UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                        WASHINGTON, D.C. 20549
                               FORM 10-Q

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

     For the quarterly period ended March 31, 2000

                                  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 0-27782

                    DIME COMMUNITY BANCSHARES, INC.
        (Exact name of registrant as specified in its charter)

DELAWARE                                               11-3297463
(State or other jurisdiction of                        (I.R.S. Employer
incorporation or organization)                      Identification Number)

209 HAVEMEYER STREET, BROOKLYN, NEW YORK                 11211
(Address of principal executive offices)                    (Zip Code)

                            (718) 782-6200
         (Registrant's telephone number, including area code)

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.
(1)  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.

     CLASSES OF COMMON STOCK     NUMBER OF SHARES OUTSTANDING, APRIL 30, 2000

           $.01 Par Value                        11,984,674

                                       -2-

                                                                          PAGE
Item 1.     Financial Statements
            Consolidated  Statements of Condition at March 31, 2000
              (Unaudited) and June 30, 1999                                  3
            Consolidated Statements of Operations for the Three Months
               and Nine Months Ended March 31, 2000 and 1999 (Unaudited)     4
            Consolidated Statements of Changes in Stockholders' Equity
               for the Nine Months Ended March 31, 2000 (Unaudited)          5
            Consolidated Statements of Cash Flows for the Nine Months
               Ended March 31, 2000 and 1999 (Unaudited)                     6
            Notes to Consolidated Financial Statements (Unaudited)         7-8
Item 2.     Management's Discussion and Analysis of Financial Condition
               and Results of Operations                                  8-24
Item 3      Quantitative and Qualitative Disclosure About Market Risk       24

                                  PART II - OTHER INFORMATION
Item 1.     Legal Proceedings                                               25
Item 2.     Changes in Securities and Use of Proceeds                       25
Item 3.     Defaults Upon Senior Securities                                 25
Item 4.     Submission of Matters to a Vote of Security Holders             25
Item 5.     Other Information                                               25
Item 6.     Exhibits and Reports on Form 8-K                                25
            Signatures                                                      26
            Exhibits


EXPLANATORY NOTE:  This Form 10-Q contains certain "forward looking statements"
within the meaning of the Private Securities Litigation Reform Act of 1995, 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:  changes in general,
economic and market conditions, and legislative and regulatory conditions, or
the development of an adverse interest rate environment that adversely affects
the interest rate spread or other income anticipated from the Company's
operations and investments.

As used in this Form 10-Q, "we" and "us" and "our" refer to Dime Community
Bancshares, Inc. and/or its consolidated subsidiaries, depending on the
context.


                                       -3-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
(IN THOUSANDS EXCEPT SHARE AMOUNTS)


                                                                                                     
                                                                                         AT MARCH 31,
                                                                                             2000                     AT JUNE 30,
                                                                                          (UNAUDITED)                    1999
                                                                                       -------------------          ---------------
ASSETS:
Cash and due from banks                                                                           $14,786                  $17,801
Investment securities held to maturity (estimated market value of $21,540
   and $31,768 at March 31, 2000 and June 30, 1999, respectively)                                  21,692                   31,698
Investment securities available for sale:
    Bonds and notes (amortized cost of $112,114 and $133,523 at March 31,
       2000 and June 30, 1999, respectively)                                                      108,078                  131,490
    Marketable equity securities (historical cost of $14,922 and $14,162 at
         March 31, 2000 and June 30, 1999, respectively)                                           15,224                   15,142
Mortgage backed securities held to maturity (estimated market value of
   $14,527 and $23,192 at March 31, 2000 and June 30, 1999, respectively)                          14,591                   22,820
Mortgage backed securities available for sale (amortized cost of $459,668
   and $507,486 at March 31, 2000 and June 30, 1999, respectively)                                449,051                  502,847
Federal funds sold                                                                                 39,226                   11,011
Loans:
   Real estate                                                                                  1,640,047                1,375,510
   Other loans                                                                                      7,495                    7,831
   Less: Allowance for loan losses                                                                (14,725)                 (15,081)
                                                                                       -------------------          ---------------
   Total loans, net                                                                             1,632,817                1,368,260
                                                                                       -------------------          ---------------
Premises and fixed assets, net of accumulated depreciation                                         14,778                   14,975
Federal Home Loan Bank of New York Capital Stock                                                   41,476                   28,281
Other real estate owned, net                                                                        1,069                      866
Goodwill                                                                                           61,408                   64,871
Other assets                                                                                       44,229                   37,553
                                                                                       -------------------          ---------------
TOTAL ASSETS                                                                                   $2,458,425               $2,247,615
                                                                                       ===================          ===============
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                              $1,223,790               $1,247,061
Escrow and other deposits                                                                          31,503                   36,577
Securities sold under agreements to repurchase                                                    435,667                  481,660
Federal Home Loan Bank of New York advances                                                       525,000                  250,000
Other liabilities                                                                                  32,882                   20,622
                                                                                       -------------------          ---------------
TOTAL LIABILITIES                                                                               2,248,842                2,035,920
                                                                                       -------------------          ---------------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
   none outstanding at March 31, 2000 and June 30, 1999)                                               -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,583,765 shares and
   14,583,400 shares issued at March 31, 2000 and June 30, 1999, respectively,
   and 12,172,953 shares and 12,775,588 shares outstanding at
   March 31, 2000 and June 30, 1999, respectively)                                                    145                      145
ADDITIONAL PAID-IN CAPITAL                                                                        149,836                  148,865
RETAINED EARNINGS (SUBSTANTIALLY RESTRICTED)                                                      130,039                  119,100
ACCUMULATED OTHER COMPREHENSIVE LOSS                                                               (7,741)                  (3,323)
UNALLOCATED COMMON STOCK OF EMPLOYEE STOCK OWNERSHIP PLAN                                          (7,144)                  (8,016)
UNEARNED COMMON STOCK OF RECOGNITION AND RETENTION PLAN                                            (4,806)                  (6,040)
COMMON STOCK HELD BY BENEFIT MAINTENANCE PLAN                                                      (1,790)                    (831)
TREASURY STOCK, AT COST (2,410,812 SHARES AND 1,807,812 SHARES AT MARCH 31,
   2000 AND JUNE 30, 1999, RESPECTIVELY)                                                          (48,956)                 (38,205)
                                                                                       -------------------          ---------------
TOTAL STOCKHOLDERS' EQUITY                                                                        209,583                  211,695
                                                                                       -------------------          ---------------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $2,458,425               $2,247,615
                                                                                       ===================          ===============

