------   ---------------
Total liabilities and stockholders' equity                                   $    5,759,340    $    5,363,791
                                                                             ===============   ===============



See accompanying notes to unaudited consolidated financial statements.







                                                LONG ISLAND BANCORP, INC.
                                                     AND SUBSIDIARY
                                          CONSOLIDATED STATEMENTS OF OPERATIONS
                                        (IN THOUSANDS, EXCEPT FOR PER SHARE DATA)

                                                                 FOR THE THREE MONTHS ENDED
                                                                        DECEMBER 31,
                                                                ------------------------------
                                                                    1996           1995
                                                                ------------- ----------------

                                                                           
Interest income:
   Real estate loans                                            $     59,159  $     39,672
   Commercial loans                                                      178           209
   Other loans                                                         3,904         3,648
   Mortgage-backed securities                                         28,999        38,695
   Debt and equity securities                                          3,730         4,503
                                                                ------------- -------------
        Total interest income                                         95,970        86,727
                                                                ------------- -------------
Interest expense:
   Deposits                                                           39,438        39,421
   Borrowed funds                                                     16,276         8,895
                                                                ------------- -------------
        Total interest expense                                        55,714        48,316
                                                                ------------- -------------
        Net interest income                                           40,256        38,411
Provision for possible loan losses                                     1,500         1,600
                                                                ------------- -------------
        Net interest income after provision for possible              38,756        36,811
        loan losses
Non-interest income:
   Fees and other income:
      Loan fees and service charges                                    1,005           700
      Loan servicing fees                                              3,382         3,057
      Income from insurance and securities commissions                   508           327
      Deposit service fees                                             1,528         1,460
                                                                ------------- -------------
        Total fee income                                               6,423         5,544
      Other income                                                       862           661
                                                                ------------- -------------
        Total fees and other income                                    7,285         6,205
   Net gains on sale activity:
      Net gains on loans and mortgage-backed securities                1,975           625
      Net gains on investment in debt and equity                         
      securities                                                          98           259
                                                                ------------- -------------
        Total net gains on sale activity                               2,073           884
   Net (loss) gain on investment in real estate and premises            (515)        2,168
                                                                ------------- -------------
        Total non-interest income                                      8,843         9,257

Non-interest expense:
   General and administrative expense:
      Compensation, payroll taxes and fringe benefits                 14,128        13,277
      Advertising                                                      1,255         1,215
      Office occupancy and equipment                                   5,396         4,934
      Federal insurance premiums                                       1,905         2,217
      Other general and administrative expense                         4,624         4,144
                                                                ------------- -------------
        Total general and administrative expense                      27,308        25,787
   Amortization of excess of cost over fair value of assets              
   acquired                                                              109            63
                                                                ------------- -------------
        Total non-interest expense                                    27,417        25,850
                                                                ------------- -------------
Income before income taxes                                            20,182        20,218
Provision for income tax (benefit) expense                             8,248         8,597
                                                                ------------- -------------
Net income                                                      $     11,934  $     11,621
                                                                ============= =============


Primary earnings per common share                               $       0.50  $       0.47
                                                                ============= =============

Fully diluted earnings per common share                         $       0.50  $       0.47
                                                                ============= =============



See accompanying notes to unaudited consolidated financial statements.







                            LONG ISLAND BANCORP, INC.
                                 AND SUBSIDIARY
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                      THREE MONTHS ENDED DECEMBER 31, 1996
                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                          UNALLOCATED     UNEARNED    UNREALIZED
                                                           EMPLOYEE      MANAGEMENT    GAIN ON      RETAINED
                                              ADDITIONAL     STOCK      RECOGNITION   SECURITIES     INCOME -
                                    COMMON     PAID-IN     OWNERSHIP    & RETENTION    AVAILABLE    PARTIALLY   TREASURY
                                     STOCK     CAPITAL        PLAN          PLAN       FOR SALE     RESTRICTED    STOCK      TOTAL
                                    ------    ---------    ---------     ----------   ----------     ---------   ------   ----------
                                                                                                  

Balance at September 30, 1996      $   268     $304,027   $(19,230)     $ (5,551)     $  6,633      $ 285,311   $(52,364)  $519,094

Net income                                                                                             11,934                11,934

Allocation/amortization of ESOP
  and MRP stock and related
  tax benefits                                   1,283        572             463                                             2,318

Change in unrealized gains on
  securities available-for-sale,
  net of taxes                                                                           2,237                                2,237

Dividends                                                                                              (3,373)               (3,373)

Repurchase of common stock
 (250,000 shares) net of
 exercise of stock options
 (19,189 shares) and
 related tax benefits                              109                                                  (533)     (6,099)    (6,523)

                                   --------   --------    --------     ----------     --------       --------   --------  ---------
Balance at December 31, 1996       $   268    $305,419    $(18,658)    $  (5,088)    $  8,870       $ 293,339  $(58,463)  $525,687
                                   ========   ========    =========    ==========    =========       ========   ========  =========

See accompanying notes to unaudited consolidated financial statements.








                            LONG ISLAND BANCORP, INC.

                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)
                                                                                              FOR THE THREE MONTHS ENDED
                                                                                                     DECEMBER 31,
                                                                                           ---------------------------------
                                                                                               1996                 1995
                                                                                           -------------      --------------
                                                                                                          
Operating activities:
   Net income                                                                              $     11,934       $      11,621
   Adjustments to reconcile net income to net cash provided (used) by operating
      activities:
   Provision for possible loan losses                                                             1,500               1,600
   Write-off of real estate owned and investment in real estate                                     141                 128
   Gains on sale of real estate owned, net                                                          (42)                (49)
   Depreciation and amortization                                                                  3,550               2,382
   Capitalized mortgage servicing rights, net                                                    (1,526)               (555)
   Amortization of premiums, net of accretion of discounts-debt, equity and
     mortgage-backed securities                                                                       7                 370
   Amortization of premiums, net of accretion of discounts-purchase accounting                      219                (436)
   Employee Stock Ownership Plan/Management Recognition & Retention Plan expense                  2,318               1,423
   Gains on sales of loans and mortgage-backed securities, net                                   (1,975)               (625)
   Originations of loans held-for-sale, net of proceeds from sales                                31,759             (8,920)
   Gains on sales of debt and equity securities, net                                                (98)               (259)
   (Increase) decrease in accrued interest receivable                                               (85)                759
   Decrease in accrued and other liabilities                                                    (49,571)             (5,834)
   Increase in official checks outstanding                                                        6,097              48,550
   (Increase) decrease in deferred taxes, prepaid expenses and other assets                       9,246              (4,368)
   Net decrease in unearned income                                                               (4,546)               (383)
                                                                                           -------------      --------------
     Net cash (used) provided by operating activities                                           (54,590)             45,404
                                                                                           -------------      --------------
Investing activities:
   Proceeds from sales of debt and equity securities, available-for-sale                         15,000              48,335
   Proceeds from sales of mortgage-backed securities, available-for-sale                        173,521               ---
                                                                                                                