See notes to consolidated financial statements

                                       -4-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (UNAUDITED)
(IN THOUSANDS EXCEPT PER SHARE DATA)


                                                                   FOR THE THREE MONTHS                   FOR THE NINE MONTHS
                                                                       ENDED MARCH 31,                       ENDED MARCH 31,
                                                               ----------------------------         ---------------------------
                                                                                                 
                                                                  2000               1999            2000                1999
                                                               --------            --------         --------         ----------
INTEREST INCOME:
Loans secured by real estate                                   $30,489              $24,764         $86,585            $65,579
OTHER LOANS                                                        158                  156             468                409
INVESTMENT SECURITIES                                            2,231                2,870           7,375              7,727
MORTGAGE-BACKED SECURITIES                                       7,569                7,621          23,278             21,681
FEDERAL FUNDS SOLD                                                 782                  406           2,784              1,079
                                                               --------            --------         --------           --------
   TOTAL INTEREST INCOME                                        41,229               35,817         120,490             96,475
                                                               --------            --------         --------           --------
INTEREST EXPENSE:
Deposits and escrow                                             11,194               11,393          33,548             32,735
Borrowed funds                                                  13,985                8,935          38,849             23,165
                                                               --------            --------         --------           --------
   TOTAL INTEREST EXPENSE                                       25,179               20,328          72,397             55,900
      NET INTEREST INCOME                                       16,050               15,489          48,093             40,575
PROVISION FOR LOAN LOSSES                                           60                   60             180                180
                                                               --------            --------         --------           --------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES             15,990               15,429          47,913             40,395
                                                               --------            --------         --------           --------
NON-INTEREST INCOME:
Service charges and other fees                                     939                  719           3,040              1,880
Net gain (loss) on sales and redemptions of
   securities and  other assets                                    (40)                  45             (54)               799
Net gain (loss) on sales of loans                                   (2)                  35             (10)                62
Other                                                            1,241                1,107           4,008              2,826
                                                               --------            --------         --------           --------
   TOTAL NON-INTEREST INCOME                                     2,138                1,906           6,984              5,567
                                                               --------            --------         --------           --------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                   3,601                3,281          10,557              9,079
ESOP and RRP compensation expense                                  936                1,108           3,125              3,398
Occupancy and equipment                                            941                  847           2,823              2,069
Federal deposit insurance premiums                                  65                  113             297                287
Data processing costs                                              424                  334           1,264                955
Goodwill amortization                                            1,154                1,021           3,462              2,224
Core deposit intangible amortization                               206                  158             618                158
Other                                                            1,484                1,310           4,560              3,768
                                                               --------            --------         --------           --------
   TOTAL NON-INTEREST EXPENSE                                    8,811                8,172          26,706             21,938
                                                               --------            --------         --------           --------
INCOME BEFORE INCOME TAXES                                       9,317                9,163          28,191             24,024
INCOME TAX EXPENSE                                               3,555                3,614          11,453              9,807
                                                               --------            --------         --------           --------
        NET INCOME                                              $5,762               $5,549         $16,738            $14,217
                                                               ========            ========         ========           ========
EARNINGS PER SHARE:
   BASIC                                                         $0.51               $0.49            $1.46              $1.33
                                                               ========            ========         ========           ========
   DILUTED                                                       $0.49               $0.45            $1.40              $1.23
                                                               ========            ========         ========           ========
STATEMENTS OF COMPREHENSIVE INCOME:
   Net Income                                                   $5,762              $5,549          $16,738            $14,217
   Change in unrealized loss on securities available
      for sale, net of deferred taxes                           (1,998)               (242)          (4,418)            (1,492)
   Reclassification adjustment for securities sold,
      net                                                           32                  -              (706)              (278)
                                                               --------            --------         --------           --------
Total comprehensive income                                      $3,796              $5,307          $11,614            $12,447
                                                               ========            ========         ========           ========

See notes to consolidated financial statements

                                       -5-
DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY (UNAUDITED)
(IN THOUSANDS)


                                                          
                                                                            FOR THE NINE
                                                                            MONTHS ENDED
                                                                           MARCH 31, 2000
                                                                 ---------------------------
COMMON STOCK (PAR VALUE $0.01):
Balance at beginning of period                                                         $145
                                                                 ---------------------------
Balance at end of period                                                                145
                                                                 ---------------------------
ADDITIONAL PAID-IN CAPITAL:
Balance at beginning of period                                                      148,865
Tax benefit of RRP shares                                                               164
Amortization of excess fair value over cost - ESOP stock                                807
                                                                 ---------------------------
Balance at end of period                                                            149,836
                                                                 ---------------------------
RETAINED EARNINGS:
Balance at beginning of period                                                      119,100
Net income for the period                                                            16,738
Cash dividends declared and paid                                                     (5,799)
                                                                 ---------------------------
Balance at end of period                                                            130,039
                                                                 ---------------------------
ACCUMULATED OTHER COMPREHENSIVE LOSS, NET:
Balance at beginning of period                                                       (3,323)
Change in unrealized loss on securities available for sale
   during the period, net of deferred taxes                                          (4,418)
                                                                 ---------------------------
Balance at end of period                                                             (7,741)
                                                                 ---------------------------
EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                       (8,016)
Amortization of earned portion of ESOP stock                                            872
                                                                 ---------------------------
Balance at end of period                                                             (7,144)
                                                                 ---------------------------
RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                       (6,040)
Common stock acquired by RRP                                                           (212)
Amortization of earned portion of RRP stock                                           1,446
                                                                 ---------------------------
Balance at end of period                                                             (4,806)
                                                                 ---------------------------
BENEFIT MAINTENANCE PLAN:
Balance at beginning of period                                                         (831)
Common stock acquired by BMP                                                           (959)
                                                                 ---------------------------
Balance at end of period                                                             (1,790)
                                                                 ---------------------------
TREASURY STOCK:
Balance at beginning of period                                                      (38,205)
Purchase of 603,000 shares, at cost                                                 (10,751)
                                                                 ---------------------------
Balance at end of period                                                            (48,956)
                                                                 ---------------------------


See notes to consolidated financial statements


                                       -6-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                                                    FOR THE NINE MONTHS
                                                                                                       ENDED MARCH 31,
                                                                                                        
                                                                                                    2000                   1999
                                                                                         --------------------     -----------------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In THOUSANDS)
Net Income                                                                                           $16,738               $14,217
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net loss (gain) on investment and mortgage backed securities sold and called                           1,314                  (658)
Net loss on sale of other assets                                                                         (37)                   -
Net loss (gain) on sale of loans held for sale                                                            10                   (62)
Net depreciation and amortization                                                                        841                   832
ESOP and RRP compensation expense                                                                      3,125                 3,398
Provision for loan losses                                                                                180                   180
Goodwill and core deposit intangible amortization                                                      3,462                 2,382
Increase in loans held for sale                                                                           -                    (39)
Increase in other assets and other real estate owned                                                  (2,625)               (4,851)
Decrease in receivable for securities sold                                                                -                 18,008
Increase in payable for securities purchased                                                              -                  8,984
Increase in accrued postretirment benefit obligation and other liabilities                            12,260                 3,352
                                                                                         --------------------  --------------------
Net cash provided by operating activities                                                             35,268                45,743
                                                                                         --------------------  --------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net decrease (increase) in Federal funds sold                                                        (28,215)               30,902
Proceeds from  maturities of investment securities held to maturity                                       45                 4,790
Proceeds from  maturities of investment securities available for sale                                130,422                24,479
Proceeds from calls of investment securities held to maturity                                         10,000                35,160
Proceeds from calls of investment securities available for sale                                        2,400                14,018
Proceeds from sales of investment securities available for sale                                       21,772                 9,873
Proceeds from sales of mortgage backed securities held to maturity                                     1,955                    -
Proceeds from sales of mortgage backed securities available for sale                                  35,816                    -
Purchases of investment securities available for sale                                               (133,811)              (87,870)
Purchases of mortgage backed securities available for sale                                           (44,455)             (228,257)
Principal collected on mortgage backed securities held to maturity                                     6,271                19,687
Principal collected on mortgage backed securities available for sale                                  54,955               110,438
Net increase in loans                                                                               (264,737)             (187,596)
Cash disbursed in acquisition, net of cash acquired                                                       -                (32,157)
Purchases of fixed assets                                                                               (611)                 (803)
Purchase of Federal Home Loan Bank stock                                                             (13,195)              (14,211)
                                                                                         --------------------  --------------------
Net cash used in investing activities                                                               (221,388)             (301,547)
                                                                                          -------------------   -------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net decrease in due to depositors                                                                    (23,271)              (17,003)
Net (decrease) increase in escrow and other deposits                                                  (5,074)                8,501
Proceeds from Federal Home Loan Bank of New York Advances                                            275,000               156,495
Increase (decrease) in securities sold under agreements to repurchase                                (45,993)              128,575
Cash dividends paid                                                                                   (5,799)               (4,110)
Exercise of stock options and tax benefits of stock options and RRP                                      164                   906
Purchase of common stock by Benefit Maintenance Plan and RRP                                          (1,171)               (1,399)
Purchase of treasury stock                                                                           (10,751)              (16,850)
                                                                                          -------------------      ----------------
Net cash provided by financing activities                                                            183,105               255,115
                                                                                          -------------------      ----------------
DECREASE IN CASH AND DUE FROM BANKS                                                                   (3,015)                 (689)
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          17,801                16,266
                                                                                          -------------------      ----------------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $14,786               $15,577
                                                                                          ===================      ================
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                           $12,654               $10,469
                                                                                          ===================      ================
Cash paid for interest                                                                                70,708                54,172
                                                                                          ===================      ================
Transfer of loans to Other real estate owned                                                             429                    48
                                                                                          ===================      ================
Change in unrealized loss on available for sale securities, net of deferred taxes                     (4,418)               (1,492)
                                                                                          ===================      ================

 See notes to consolidated financial statements

                                       -7-

            NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)
               (IN THOUSANDS EXCEPT SHARE AND PER SHARE AMOUNTS)

1.   NATURE OF OPERATIONS

   Dime Community Bancshares,  Inc.  is  a  Delaware  corporation  organized in
December,  1995 at the direction of the Board of Directors of The Dime  Savings
Bank of Williamsburgh  (referred to as the Bank), a federally chartered savings
bank, for the purpose of  acquiring all of the capital stock of the Bank issued
in the Bank's conversion from  a federal mutual savings bank to a federal stock
savings bank on June 26, 1996.

   The Bank has been, and intends  to  continue  to  be,  a  community-oriented
financial institution providing financial services and loans for housing within
its market areas. We maintain our headquarters in the Williamsburgh  section of
the  borough  of  Brooklyn.   As  of  March  31,  2000,  the Bank has seventeen
additional offices located in the boroughs of Brooklyn, Queens,  and the Bronx,
and in Nassau County.

2.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

   In our opinion, the accompanying unaudited consolidated financial statements
contain  all  adjustments  (consisting  only  of  normal recurring adjustments)
necessary for a fair presentation of our financial  condition  as  of March 31,
2000,  the  results  of  operations  for the three-month and nine-month periods
ended March 31, 2000 and 1999, cash flows  for  the nine months ended March 31,
2000 and 1999, and changes in stockholders' equity  for  the  nine months ended
March 31, 2000.  The results of operations for the three-month  and  nine-month
periods ended March 31, 2000, are not necessarily indicative of the results  of
operations  for  the  remainder  of  the  year.   Certain  information and note
disclosures  normally included in financial statements prepared  in  accordance
with accounting  principles  generally accepted in the United States of America
(referred  to  as U.S. GAAP) have  been  omitted  pursuant  to  the  rules  and
regulations of the Securities and Exchange Commission.

   The preparation  of  financial  statements  in  conformity  with  U.S.  GAAP
requires  management to make estimates and assumptions that affect the reported
amounts of  assets  and  liabilities  and  disclosure  of contingent assets and
liabilities at the date of the financial statements and the reported amounts of
revenues and expenses during the reporting period. Actual  results could differ
from  those  estimates.  Areas  in the accompanying financial statements  where
estimates are significant include  the  allowance  for  loans  losses  and  the
carrying value of other real estate.

   These  consolidated  financial statements should be read in conjunction with
our audited consolidated financial statements as of and for the year ended June
30, 1999 and notes thereto.


3.   TREASURY STOCK

   During the nine months  ended  March 31, 2000, we repurchased 603,000 shares
of our common stock into treasury.  The  average  price  of the treasury shares
acquired  was  $17.83  per  share,  and  all shares have been recorded  at  the
acquisition cost.