   Proceeds from maturities of and principal payments on debt and equity securities              36,263             143,372
   Principal payments on mortgage-backed securities                                              70,186             164,656
   Purchases of debt and equity securities, available-for-sale                                  (33,921)           (103,382)
   Purchases of mortgage-backed securities, available-for-sale                                  (50,015)            (78,198)
   Principal payments on loans held-for-investment, net of originations and                    (484,280)           (158,027)
      purchases
   Proceeds from sale of real estate owned, office properties and equipment                       1,871               4,555
   Purchases of office properties and equipment                                                  (2,544)             (3,485)
   Purchase of mortgage servicing rights                                                         (4,045)               ---
                                                                                           -------------      --------------
     Net cash (used) provided by investing activities                                          (277,964)             17,826
                                                                                           -------------      --------------
Financing activities: 
   Net increase (decrease) in demand deposits, NOW accounts and savings accounts                  3,752              (4,683)
   Net decrease  in mortgagors' escrow accounts                                                 (19,816)            (28,804)
   Net increase in certificates of deposit                                                       24,363              49,488
   Costs to repurchase common stock                                                              (5,992)            (13,066)
   Proceeds from the exercise of stock options                                                      221                 357
   Cash dividends paid on common stock                                                           (2,427)             (2,571)
   Net decrease in short-term borrowings                                                        (10,994)           (135,000)
   Net increase in long-term borrowings                                                         433,921             102,346
                                                                                           -------------      --------------
     Net cash provided (used) by financing activities                                           423,028             (31,933)
                                                                                           -------------      --------------
     Increase in cash and cash equivalents                                                       90,474              31,297
   Cash and cash equivalents at the beginning of the quarter                                     76,348              67,410
                                                                                           -------------      --------------
   Cash and cash equivalents at the end of the quarter                                     $    166,822       $      98,707
                                                                                           =============      ==============
Supplemental disclosures of cash flow information:
  Cash paid during the quarter for:
     Interest on deposits and borrowed funds                                               $     54,058       $      50,994
                                                                                           =============      ==============
     Income taxes                                                                          $      3,845       $      11,202
                                                                                           =============      ==============
   Non-cash investing activity:
     Additions to real estate owned, net                                                   $      3,013       $       2,160
                                                                                           =============      ==============
     Securitization of loans                                                               $    191,306       $      46,658
                                                                                           =============      ==============



See accompanying notes to unaudited consolidated financial statements.





                            LONG ISLAND BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.       BASIS OF PRESENTATION

         The accompanying  unaudited  consolidated  financial statements include
         the  accounts  of  Long  Island  Bancorp,   Inc.  ("Company")  and  its
         wholly-owned subsidiary The Long Island Savings Bank, FSB ("Bank").

         The unaudited consolidated financial statements included herein reflect
         all adjustments which are, in the opinion of management,  necessary for
         the fair presentation of the Company's  interim financial  condition as
         of the dates  indicated and the results of  operations  for the periods
         shown. In preparing the accompanying consolidated financial statements,
         management is required to make  estimates and  assumptions  that affect
         the reported  amounts of assets and  liabilities  as of the date of the
         consolidated  statements  of  financial  condition  and  statements  of
         operations for the periods presented. The results of operations for the
         three months ended December 31, 1996 are not necessarily  indicative of
         the results of operations to be expected for the remainder of the year.
         Certain information and note disclosures normally included in financial
         statements  prepared in accordance with generally  accepted  accounting
         principles  have been  condensed  or omitted  pursuant to the rules and
         regulations of the Securities and Exchange Commission ("SEC").

         These unaudited  consolidated  financial  statements  should be read in
         conjunction  with the audited  consolidated  financial  statements  and
         notes thereto  included in the Company's  Annual Report to Shareholders
         and Form 10-K for the fiscal year ended September 30, 1996.

         Certain  reclassifications have been made to conform the prior period's
         consolidated financial statements to the current presentation.

2.       EARNINGS PER SHARE OF COMMON STOCK

         Earnings per share ("EPS") is determined by dividing net income for the
         period by the  weighted  average  number of common  shares  outstanding
         during the same  period.  Primary EPS  includes in the  calculation  of
         common  shares  outstanding  the common  stock  equivalents  related to
         shares  issuable  under the  Company's  stock benefit plans that have a
         dilutive  effect  while fully  diluted EPS  includes  the common  stock
         equivalents that have the maximum dilutive effect. The weighted average
         number  of  shares  outstanding  for  primary  and  fully  diluted  EPS
         calculations  for the three months ended December 31, 1996 and 1995 are
         presented on page 15 herein.

3.       CASH AND CASH EQUIVALENTS

         For purposes of reporting cash flows, cash and cash equivalents include
         cash on hand, amounts due from banks and short-term loans to commercial
         banks with original terms to maturity of less than three months.

4.       ACCOUNTING CHANGES

         Effective  October 1, 1996, the Company  adopted  Financial  Accounting
         Standards  No. 121 ("SFAS  121"),  "Accounting  for the  Impairment  of
         Long-Lived  Assets and for  Long-Lived  Assets to Be Disposed Of." SFAS
         121 establishes  accounting  standards for the impairment of long-lived
         assets, certain identifiable intangibles, and goodwill related to those
         assets  to be held and  used  and for  long-lived  assets  and  certain
         identifiable  intangibles  to be disposed of. This  statement  requires
         that long-lived assets and certain identifiable  intangibles to be held
         and used by an entity be reviewed  for  impairment  whenever  events or
         changes in circumstances  indicate that the carrying amount of an asset
         may not be  recoverable.  In performing the review for  recoverability,
         the entity  should  estimate  the future cash flows  expected to result
         from the use of the asset and its eventual  disposition.  If the sum of
         the expected  future cash flows is less than the carrying amount of the
         asset, an impairment loss should be recognized. This statement requires
         that  long-lived  assets and  certain  identifiable  intangibles  to be
         disposed of be  reported at the lower of carrying  amount or fair value
         less cost to sell,  except for assets  that are  covered by  Accounting
         Principle  Board  Opinion  ("APB")  No. 3,  "Reporting  the  Results of
         Operations  -  Reporting  the  Effects  of  Disposal  of a Segment of a
         Business, and Extraordinary,  Unusual and Infrequently Occurring Events
         and  Transactions."  The  adoption  of SFAS 121 did not have a material
         effect on the Company's financial condition and results of operations.