4.   RECENT EVENTS

   On April 12, 2000 we completed an offering  of  subordinated  notes  in  the
aggregate  amount  of $25.0 million. The notes have a fixed rate of interest of
9.25% per annum.   We intend to use the net proceeds from the sale of the notes
for general corporate  purposes,  including  the  payment  of  dividends on our
common  stock,  payment of interest on the notes and repurchase of  our  common
stock.  The notes  issued  in  the  offering were sold in a private transaction
pursuant to an applicable exemption from  registration under

                                       -8-

the Securities Act
of 1933, as amended (referred to as the "Securities  Act"),  and  have not been
registered under the Securities Act.  The notes may not be offered  or  sold in
the   United  States  absent  registration  or  an  applicable  exemption  from
registration requirements.


ITEM 2.    MANAGEMENT'S  DISCUSSION  AND  ANALYSIS  OF  FINANCIAL CONDITION AND
RESULTS OF OPERATIONS


GENERAL

   Dime  Community  Bancshares,  Inc.  is  a  Delaware corporation  and  parent
corporation of The Dime Savings Bank of Williamsburgh  (referred  to as DSBW or
the  Bank),  a  federally chartered stock savings bank.   We were organized  in
December, 1995 at  the  direction of the Board of Directors of the Bank for the
purpose of acquiring all  of  the  capital  stock  of  the  Bank  issued in the
conversion  of  the Bank from a federal mutual savings bank to a federal  stock
savings bank.

SELECTED FINANCIAL HIGHLIGHTS AND OTHER DATA
(DOLLARS IN THOUSANDS EXCEPT PER SHARE AMOUNTS)


                                                           FOR THE THREE MONTHS                        FOR THE NINE MONTHS
                                                               ENDED MARCH 31,                            ENDED MARCH 31,
                                                                                                        
                                                         2000                 1999                  2000                 1999
                                                      ---------            ---------              ---------            ---------
PERFORMANCE AND OTHER SELECTED RATIOS:
Return on Average Assets                                   0.95%                1.05%                  0.94%                1.03%
Return on Average Stockholders' Equity                    10.98                11.03                  10.57                10.24
Core Return on Average Stockholders' Equity <F1>          10.26                 9.96                  10.05                 8.70
Stockholders Equity to Total Assets                        8.53                 9.61                   8.53                 9.61
Tangible Equity to Total Tangible Assets                   6.33                 6.63                   6.33                 6.63
Loans/Deposits                                           134.63               106.17                 134.63               106.17
Loans/Earning Assets                                      70.50                62.54                  70.50                62.54
Average Interest Rate Spread  <F2>                         2.42                 2.67                     2.52%              2.61
Net Interest Margin  <F2>                                  2.81                 3.11                   2.87                 3.07
Average Interest Earning Assets to average interest      108.22               109.19                 108.28               111.17
bearing liabilities
Non-interest Expense to Average Assets <F3>                1.22                 1.32                   1.27                 1.41
Efficiency Ratio <F3>                                     40.87                40.39                  41.03                43.19
Effective Tax Rate <F4>                                   38.16                39.44                  40.63                40.82
Average Tangible Equity                                $150,727             $144,352               $148,816             $148,866
PER SHARE DATA:
Reported EPS (Diluted)                                     0.49                 0.45                   1.40                 1.23
Core EPS  (Diluted) <F1>                                   0.46                 0.41                   1.33                 1.14
Cash dividends per share                                   0.17                 0.14                   0.49                 0.36
Stated Book Value                                         17.22                16.63                  17.22                16.63
Tangible Book Value                                       12.48                11.10                  12.48                11.10
CASH EARNINGS DATA:
Cash Earnings <F5>                                        8,058                7,836                 23,944               19,997
Cash EPS (Diluted) <F5>                                    0.69                 0.64                   2.00                 1.72
Core Cash EPS  (Diluted) <F1> <F5>                         0.66                 0.60                   1.93                 1.64
Cash Return on Average Assets <F5>                         1.32%                1.48%                  1.34%                1.44%
Cash Return on Average Stockholders' Equity <F5>          15.36                15.58                  15.11                14.40
Core Cash Return on Average Stockholders'
   Equity <F1> <F5>                                       14.64                14.50                  14.60                13.68
Cash Non-interest Expense to Average Assets <F6>           1.07                 1.11                   1.09                 1.20
Cash Efficiency Ratio <F6>                                35.73                33.99                  35.37                35.68
ASSET QUALITY SUMMARY:
Net charge-offs                                             $24                  $17                   $536                 $166
Nonperforming Loans                                       2,569                4,738                  2,569                4,738
(TABLE CONTINUED ON NEXT PAGE)


                                       -9-



                                                           FOR THE THREE MONTHS                        FOR THE NINE MONTHS
                                                               ENDED MARCH 31,                            ENDED MARCH 31,
                                                                                                        
                                                         2000                 1999                  2000                 1999
                                                      ---------            ---------              ---------            ---------
Other real estate owned                                   1,069                  708                  1,069                  708
Nonperforming Assets/Total Assets                          0.15%                0.24%                  0.15%                0.24%
Allowance for Loan Loss/Total Loans                        0.89                 1.13                   0.89                 1.13
Allowance for Loan Loss/Nonperforming Loans              573.18               317.79                 573.18               317.79
REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                           5.50%                5.73%                  5.50%                5.73%
Core capital                                               5.50                 5.73                   5.50                 5.73
Risk-based capital                                        10.71                10.31                  10.71                10.31
<FN>
<F1> Amounts exclude gains and losses on sales of assets, and other significant non-
   recurring income or expense items.

<F2> Interest expense for the nine months ended March 31, 1999 include $618,000
   of prepayment penalties on borrowings.  Excluding these penalties, the net
   interest rate spread and net interest margin would have been 2.66% and
   3.12%, respectively for the nine months ended March 31, 1999.

<F3> In calculating these ratios, amortization expense related to goodwill and
   core deposit intangibles are excluded from non-interest expense.  The actual
   efficiency ratio and ratio of  non-interest expense to average assets were
   48.33% and 1.45%, respectively, for the three months ended  Mach 31, 2000,
   47.20% and 1.55%, respectively,  for the three months ended March 31, 1999,
   48.43% and 1.49%, respectively, for the nine months ended March 31, 2000,
   and  48.45% and 1.58%, respectively, for the nine months ended March 31,
   1999.