5.       RECENT DEVELOPMENTS

         On December  19,  1996,  the Company  announced  the  declaration  of a
         quarterly  dividend of fifteen cents ($0.15) per common share.  This is
         the Company's ninth consecutive  dividend and represents a 50% increase
         from the previous  quarterly dividend of $0.10. The dividend is payable
         on February 14, 1997 to shareholders of record at the close of business
         on January 15, 1997.

ITEM 2.  MANAGEMENT'S DISCUSSION AND ANALYSIS
- -------  ------------------------------------

GENERAL

The Company was  incorporated  in the State of Delaware in December  1993 at the
direction  of the Board of  Directors  of the Bank for the purpose of becoming a
holding company to own all of the outstanding capital stock of the Bank upon its
conversion from a mutual to a stock form of  organization.  The  mutual-to-stock
conversion was completed on April 14, 1994.

FINANCIAL CONDITION

Total  assets at  December  31,  1996 were $5.8  billion,  an increase of $395.5
million, or 7.4%, from September 30, 1996. The increase in assets is principally
due to an  increase  in net  loans  receivable  held for  investment  of  $330.8
million,  or 10.9%,  to $3.4  billion at December  31, 1996 from $3.0 billion at
September  30,  1996.  Further  contributing  to the  growth in  assets  was the
increase in cash and cash  equivalents  of $90.5 million,  or 118.5%,  to $166.8
million at December 31, 1996 from $76.3 million at September 30, 1996. Partially
offsetting  these  increases  was a  reduction  of $16.4  million,  or 9.0%,  in
investment in debt and equity  securities to $164.3 million at December 31, 1996
from $180.7 million at September 30, 1996.

Non-performing  assets  increased by $0.7 million,  or 1.0%, to $62.0 million at
December  31, 1996 from $61.3  million at September  30, 1996  reflecting a $1.2
million  increase  in real  estate  owned  partially  offset  by a $0.5  million
decrease   in   non-performing   loans.   Despite  the   marginal   increase  in
non-performing  assets,  the ratio of non-performing  assets to total assets and
non-performing  loans to total  gross loans  improved  by 6 basis  points and 17
basis points at December 31, 1996,  respectively,  when compared with  September
30, 1996. This improvement reflects in part the growth in total assets and total
gross loans.

Total  deposits at December  31,  1996 were $3.7  billion,  an increase of $28.1
million,  or 0.8%,  from September 30, 1996.  Borrowed funds increased by $422.9
million,  or 43.2%,  to $1.4 billion at December 31, 1996 from $978.0 million at
September 30, 1996.

Stockholders'  equity  increased by $6.6 million,  or 1.3%, to $525.7 million at
December  31, 1996 from $519.1  million at  September  30,  1996.  The  increase
primarily  reflects  earnings of $11.9 million,  an improvement of $2.2 million,
net of tax, in unrealized  gain on securities  classified as  available-for-sale
and $2.4 million related to the Company's  stock benefit plans.  These increases
were  partially  offset by the  declaration of $3.4 million in dividends and the
purchase  of  treasury  stock,  net of shares  issued for the  exercise of stock
options,  of $6.5  million.  At  December  31,  1996,  the  Company's  ratio  of
stockholders'  equity to total  assets  was  9.13% and book  value per share was
$21.49.

LIQUIDITY, REGULATORY CAPITAL AND CAPITAL RESOURCES

GENERAL.  The Company's  primary  sources of funds are  deposits,  principal and
interest payments on loans and mortgage-backed  securities,  retained income and
borrowings under reverse-repurchase agreements and a funding note issued in June
1996 which is collateralized  by a pool of adjustable rate residential  mortgage
loans.  Payments of principal  and interest on the funding note are paid monthly
based on the scheduled  payments due on the underlying loans.  Proceeds from the
sale of securities and loans are also a source of funding.  While maturities and
scheduled  amortization of loans and mortgage-backed  securities are predictable
sources of funds,  deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition.

The Bank is required to maintain  minimum  levels of liquid assets as defined by
Office of Thrift Supervision ("OTS") regulations. This requirement, which may be
varied at the  direction  of the OTS  depending  upon  economic  conditions  and
deposit flows, is based upon a percentage of deposits and short-term borrowings.
The required ratio is currently  5.00%.  The Bank's liquidity ratio increased to
9.90% at December 31, 1996 from 9.34% at September 30, 1996. Currently, the Bank
maintains a liquidity ratio above the regulatory requirements in accordance with
its  investment  objective of investing in short-term  debt  securities.  Future
levels may vary.

The Company's most liquid assets are cash and short-term investments. The levels
of these assets are dependent on the Company's operating, financing, lending and
investing activities during any given period.

The primary  investment  activity of the Bank is the  origination of real estate
loans and other loans.  During the quarter  ended  December  31, 1996,  the Bank
originated  or  purchased  real  estate  loans in the amount of $747.6  million,
including  $187.1 million which represents the bulk purchase of loans, and other
loans  in the  amount  of  $20.0  million.  The Bank  purchases  and  originates
mortgage-backed securities to maintain its liquidity to meet its funding demand.
Purchases and originations of  mortgage-backed  securities totaled $50.0 million
and $190.4 million, respectively, for the quarter ended December 31, 1996. These
activities  were  funded   primarily  by  principal   repayments  on  loans  and
mortgage-backed securities,  borrowings under reverse-repurchase agreements, and
sales of loans and securities classified as available-for-sale.  Other investing
activities may include the acquisition of U.S.  government  securities,  federal
agency obligations and asset-backed securities.

Liquidity  management of the Company is both a daily and long-term  component of
management's  strategy.  Excess funds are generally  invested in short-term  and
intermediate-term  securities.  In the event that the Bank should  require funds
beyond its ability to generate them internally,  additional sources of funds are
available  through  the use of  Federal  Home Loan Bank  ("FHLB")  advances  and
reverse  repurchase  agreements.  In  addition,  the Bank may access  funds,  if
necessary,  through  various lines of credit  totaling $75.0 million at December
31, 1996 from the FHLB.

At the time of  conversion,  the Bank was  required  by the OTS to  establish  a
liquidation  account which will be reduced to the extent that  eligible  account
holders reduce their  qualifying  deposits.  In the unlikely event of a complete
liquidation  of the Bank,  each  eligible  account  holder  will be  entitled to
receive a distribution from the liquidation  account.  The Bank is not permitted
to declare or pay a dividend on or  repurchase  any of its capital  stock if the
effect would be to cause the Bank's  regulatory  capital to be reduced below the
amount required for the liquidation account. Unlike the Bank, the Company is not
subject  to  OTS  regulatory  restrictions  on the  declaration  or  payment  of
dividends  to its  stockholders,  although  the source of such  dividends  could
depend upon dividend payments from the Bank. The Company is subject, however, to
the  requirements  of Delaware law, which generally limit dividends to an amount
equal to the excess of its net assets (the amount by which total  assets  exceed
total  liabilities)  over its stated capital or, if there is no such excess,  to
its net profits for the current and/or immediately preceding fiscal year.

REGULATORY CAPITAL POSITION. Under OTS capital regulations, the Bank is required
to comply with each of three separate  capital adequacy  standards.  At December
31,  1996,  the Bank  exceeded  each of the three OTS capital  requirements,  as
illustrated on page 15 herein.

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED DECEMBER 31, 1996 
AND 1995

GENERAL.  The  Company  had net income of $11.9  million  and  primary and fully
diluted EPS of $0.50 for the quarter ended  December 31, 1996 ("1996  quarter").
For the quarter ended December 31, 1995 ("1995  quarter"),  net income was $11.6
million and primary and fully diluted EPS was $0.47.

NET INTEREST INCOME.  Net-interest income increased by $1.9 million, or 4.9%, to
$40.3 million in the 1996 quarter from $38.4  million in the 1995  quarter.  The
increase in net interest  income is primarily  attributable to the growth of the
average  real estate loan  portfolio  to $3.1  billion for the 1996 quarter from
$2.0 billion for the 1995 quarter.  This growth was funded by the  investment of
additional borrowed funds, which on average increased by $532.2 million over the
1995   period,   and  the   redeployment   of  funds   previously   invested  in
mortgage-backed securities, which declined on average by $540.7 million over the
1995 period.

PROVISION  FOR POSSIBLE  LOAN LOSSES.  The  provision  for possible  loan losses
decreased  marginally  by $0.1  million,  or 6.3%,  to $1.5  million in the 1996
quarter  from  $1.6  million  in  the  1995  quarter.   This  decrease  reflects
management's  assessment of the level of non-performing loans, which at December
31, 1996 was $52.6 million  compared with $52.7 million at December 31, 1995. At
December  31,  1996,  the ratio of the  allowance  for  possible  loan losses to
non-performing  loans  improved  by 149 basis  points to 63.64%  from  62.15% at
December 31, 1995. Although management considers the allowance for possible loan
losses to be adequate at December 31, 1996, if general  economic trends and real
estate values were to decline,  the level of non-performing  loans may increase.
Such an increase  could result in greater  provisions  for possible  loan losses
thereby adversely affecting future operating results.

NON-INTEREST  INCOME.  Total non-interest  income decreased by $0.5 million,  or
4.5%, to $8.8 million  during the 1996 quarter as compared with $9.3 million for
the 1995 quarter. The decrease in total non-interest income primarily reflects a
decline in net (loss) gain on  investment  in real  estate and  premises of $2.7
million to a loss of $0.5  million  during the 1996  quarter as compared  with a
gain of $2.2 million during the 1995 quarter. The decline in the net (loss) gain
on  investment in real estate and premises  reflects a $2.0 million  profit from
the sale of three rental  office  properties  that  occurred in the 1995 quarter
coupled with the  resultant  loss of rental income of $0.8 million from the sale
of these and seven other real  estate  investment  properties  by the Company in
fiscal  1996.  Partially  offsetting  the  decline  in the  net  (loss)  gain on
investment  in real estate and premises  were the  improvements  in net gains on
sale activity and total fee income. Net gain on sales activity increased by $1.2
million, or 134.5%, to $2.1 million in the 1996 quarter from $0.9 million in the
1995 quarter.  This improvement reflects the execution of management's  strategy
of recognizing  profits in the  available-for-sale  portfolios as interest rates
fluctuate.  This  strategy  allowed  the Company to enhance  earnings,  increase
liquidity  and  improve  its  ability  to  take  advantage  of  higher  yielding
investments. Total fee income increased to $6.4 million in the 1996 quarter from
$5.5  million in the 1995 quarter  principally  from the growth in loan fees and
service charges and loan servicing fees reflecting the increase in the Company's
loan portfolio and mortgage servicing activities.

NON-INTEREST  EXPENSE.  Total non-interest expense increased by $1.5 million, or
6.1%,  to $27.4  million  in the 1996  quarter  from  $25.9  million in the 1995
quarter.  This  increase is  primarily  due to  increased  expenditures  of $0.9
million for  compensation and benefit costs related to the increase in the value
of the  Company's  stock  and its  direct  impact  on  stock-based  compensation
expense, greater depreciation and occupancy costs of $0.5 million resulting from
the Company's  technological  investments  and other general and  administrative
expenses of $0.5 million related to the increase in mortgage origination volume.
The effect of these increases on non-interest expense was partially mitigated by
the reduction in federal  insurance  premiums due to a $0.5 million  credit from
the Savings Association  Insurance Fund in accordance with The Deposit Insurance
Funds Act of 1996 ("Act"). Beginning on January 1, 1997, the Company anticipates
reductions in  compensation  and benefit costs due to  stock-based  benefit plan
modifications and in federal insurance premiums as the Act reduced the Company's
deposit assessment rate to 6.48 basis points from 23 basis points.

PROVISION FOR INCOME  TAXES.  Income tax expense  decreased by $0.4 million,  or
4.1%, to $8.2 million in the 1996 quarter from $8.6 million in the 1995 quarter.
This decrease is primarily attributable to a 1.6% reduction in the effective tax
rate to 40.9% in the 1996 quarter from 42.5% in the 1995 quarter. The decline in
the effective tax rate primarily reflects changes to the New York State bad debt
deduction regulations.