<F4> Excluding  non-recurring  income tax benefits of $277,000 and $320,000
   during the three months ended March 31, 2000 and 1999, respectively,  the
   effective tax rate was 41.13% and 42.93%, respectively, during the three
   months ended March 31, 2000 and 1999.   Excluding non-recurring income tax
   benefits of $277,000 and $670,000 during the nine months ended March 31,
   2000 and 1999, respectively, the effective tax rate was 41.61% and 43.61%,
   respectively during the nine months ended March 31, 2000 and 1999,
   respectively.

<F5> Amounts exclude non-cash expenses related to goodwill and core deposit
   intangible amortization and compensation expense related to stock benefit
   plans.

<F6> Cash earnings represents earnings before expenses for goodwill and core
   deposit intangibles amortization and compensation expense related to our
   stock benefit plans.


LIQUIDITY AND CAPITAL RESOURCES

   Our primary sources  of  funds  are  deposits,  proceeds  from principal and
interest   payments  on  loans,  mortgage-backed  securities  and  investments,
borrowings,  and,  to  a  lesser  extent,  proceeds from the sale of fixed-rate
mortgage loans to the secondary mortgage market. While maturities and scheduled
amortization  of  loans  and investments are a  predictable  source  of  funds,
deposit flows, mortgage prepayments  and  mortgage loan sales are influenced by
interest rates, economic conditions and competition.

   Our primary investing activities are the  origination  of  multi-family  and
single-family  mortgage  loans,  and  the purchase of mortgage-backed and other
securities. During the nine months ended  March 31, 2000, our loan originations
totaled $397.2 million compared to $358.7 million  for  the  nine  months ended
March  31,  1999.   Purchases  of  mortgage-backed and other securities totaled
$178.3 million for the nine months ended  March  31,  2000  compared  to $316.1
million  for  the  nine  months  ended March 31, 1999.  The decline in security
purchases resulted from a reduction  in securities acquired in conjunction with
the Bank's capital leverage strategy during  the  nine  months  ended March 31,
2000,  which  can  be attributed to a reduction in the potential interest  rate
spread  to be earned  on  capital  leverage  transactions  during  this  period
resulting from increased interest rates on borrowed funds. Securities that were
purchased during the nine months ended March 31, 2000 were primarily of shorter
duration  in  response  to  efforts  to  manage our overall interest rate risk.
Funding for loan originations and security  purchases  was  obtained  primarily
from  principal  repayments on loans and mortgage-backed securities, maturities
of investment securities,  and borrowings by means of repurchase agreements and
Federal Home Loan Bank of New  York  (referred  to  as  the  FHLBNY)  advances.
Principal  repayments  on  real  estate  loans  and  mortgage-backed securities
totaled  $193.5  million  during  the  nine  months  ended  March   31,   2000,

                                       -10-

considerably  lower  than  the  $298.6 million of principal repayments received
during the nine months ended March  31,  1999.   This  reduction  resulted from
recent  interest  rate  increases  which  have  significantly  slowed principal
repayments   on   both   real  estate  loans  and  mortgage-backed  securities.
Maturities and calls of investment securities totaled $142.9 million during the
nine months ended March 31, 2000 and $78.4 million during the nine months ended
March 31, 1999.  The increased  purchase  of  short-term investments during the
nine months ended March 31, 2000 resulted in an  overall increase in securities
maturities compared to the prior year. Loan and security  sales,  which totaled
$61.0  million  during  the nine months ended March 31, 2000 and $15.9  million
during the nine months ended  March  31,  1999,  provided  some additional cash
flows.   During the nine months ended March 31, 2000, we received  proceeds  of
$21.7 million  on  the  sales of investment securities and $37.8 million on the
sales of  mortgage-backed  securities.   The  majority  of these sales occurred
during  the  quarter  ended December 31, 1999, and were utilized  primarily  to
generate additional liquidity due to concerns surrounding the Year 2000.

   Deposits decreased $23.3  million  during  the  nine  months ended March 31,
2000, compared to an increase of $214.8 million during the  nine  months  ended
March  31,  1999.   The decrease in deposits during the nine months ended March
31, 2000, primarily reflects  the  sale  of  $18.0 million of deposits formerly
housed at our Gates Avenue, Brooklyn branch in  November,  1999.   The  deposit
decline  during  the  nine months ended March 31, 2000 also reflects runoff  of
maturing higher cost certificates  of  deposits  gathered  during  deposit rate
promotions which occurred and ended during the fiscal year ended June 30, 1998.
The increase in deposits during the nine months ended March 31, 1999, reflected
the  addition  of  $231.8 million in deposits from our acquisition of Financial
Bancorp, Inc., and its  wholly-owned subsidiary, Financial Federal Savings Bank
(referred to as the FIBC acquisition).  Deposit flows are affected by the level
of  interest  rates,  the  interest   rates   and  products  offered  by  local
competitors, and other factors.  Certificates of deposit which are scheduled to
mature in one year or less from March 31, 2000  totaled  $429.4  million.   Net
borrowings  increased  $229.0  million  during  the nine months ended March 31,
2000, and was comprised of an increase of $275.0  million  in  FHLBNY advances,
which  were  partially offset by a decline of $46.0 million in securities  sold
under agreement to repurchase (referred to as Repo) agreements.

   Stockholders'  equity  decreased  $2.1  million during the nine months ended
March 31, 2000. This decrease resulted primarily  from  repurchases  of  common
stock  into  treasury  of  $10.8  million,  cash dividends paid of $5.9 million
during the period and an increase in the accumulated  other  comprehensive loss
of  $4.4  million  related  to  the  decline in market value of investment  and
mortgage backed securities available for sale.  Offsetting these decreases, was
net income of $16.7 million and stock benefit plan amortization of $3.1 million
during the nine months ended March 31, 2000.

   On October 14, 1999, we declared a  cash  dividend of $0.17 per common share
to all shareholders of record on October 29, 1999.  This  dividend  was paid on
November 9, 1999. On January 20, 2000, we declared a cash dividend of $0.17 per
common  share to all shareholders of record on January 25, 2000. This  dividend
was paid  on  February 9, 2000.  On April 18, 2000, we declared a cash dividend
of $0.17 per common share to all shareholders of record on April 28, 2000. This
dividend will be paid on May 9, 2000.