IMPACT OF NEW ACCOUNTING STANDARDS

In October 1995, the FASB issued Statement of Financial Accounting Standards No.
123 ("SFAS 123"), "Accounting for Stock-Based Compensation." SFAS 123 applies to
all transactions in which an entity acquires goods or services by issuing equity
instruments or by incurring  liabilities  where the payment amounts are based on
the entity's common stock price, except for employee stock ownership plans. SFAS
123 covers  transactions  with employees and  non-employees and is applicable to
both public and non-public entities.

SFAS 123  establishes a new method of accounting  for  stock-based  compensation
arrangements with employees.  The new method is a fair value based method rather
than the intrinsic  value based method that is contained in APB 25. Entities are
not  required to adopt the new fair value based method for purposes of preparing
their basic financial  statements and may continue to use the APB 25 method. The
SFAS 123 fair value based method is  considered  by the FASB to be preferable to
the APB 25 method,  and thus,  once the fair value based  method is adopted,  an
entity  cannot  change  back to the APB 25 method.  Also,  the  selected  method
applies to all of an entity's compensation plans and transactions.  For entities
not adopting the SFAS 123 fair value based method,  SFAS 123 requires the entity
to display in the footnotes to the financial statements pro forma net income and
earnings  per share  information  as if the fair  value  based  method  had been
adopted.

The accounting  requirements of SFAS 123 are effective for transactions  entered
into in fiscal  years that begin after  December  15,  1995,  though they may be
adopted on issuance.  The  disclosure  requirements  are effective for financial
statements for fiscal years beginning after December 15, 1995, or for an earlier
fiscal year for which SFAS 123 is initially adopted for recognizing compensation
cost.  Pro forma  disclosures  required for  entities  that elect to continue to
measure  compensation  cost using the APB 25 method must  include the effects of
all awards granted in fiscal years that begin after December 15, 1994. Pro forma
disclosures for awards granted in the first fiscal year beginning after December
15, 1994, need not be included in financial  statements for that fiscal year but
should be presented  subsequently  whenever financial statements for that fiscal
year are presented for  comparative  purposes with  financial  statements  for a
later  fiscal  year.  The  Company  intends to continue  its  present  method of
accounting  for  stock-based  compensation;  accordingly,  the  adoption  of the
Statement will not have an effect on the financial statements with the exception
of expanded disclosures required under the Statement.

In June 1996, the FASB issued  Statement of Financial  Accounting No. 125 ("SFAS
125"),   "Accounting  for  Transfers  and  Servicing  of  Financial  Assets  and
Extinguishments  of  Liabilities."  SFAS 125 provides  accounting  and reporting
standards for transfers and servicing of financial assets and extinguishments of
liabilities based on consistent application of a  financial-components  approach
that  focuses on control.  Under this  approach,  after a transfer of  financial
assets,  an entity recognizes the financial and servicing assets it controls and
the liabilities it has incurred,  derecognizes financial assets when control has
been surrendered, and derecognizes liabilities when extinguished. This statement
provides consistent  standards for distinguishing  transfers of financial assets
that are sales  from  transfers  that are  secured  borrowings.  This  statement
supersedes Statement of Financial  Accounting Standards No. 76,  "Extinguishment
of Debt", and No. 77, "Reporting by Transferors for Transfers of Receivable with
Recourse", and SFAS 122 and amends SFAS 115 and SFAS 65.

The  provisions  of SFAS  125 are  effective  prospectively  for  transfers  and
servicing of financial assets and extinguishments of liabilities occurring after
December 31, 1996 except for those  transactions  that are governed by Statement
of Financial Accounting No. 127 ("SFAS 127"), "Deferral of the Effective Date of
Certain  Provisions of FASB  Statement No. 125." FASB 127 was issued in December
1996 to extend the effective  date of the  provisions of SFAS 125 as they relate
to secured  borrowings and collateral and repurchase  agreements,  dollar rolls,
securities  lending  and  similar  transactions  for one year.  The  Company  is
currently reviewing SFAS 125 and SFAS 127.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995

This Form 10-Q  Report  includes  forward  looking  statements  based on current
management  expectations.  The Company's actual results could differ  materially
from those management  expectations.  Factors that could cause future results to
vary from  current  management  expectations  include,  but are not  limited to,
general economic  conditions,  legislative and regulatory changes,  monetary and
fiscal policies of the federal  government,  changes in interest rates,  deposit
flows,  the cost of  funds,  demand  for loan  products,  demand  for  financial
services, competition,  changes in the quality or composition of the Bank's loan
and  investment  portfolios,  changes  in  accounting  principles,  policies  or
guidelines,  and other economic,  competitive,  governmental  and  technological
factors  affecting the Company's  operations,  markets,  products,  services and
prices.  Additional factors are described in the Company's other public reports
filed with the SEC.




AVERAGE BALANCE SHEET

The  following  table sets forth certain  information  relating to the Company's
average  unaudited  consolidated  statements  of  financial  condition  and  the
consolidated  statements of operations  for the three months ended  December 31,
1996 and 1995, and reflects the  annualized  average yield on assets and average
cost of liabilities for the periods indicated.  Such annualized yields and costs
are  derived by dividing  income or expense by the average  balance of assets or
liabilities,  respectively,  for the periods shown. Average balances are derived
from the average  daily  balances.  The yields and costs  include fees which are
considered adjustments to yields.



                                                         FOR THE THREE MONTHS ENDED DECEMBER 31,
                                  --------------------------------------------------------------------------------------

                                                    1996                                         1995
                                  -----------------------------------------    -----------------------------------------
                                                                AVERAGE                                       AVERAGE
                                     AVERAGE                     YIELD\           AVERAGE                      YIELD\
                                     BALANCE       INTEREST       COST            BALANCE        INTEREST       COST
                                  --------------  ------------  -----------    --------------  ------------  -----------
                                                                 (DOLLARS IN THOUSANDS)
INTEREST-EARNING ASSETS
                                                                                             
Interest-earning cash
    equivalents                   $      58,388   $       766       5.20 %     $      37,161   $       519      5.56 %
Debt and equity securities
    and FHLB-NY stock, net (1)          213,001         2,964       5.57             282,627         3,984      5.64
Mortgage-backed securities,           
    net (1)                           1,693,945        28,999       6.85           2,234,617        38,695      6.93
Real estate loans, net (2)            3,105,539        59,159       7.62           1,962,272        39,672      8.09
Commercial and other loans,          
    net (2)                             140,214         4,082      11.65             114,391         3,857     13.49
                                  --------------  ------------  ---------      --------------  ------------  --------
Total interest-earning assets         5,211,087        95,970       7.37           4,631,068        86,727      7.49
Other non-interest-earning                                                           
    assets                              300,439                                      255,077 
                                  --------------  ------------                 --------------  ------------
Total assets                      $   5,511,526   $    95,970                  $   4,886,145   $    86,727
                                  ==============  ============                 ==============  ============

INTEREST BEARING LIABILITIES
Deposits, net                     $   3,708,611   $    39,438       4.22 %     $   3,640,018   $    39,421      4.31 %
Borrowed funds                        1,133,506        16,276       5.70             601,284         8,895      5.89
                                  --------------  ------------  ---------      --------------  ------------  --------
Total interest-bearing                                 
    liabilities                       4,842,117        55,714       4.57           4,241,302        48,316      4.53 
Non-interest-bearing                                                          
    liabilities                         144,903                                      119,822  
                                  --------------                               --------------
Total liabilities                     4,987,020                                    4,361,124
Total stockholders' equity              524,506                                      525,021
                                  --------------  ------------  ---------      --------------  ------------  --------
Total liabilities and
   stockholders' equity             $ 5,511,526   $    55,714                  $   4,886,145   $    48,316
                                  ==============  ------------                 ==============  ------------
Net interest income/spread (3)                    $    40,256       2.80 %                     $    38,411      2.96 %
                                                  ============  =========                      ============  ========
Net interest margin as %
    of interest-earning assets                                      3.09 %                                      3.32 %
    (4)
                                                                =========                                    ========
Ratio of interest-earning
assets to interest-bearing                                        107.62 %                                    109.19 %
    liabilities                                                 =========                                    ========
                                                                



(1)  Debt and equity and mortgage-backed securities are shown including the 
     average market value appreciation of $15.8 million and $13.5 million, 
     before tax, from SFAS 115 for the three months ended December 31, 1996 and
     1995, respectively.
(2)  Net of unearned discounts, premiums, deferred loan fees, purchase 
     accounting discounts and premiums and allowance for possible loan losses, 
     and including non-performing loans and loans held for sale.
(3)  Interest rate spread represents the difference  between the average rate on
     interest-earning  assets and the average cost of interest-bearing 
     liabilities.
(4)  Net interest margin represents net interest income divided by average
     interest-earning assets.





RATE/VOLUME ANALYSIS

The following  table  presents the extent to which changes in interest rates and
changes  in  the  volume  of   interest-earning   assets  and   interest-bearing
liabilities  have affected the Company's  interest income and expense during the
periods indicated.  Information is provided in each category with respect to (i)
changes attributable to changes in volume (changes in volume multiplied by prior
rate), (ii) changes  attributable to changes in rate (changes in rate multiplied
by prior  volume),  and (iii) the net change.  The changes  attributable  to the
combined  impact of volume and rate have been allocated  proportionately  to the
changes due to volume and the changes due to rate.



                                                       THREE MONTHS ENDED DECEMBER 31, 1996
                                                                    COMPARED TO
                                                       THREE MONTHS ENDED DECEMBER 31, 1995
                                                                INCREASE/(DECREASE)
                                                   ----------------------------------------------
                                                                      DUE TO
                                                   ----------------------------------------------
                                                      VOLUME           RATE             NET
                                                   -------------   --------------  --------------
                                                                     (IN THOUSANDS)
Interest-earning assets:
                                                                             
     Interest-earning cash
         equivalents(1)                            $        282    $         (35)   $        247
     Debt and equity securities(2)(3)                      (970)             (50)         (1,020)
     Mortgage-backed securities(3)                       (9,261)            (435)         (9,696)
     Real estate loans(4)                                21,900           (2,413)         19,487
     Commercial and other loans(4)                          797             (572)            225
                                                   -------------   --------------  --------------
             Total                                       12,748          (3,505)           9,243
                                                   -------------   --------------  --------------

Interest-bearing liabilities:
     Deposits                                               789             (772)             17
     Borrowed funds                                       7,675             (294)          7,381
                                                   -------------   --------------  -------------
             Total                                        8,464           (1,066)          7,398
                                                   -------------   --------------  --------------
Net change in interest income                      $      4,284    $      (2,439)   $      1,845
                                                   =============   ==============  ==============


(1)  Cash equivalents include amounts due from banks and short-term loans to 
     commercial banks with original terms to maturity of less than three months.
(2)  Includes FHLB-NY stock.
(3)  Debt and equity and mortgage-backed securities are shown including the 
     average market value appreciation of $15.8 million and $13.5 million, 
     before tax, from SFAS 115 for the three months ended December 31, 1996 and
     1995, respectively.
(4)  In computing the volume and rate components of net interest income for 
     loans, non-performing loans and loans held for sale have been included.






                            LONG ISLAND BANCORP, INC.
                                 AND SUBSIDIARY
                              FINANCIAL HIGHLIGHTS




                                                     AT OR FOR THE THREE MONTHS
                                                         ENDED DECEMBER 31,
                                                  ----------------------------------

                                                      1996                1995
                                                  --------------     ---------------

Selected Financial Ratios: (a)
                                                                      
Return on average assets                                 0.87%              0.95%
Return on average stockholders' equity                   9.10               8.85
Average stockholders' equity to average assets           9.52              10.75
Stockholders' equity to total assets                     9.13              10.81
Interest rate spread during period                       2.80               2.96
Net interest margin                                      3.09               3.32
Operating expenses to average assets                     1.98               2.11
Efficiency ratio (b)                                    57.44              57.80
Average interest-earning assets to average
 interest-bearing liabilities                          107.62             109.19
Net interest income to operating expenses                1.47x              1.49x

Selected Data:
Primary earnings per share                              $0.50              $0.47
Weighted average number of shares outstanding
 for primary earnings per share computation        23,775,402         24,655,050
Fully diluted earnings per share                        $0.50              $0.47
Weighted average number of shares outstanding
   for fully diluted earnings per share            23,849,372         24,716,796
   computation
Book value per share                                   $21.49             $20.87
Number of shares outstanding for book value per
   share computation                               24,458,346         25,552,573
Cash dividends declared per share                       $0.15              $0.10
Dividend payout ratio                                   30.00%             21.28%

                                                                        AT DECEMBER 31,
                                                                  ----------------------------

                                                                     1996             1995
                                                                  ------------     -----------