   On April 12,  2000  we  completed  an  offering of subordinated notes in the
aggregate amount of $25.0 million.  The notes  have a fixed rate of interest of
9.25% per annum.   We intend to use the net proceeds from the sale of the notes
for  general  corporate purposes, including the payment  of  dividends  on  our
common stock, payment  of  interest  on  the notes and repurchase of our common
stock.  The notes issued in the offering were  sold  in  a  private transaction
pursuant to an applicable exemption from registration under the Securities Act,
and have not been registered under the Securities Act.  The notes  may  not  be
offered  or  sold  in  the  United  States absent registration or an applicable
exemption from registration requirements.

                                       -11-

   On March 16, 2000, we authorized a  sixth  stock  repurchase  program.   The
sixth  stock  repurchase  program, as amended on April 18, 2000, allows for the
repurchase of up to an additional  606,858 shares, which represents up to 5% of
our outstanding common stock, upon the  planned  completion  of our fifth stock
repurchase program.  All shares acquired for the sixth stock repurchase program
will  be purchased in open market or privately negotiated transactions  at  the
discretion  of  management  and  placed  into  treasury.   No deadline has been
established for the completion of our sixth stock repurchase program.

   The Bank is required to maintain a minimum average daily  balance  of liquid
assets  as  a  percentage  of net withdrawable deposit accounts plus short-term
borrowings  by the Office of  Thrift  Supervision  (referred  to  as  the  OTS)
regulations.  The  minimum required liquidity ratio is currently 4.0%. At March
31, 2000, the Bank's  liquidity  ratio  was  15.2%.   The  levels of the Bank's
short-term liquid assets are dependent on the Bank's operating,  financing  and
investing activities during any given period.

   We  monitor  our  liquidity  position  on  a  daily basis. Excess short-term
liquidity is invested in overnight federal funds sales and various money market
investments. In the event that we should require funds  beyond  our  ability to
generate them internally, additional sources of funds are available through the
use of our $645.5 million borrowing limit at the FHLBNY. At March 31,  2000, we
had  $542.5  million  in  short-  and  medium-term  advances outstanding at the
FHLBNY, and a remaining borrowing limit of $103.0 million.

   The Bank is subject to minimum capital regulatory  requirements  imposed  by
the  OTS,  which requirements are, as a general matter, based on the amount and
composition of an institution's assets. Tangible capital must be at least 1.50%
of total tangible  assets and total risk-based capital must be at least 8.0% of
risk-weighted assets.   In  addition,  insured  institutions  in  the strongest
financial management condition are required to maintain Tier 1 capital  of  not
less  than 3.0% of total assets (the "leverage capital ratio").  For  all other
banks,  the  minimum  leverage  capital  requirement  is  4.0%, unless a higher
leverage  capital  ratio is warranted by the particular circumstances  or  risk
profile of the institution.  At March 31, 2000, the Bank was in compliance with
all  applicable regulatory  capital  requirements.   Tangible  capital  totaled
$128.7  million, or 5.50% of total tangible assets, leverage capital  was 5.50%
of adjusted  assets,  and  total risk-based capital was 10.71% of risk weighted
assets.  In  addition, at March  31,  2000,  the  Bank  was  considered  "well-
capitalized" for all regulatory purposes.

ASSET QUALITY

   Non-performing  loans  (loans  past  due  90 days or more as to principal or
interest) totaled $2.6 million at March 31, 2000,  compared  to $3.0 million at
June 30, 1999.  However, the Bank had 24 loans totaling $1.3 million delinquent
60-89 days at March 31, 2000, as compared to 23 such delinquent  loans totaling
$819,000 at June 30, 1999.  The majority of the non-performing loans  and loans
delinquent  60-89  are represented by FHA/VA mortgage and consumer loans  which
possess small outstanding balances.

   Under Accounting  Priciples  Generally  Accepted  in  the  United  States of
America (referred to as U.S. GAAP), we are required to account for certain loan
modifications   or   restructurings  as  ''troubled-debt  restructurings.''  In
general, our modification  or  restructuring  as  a result of economic or legal
issues  associated  with  the borrower's financial difficulties  constitutes  a
troubled-debt restructuring  when we grant a concession to the borrower that we
would not otherwise consider.   We  had  one loan classified as a troubled-debt
restructuring at March 31, 2000, totaling  $700,000, compared to two such loans
totaling $1.3 million at June 30, 1999.  The one troubled-debt restructuring as
of March 31, 2000, is performing in accordance  with  its  restructured  terms.
During  the  nine  months ended March 31, 2000, one troubled-debt restructuring
with an outstanding principal balance of $590,000, was paid-in-full.

                                       -12-

   Under  GAAP,  we  established   guidelines  for  determining  and  measuring
impairment in loans.  For loans determined  to  be  impaired,  if  the carrying
balance  of  the loan, including all accrued interest, exceeds the estimate  of
fair value, a  reserve is established.  The recorded investment in loans deemed
impaired was approximately  $952,000  as  of  March  31, 2000, compared to $1.6
million at June 30, 1999, and the average balance of impaired  loans  was  $1.2
million  for  the nine months ended March 31, 2000 compared to $2.6 million for
the nine months  ended  March 31, 1999.  The impaired portion of these loans is
represented  by  specific  reserves   totaling  $25,000  allocated  within  the
allowance for loan losses at March 31,  2000.  At March 31, 2000, reserves have
been  provided on all impaired loans.  Generally,  we  consider  non-performing
loans to  be  impaired loans.  At March 31, 2000, approximately $1.6 million of
one-to-four family,  cooperative  apartment  and  consumer  loans on nonaccrual
status are not deemed impaired.  Each of these loans has an outstanding balance
of less than $227,000, and are considered to be small balance  homogeneous loan
pools which are not required to be evaluated for impairment.  During  the  nine
months  ended March 31, 2000, we did not incur any charge-offs related to loans
deemed impaired,  as all of the charge-offs recorded during this period related
to one- to four-family,  cooperative  apartment  or  consumer  loans  which are
deemed  homogeneous  loan  pools  under  GAAP.   A significant portion of these
charge-offs  relate  to  one-  to  four-family  loans  acquired   in  the  FIBC
acquisition.