ASSET QUALITY RATIOS:
Non-performing loans to total gross loans                              1.53%           2.51%
Non-performing assets to total assets                                  1.08            1.29
Allowance for possible loan losses to non-performing loans            63.64           62.15


REGULATORY CAPITAL AT DECEMBER 31, 1996 FOR THE LONG ISLAND SAVINGS BANK, FSB:

                                                       REGULATORY                  REGULATORY                  EXCESS
                                                        CAPITAL                     CAPITAL                    CAPITAL
                                                       REQUIREMENT                   LEVEL                      LEVEL
                                                       -----------                   -----                      -----

                                                     AMOUNT  PERCENT (C)     AMOUNT      PERCENT (C)     AMOUNT      PERCENT (C)
                                                     ------  -----------     ------     -----------     ------      -----------
                                                                         (DOLLARS IN THOUSANDS)

Tangible capital (d)                              $  85,520     1.50%         $410,387     7.20%        $324,867       5.70%
Core capital (d)                                    171,039     3.00           410,387     7.20          239,348       4.20
Risk-based capital (e)                              234,563     8.00           443,875    15.14          209,312       7.14


(a)  Ratios for the three months ended December 31, 1996 and 1995 were 
     calculated on an annualized basis.
(b)  Amount is determined by dividing total general and administrative expense
     by net interest income (before the provision for possible loan losses) plus
     total fee income.  
(c)  Tangible and core capital levels are shown as a percentage of total 
     adjusted assets, as computed based on regulatory guidelines.  Risk-based
     capital levels are shown as a percentage of risk-weighted assets.
(d)  This figure represents GAAP capital excluding the effect of SFAS 115,
     goodwill and a portion of mortgage servicing rights.
(e)  The difference between GAAP capital and regulatory risk-based capital
     represents the exclusion of the effect of SFAS 115, goodwill, a portion of
     mortgage servicing rights and an addition for the allowance for possible
     loan losses.






Allowance for Possible Loan Losses

The  following  is a summary  of the  Company's  provisions  and  allowance  for
possible loan losses:

                                                         Three Months Ended
                                                              December 31,
                                                 ------------------------------

                                                      1996              1995
                                                 ------------     -------------
                                                          (In  thousands)

Opening allowance.............................        $33,912          $34,358

Provision.....................................          1,500            1,600

Net charge-offs..............................          (1,924)          (1,658)
                                                 -------------     ------------

Ending allowance..............................        $33,488          $34,300
                                                 =============     ============

Non-Performing Assets

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

The level of non-performing  residential  property loans is also affected by the
Company's  loan  restructuring  activities.  Where  borrowers  have  encountered
hardship,  but are able to demonstrate to the Company's  satisfaction an ability
and willingness to resume regular monthly payments, the Company seeks to provide
them with an opportunity to restructure  their loans.  Where  successful,  these
restructurings  avoid the cost of completing the foreclosure process, as well as
any losses on acquisition  of the  properties  and the costs of maintaining  and
disposing of real estate owned. Once restructured  residential loans comply with
the terms of their  restructure  agreement for a satisfactory  period (generally
six months), the Company returns such loans to performing status.





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



                                                                                 December 31,           September 30,
                                                                                        1996                    1996
                                                                              -------------------    ---------------------

                                                                                      (Dollars in thousands)

Non-performing loans (1):
Residential:
                                                                                                             
     One-to-four family....................................................           $40,818                  $39,573
     Co-operative apartments...............................................               859                      602
     Home equity...........................................................             2,542                    3,489
     Second mortgage.......................................................               187                      190
     Multi-family..........................................................               617                      896
                                                                                      -------                  -------
       Total residential ..................................................            45,023                   44,750
Non-residential:
     Commercial real estate................................................             4,040                    4,336
     Construction..........................................................               453                      453
     Land..................................................................               675                      675
                                                                                      -------                  -------      
Total real estate loans (2)................................................            50,191                   50,214
Other loans (3)............................................................             2,426                    2,952
                                                                                      -------                  -------
Total non-performing loans.................................................            52,617                   53,166
Real estate owned net (4)..................................................             9,340                    8,155
                                                                                      -------                  -------

Total non-performing assets................................................           $61,957                  $61,321
                                                                                      =======                  =======

Non-performing loans to total gross loans..................................              1.53%                     1.70%
Non-performing assets to total assets......................................              1.08                      1.14
Non-performing assets to total stockholders' equity and
   allowance for possible loan                                                          11.08                     11.09
     losses...........................................
Allowance for possible loan losses to non-performing loans.................             63.64                     63.79
Allowance for possible loan losses to total gross loans...............                   0.97                      1.08


(1)  All  non-performing  loans are in non-accrual  status.  There are no loans
     90 days or more past due and still accruing  interest(other than education
     loans which are guaranteed).
(2)  Includes loans considered impaired in accordance with SFAS 114 in the
     amount of $7.0 million and $7.4 million at December 31, 1996 and September
     30, 1996,respectively, for which there is a related allowance for possible
     loan losses.
(3)  Includes commercial loans considered impaired in accordance with SFAS 114
     in the amount of $0.3 million at both December 31, 1996 and September 30,
     1996,respectively, for which there is a related allowance for possible loan
     losses.
(4)  Included in Investment in real estate on the Consolidated Statements of
     Financial Condition.





Interest Sensitive Gap Analysis

The  following  table sets  forth the  amounts  of  interest-earning  assets and
interest-bearing  liabilities  outstanding  at  December  31,  1996,  which  are
anticipated by the Company, based upon certain assumptions, to reprice or mature
in each of the future time periods shown. Except as stated below, the amounts of
assets and  liabilities  shown to reprice or mature  during a particular  period
were  determined  in  accordance  with the earlier of term to  repricing  or the
contractual terms of the asset or liability. Prepayment assumptions ranging from
0% to 15% per year  were  applied,  dependent  upon the  loan  type and  coupon.
Run-off rate assumptions for passbook savings,  statement savings, NOW and money
market accounts,  in the one year or less category,  were 51%, 51%, 40% and 100%
respectively,  rather than the OTS  assumptions  which,  in the one year or less
period,  are 17%, 17%, 37% and 79%,  respectively.  These  withdrawal  rates and
prepayment assumptions are based on assumptions and analyses prepared internally
and are used in  preparing  the  Regulatory  Thrift  Bulletin-13  Report and the
quarterly  management  reports.  These  assumptions  were used  rather  than the
assumptions  published  by the OTS  because  management  believes  they are more
indicative of the actual prepayments and withdrawals experienced by the Company.
The assumptions do not reflect any increases or decreases in interest rates paid
on various  categories of deposits  (whether by the Company or in general) since
December 31, 1996.



                                                                 INTEREST RATE SENSITIVITY GAP ANALYSIS
                                                                          AT DECEMBER 31, 1996
                                 ------------------------------------------------------------------------------------------------ 
                                                  MORE THAN    MORE THAN     MORE THAN    MORE THAN
                                    3 MONTHS      3 MONTHS      6 MONTHS       1 YEAR      3 YEARS     MORE THAN
                                    OR LESS      TO 6 MONTHS   TO 1 YEAR     TO 3 YEARS   TO 5 YEARS    5 YEARS         TOTAL
                                 -----------     -----------  ----------   ------------  -----------  -----------  ---------------
                                                                    (DOLLARS IN THOUSANDS)
Interest-earning assets(1):
                                                                                                         
   Real estate loans (2)         $   223,481     $  414,005    $ 740,105    $1,231,434   $  288,450   $   351,021   $   3,248,496
   Commercial loans (2)                7,217          ---            ---       ---              115          ---            7,332
                                                                               
   Other loans (2)                    65,048         3,222         6,379        22,827       16,212        34,123         147,811
   Mortgage-backed                   335,680       313,068       528,057       426,359       71,439        49,818       1,724,421
   securities (3)
   Interest-earning cash             110,429           ---          ---         ---            ---           ---          110,429
   equivalents                                                                
   Debt and equity                    33,278         5,182        33,006        15,074        1,410        77,779         165,729
   securities (3)
   Stock in FHLB-NY                     ---            ---          ---         ---            ---         40,754          40,754
                                                                              
                                  ----------     ----------   ----------    ----------     ---------    ----------  ---------------
     Total interest-earning          775,133       735,477     1,307,547     1,695,694       377,626      553,495       5,444,972
     assets
Interest-bearing liabilities:
   Passbook accounts                 121,229        96,660       114,948       105,692       101,288       110,783        650,600
   Statement savings                 120,508        95,968       114,126       104,928       100,556       109,993        646,079
   accounts
   NOW accounts                       37,611         4,830         9,660        38,640        37,030         1,637        129,408
   Checking & demand deposit
     accounts                          2,813         1,205         2,410           ---          ---           ---           6,428
                                                                                   
   Money market accounts              81,932        15,364        30,728           ---          ---           ---         128,024
                                                                                   
   Certificate accounts              505,983       424,865       430,801       358,067       240,662        22,776      1,983,154
   Borrowings                        349,550       150,000       160,400       741,000          ---           ---       1,240,550
                                 -----------     ----------    ----------     --------      ---------  ------------  ---------------
     Total interest-bearing        1,219,626       788,892       863,073     1,348,327       479,536        245,189     4,784,243
     liabilities
                                  ----------     ----------    ----------    ---------      ---------  ------------  ---------------
Interest sensitivity gap per     $ (444,493)   $   (53,415)   $  444,474    $  347,367   $  (101,910)  $    308,306   $   660,729
period
                                 ===========     ==========    ==========    =========     =========   ============  ===============
Cumulative interest              $ (444,493)   $  (497,908)   $  (53,434)   $ 293,933    $   192,023   $    500,329
sensitivity gap
                                 ===========     ==========    ==========    =========     =========   ============
Cumulative interest
   sensitivity gap as a
   percentage of total          (7.72) %        (8.65) %        (0.93) %           5.10 %           3.33 %           8.69 %
   assets (4)
Cumulative net interest-
   earning assets as a
   percentage of net
   interest-bearing             63.55            75.21          98.14            106.97            104.09          110.12
   liabilities


- ------------------
(1) Excludes  non-performing  loans,  net of unearned  discounts  and  premiums,
    deferred loan fees, purchase accounting discounts and premiums.      
(2) For purposes of gap  analysis, the  allowance for  possible  loan losses is
    excluded.   
(3) Mortgage-backed  and debt and equity  securities are shown  excluding the
    market value appreciation of $15.7 million, before tax, resulting from SFAS
    115.
(4) Amounts for fixed rate loans are based on scheduled payment dates and loans
    for which there is no amortization schedule are included as three months or
    less.





                           PART II - OTHER INFORMATION
Item 1.        Legal Proceedings

         None.

Item 2.        Changes in Securities.

         None.

Item 3.        Defaults Upon Senior Securities.

         None.

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

         None.
Item 5.        Other Information.

         None.

Item 6.        Exhibits and Reports on Form 8-K.

               (a)  Exhibits - The following exhibit is filed as part of this
                    report:

                    Regulation S-K Exhibit Reference Number
                    11.  Statement re: Computation of Per Share Earnings 
                         (In thousands, except per share data)



                                                                         Three Months Ended
                                                                            December 31,
                                                                   -------------------------------

                                                                        1996             1995
                
                                                                   ---------------    ------------
                                                                               

                Net Income                                              $  11,934       $  11,621
                                                                   ===============    ============
                                                                    
                Total weighted average common shares and
                equivalents outstanding                                    23,775          24,655
                                                                   ===============    ============
                Primary earnings per common share                       $    0.50      $     0.47
               
                                                                   ===============    ============
                                                                   
                Total shares for fully dilutive earnings per               23,849          24,717
                share
                                                                   ===============    ============
                                                                   
                Fully diluted earnings per common share                $     0.50      $     0.47
                                                                   ===============    ============



               (b)  Reports on Form 8-K

               On October 22, 1996 and December 19, 1996, the Company filed with
               the  SEC  Current  Reports  on Form  8-K  which  contained  press
               releases.  The October  press  release  announced  the  Company's
               earnings  for the three  months ended  September  30,  1996.  The
               December press release announced the declaration of the Company's
               ninth consecutive quarterly dividend.







                                   SIGNATURES

         Pursuant to the  requirements  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.

                                          Long Island Bancorp, Inc.

Dated:                                    By: /s/John J. Conefry, Jr.
       ----------                            ----------------------
                                              John J. Conefry, Jr.
                                              Chairman of the Board and   
                                              Chief Executive Officer


Dated:                                    By: /s/Mark Fuster      
      -----------                             -------------------
                                              Mark Fuster
                                              Chief Financial Officer