   The  balance  of  other  real  estate  owned (referred to as OREO) was  $1.1
million, consisting of 11 properties, at March  31,  2000 compared to $866,000,
consisting  of  9 properties, at June 30, 1999. During the  nine  months  ended
March  31,  2000,  one  multi-family  loan  approximating  $315,000  and  three
cooperative  unit  apartment   loans   totaling   approximately  $114,000  were
transferred  to  OREO.  Offsetting  these  additions, were  OREO  disposals  of
$227,000 in one-to four-family residential properties  during  the  nine months
ended March 31, 2000.  The allowance for losses on OREO was $149,000  at  March
31, 2000.

   The  following  table  sets  forth  information regarding our non-performing
loans, non-performing assets, impaired loans  and  troubled-debt restructurings
at the dates indicated.



                                                                                  
                                                                  AT MARCH 31, 2000          AT JUNE 30, 1999
                                                             --------------------------   ----------------------
                                                                                 (Dollars In Thousands)
NON-PERFORMING LOANS:
   One- to four-family                                                           $1,454                   $1,577
   Multi-family and underlying cooperative                                          952                    1,248
   Cooperative apartment                                                             89                      133
   Other loans                                                                       74                       43
                                                                      -----------------           --------------
TOTAL NON-PERFORMING LOANS                                                        2,569                    3,001
TOTAL OREO                                                                        1,069                      866
                                                                      -----------------           --------------
Total non-performing assets                                                      $3,638                   $3,867
                                                                      =================           ==============
TROUBLED-DEBT RESTRUCTURINGS                                                       $700                   $1,290
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT RESTRUCTURINGS                      4,338                    5,157
IMPAIRED LOANS                                                                      952                    1,563
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                          0.16%                    0.22%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                                0.06                     0.11
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                        0.15                     0.17
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
   RESTRUCTURINGS TO TOTAL ASSETS                                                  0.18                     0.23


                                       -13-

Comparison of Financial Condition at March 31, 2000 and June 30, 1999

   ASSETS. Our assets totaled $2.46 billion at March  31,  2000, an increase of
$210.8 million from total assets of $2.25 billion at June 30, 1999.  The growth
in assets was experienced primarily in real estate loans which increased $264.5
million  since  June  30,  1999.   The  increase in real estate loans  resulted
primarily from real estate loan originations  of $390.8 million during the nine
months  ended  March 31, 2000, of which $370.4 million  were  multi-family  and
underlying cooperative loans.

   Offsetting the  increase  in  real  estate loans was an aggregate decline of
$77.1 million in investment and mortgage-backed  securities available for sale,
of which $53.8 million was experienced in mortgage-backed securities available-
for-sale.  The decline in available for sale securities  reflects both the sale
of $22.2 million of investment securities and $36.7 million  of mortgage-backed
securities  available  for  sale during the nine months ended March  31,  2000.
These  sales  were  utilized primarily  to  generate  additional  liquidity  in
response to concerns regarding possible increased deposit outflows attributable
to  concerns over the  Year  2000.   See  "Liquidity  and  Capital  Resources."
Additionally,  the  decline  in  mortgage-backed  securities available for sale
reflects the reduced level of purchase activity for  such securities during the
nine  months  ended  March  31,  2000,  as  we  reduced  our  capital  leverage
transaction  level  during  this  period.   See  "Capital  Leverage  Strategy."
Additionally, investment securities held to maturity declined $10.0 million and
mortgage-backed  securities  held to maturity declined $8.2 million during  the
nine months ended March 31, 2000,  due  to  scheduled  principal  repayments on
these securities. The proceeds from payments on these securities were  utilized
primarily  to  fund  either  real  estate  loan  originations  or  purchases of
investment and mortgage-backed securities available for sale.

   LIABILITIES.  Total  liabilities  increased  $212.9 million during the  nine
months ended March 31, 2000, due primarily to an increase in FHLBNY advances of
$275.0 million during the period. The increased FHLBNY  advances  were utilized
primarily  to  replace deposit outflows and fund real estate loan originations.
Offsetting the increase  in  FHLBNY advances were declines in deposits and Repo
borrowings.  The emphasis on FHLBNY  advances  versus  Repo borrowings reflects
management's desire to manage interest rate risk by more  closely  matching the
maturities of underlying borrowings to their funded assets, which are primarily
comprised  of  real  estate  loans.  Deposits decreased $23.3 million to  $1.22
billion at March 31, 2000 from  $1.25 billion at June 30, 1999, due to both the
sale of $18.0 million in deposits formerly housed at our Gates Avenue, Brooklyn
branch in November, 1999, and the cessation of a deposit rate promotion that we
maintained from July, 1997 to June,  1998.  Repos declined $46.0 million during
the nine months ended March 31, 2000, due to  our  decreased  capital  leverage
activity during the period. See "Capital Leverage Strategy."

   STOCKHOLDERS' EQUITY. Stockholders' equity decreased $2.1 million during the
nine  months  ended  March  31,  2000.  This  decrease  resulted primarily from
repurchases of common stock into treasury of $10.8 million, cash dividends paid
of  $5.9  million  during the period and an increase in the  accumulated  other
comprehensive loss of  $4.4  million  related to the decline in market value of
investment and mortgage backed securities  available for sale, due primarily to
the general increase in market interest rates.   Offsetting these decreases was
net income of $16.7 million and stock benefit plan amortization of $3.1 million
during the nine months ended March 31, 2000.

   CAPITAL  LEVERAGE STRATEGY. As a result of the initial  public  offering  in
June,  1996,  our   capital   level   significantly   exceeded  all  regulatory
requirements.   A  portion  of the "excess" capital generated  by  the  initial
public  offering has been deployed  through  the  use  of  a  capital  leverage
strategy whereby we invest in high quality mortgage-backed securities (referred
to as leverage assets) funded by short term borrowings from various third party
lenders under  securities sold under agreement to repurchase transactions.  The
capital leverage  strategy  generates additional earnings for us by virtue of a
positive interest rate spread  between the yield on the leverage assets and the
cost of the borrowings.  Since the  average  term  to  maturity of the leverage
assets  exceeds  that of the borrowings used to fund their

                                       -14-

purchase,  the  net
interest income earned on the leverage strategy would be expected to decline in
a rising interest  rate  environment.  See "Market Risk."  To date, the capital
leverage strategy has been  undertaken in accordance with limits established by
our Board of Directors, aimed  at enhancing profitability under moderate levels
of interest rate exposure.  During  the  nine  months  ended March 31, 2000, we
undertook little new activity related to the capital leverage  strategy  due to
both  unfavorable  interest  rate  spreads on new transactions available during
this period, and the reduced need to  leverage the Bank's capital.  As a result
of the reduced activity in the capital leverage strategy during the nine months
ended March 31, 2000, our balance of mortgage-backed  securities  available for
sale declined $53.8 million during this period as sales and paydowns  on  these
securities exceeded new purchases.

COMPARISON  OF  THE OPERATING RESULTS FOR THE THREE MONTHS ENDED MARCH 31, 2000
     AND 1999


   GENERAL. Net income increased $212,000, to $5.8 million for the three months
ended March 31, 2000, compared to $5.6 million for the three months ended March
31, 1999.  The increase  in  net  income resulted from increases of $561,000 in
net interest income and $232,000 in  non-interest  income, which were partially
offset by an increase of $639,000 in non-interest expense.

   NET INTEREST INCOME.  The discussion of net interest  income  for  the three
months  ended  March  31,  2000  and  1999,  presented below, should be read in
conjunction  with  the following table, which sets  forth  certain  information
relating to our consolidated  statements  of  operations  for  the three months
ended  March  31, 2000 and 1999, and reflects the average yield on  assets  and
average cost of  liabilities  for  the periods indicated. Such 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  average  daily  balances.  The yields and costs include  fees  which  are
considered adjustments to yields.

                                       -15-



                                                              FOR THE THREE MONTHS ENDED MARCH 31,
                                    --------------------------------------------------------------------------------------
                                                          2000                                         1999
                                    --------------------------------------------------------------------------------------
                                                                                             
                                                                      AVERAGE                                       AVERAGE
                                          AVERAGE                       YIELD/           AVERAGE                      YIELD/
                                          BALANCE        INTEREST       COST             BALANCE       INTEREST       COST
                                        -----------     ---------     ---------        ---------      --------      --------
                                                                            (DOLLARS IN THOUSANDS)
Assets:
  Interest-earning assets:
    Real Estate Loans <F1>               $1,607,406       $30,489          7.59%      $1,264,552       $24,764       7.83%
    Other loans                               7,499           158          8.43            6,948           156       8.98
    MORTGAGE-BACKED SECURITIES <F2>         464,420         7,569          6.52          490,907         7,621       6.21
    INVESTMENT SECURITIES <F2>              148,691         2,231          6.00          194,252         2,870       5.91
    FEDERAL FUNDS SOLD                       56,155           782          5.57           35,991           406       4.51
                                        -----------     ---------                      ---------      --------
      TOTAL INTEREST-EARNING ASSETS       2,284,171       $41,229          7.22%       1,992,650       $35,817       7.19%
                                        -----------     =========                      ---------      ========
     NON-INTEREST EARNING ASSETS            148,721                                      121,049
                                        -----------                                    ---------
TOTAL ASSETS                             $2,432,892                                   $2,113,699
                                        ===========                                    =========
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS               $139,779        $1,308          3.76%         $71,935          $425       2.40%
    SAVINGS ACCOUNTS                        380,271         1,927          2.04          394,417         1,955       2.01
    CERTIFICATES OF DEPOSIT                 627,488         7,959          5.10          688,252         9,013       5.31
    BORROWED FUNDS                          963,143        13,985          5.84          670,340         8,935       5.41
                                        -----------     ---------                      ---------      --------
      TOTAL INTEREST-BEARING
        LIABILITIES                       2,110,681       $25,179          4.80%       1,824,944       $20,328       4.52%
                                        -----------     =========                      ---------      ========
  CHECKING ACCOUNTS                          76,727                                       56,665
  OTHER NON-INTEREST-BEARING
    LIABILITIES                              35,635                                       30,871
                                        -----------                                    ---------
      TOTAL LIABILITIES                   2,223,043                                    1,912,480
  STOCKHOLDERS' EQUITY                      209,849                                      201,219
                                        -----------                                    ---------
TOTAL LIABILITIES AND STOCKHOLDERS'
    EQUITY                               $2,432,892                                   $2,113,699
                                        ===========                                    =========

NET INTEREST INCOME/ INTEREST RATE
   SPREAD <F3>                                            $16,050          2.42%                       $15,489       2.67%
                                                        =========                                     ========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F4>                    $173,490                        2.81%        $167,706                     3.11%
                                        ===========                                    =========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                       108.22%                                   109.19%

<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
      included.
<F2> Includes securities classified "available for sale."
<F3> Net interest rate spread represents the difference between the average rate
       on interest-earning assets and the average cost of interest-bearing
       liabilities.
<F4> Net interest margin represents net interest income as a percentage of
       average interest-earning assets.


                                       -16-

RATE/VOLUME ANALYSIS


                                                              THREE MONTHS ENDED
                                                                MARCH 31, 2000
                                                                 COMPARED TO
                                                              THREE MONTHS ENDED
                                                                MARCH 31, 1999
                                                              INCREASE/ (DECREASE)
                                                                    DUE TO
                                                                       
                                                  VOLUME              RATE             TOTAL
                                               --------------      ------------     -------------
Interest-earning assets:                                         (DOLLARS IN THOUSANDS)
    Real Estate Loans                                 $6,599             $(874)           $5,725
    Other loans                                           12               (10)                2
    Mortgage-backed securities                          (422)              370               (52)
    Investment securities                               (678)               39              (639)
    Federal funds sold                                   254               122               376
                                               --------------      ------------      ------------
      Total                                            5,765              (353)            5,412
                                               --------------      ------------      ------------
  Interest-bearing liabilities:
    NOW, Super Now and money market accounts             522               361               883
    Savings accounts                                     (65)               37               (28)
    CERTIFICATES OF DEPOSIT                             (749)             (305)           (1,054)
    BORROWED FUNDS                                     4,138               912             5,050
                                               --------------      ------------      ------------
      TOTAL                                            3,846             1,005             4,851
                                               --------------      ------------      ------------
NET CHANGE IN NET INTEREST INCOME                     $1,919           $(1,358)             $561
                                               ==============      ============      ============


   Net  interest  income  for the three months ended March 31,  2000  increased
$561,000 to $16.1 million from  $15.5  million  during  the  three months ended
March  31,  1999.  This increase was attributable primarily to an  increase  of
$291.5 million in average  interest-earning assets, coupled with an increase of
3 basis points in average yield  on  interest  earning assets. The net interest
rate spread declined 25 basis points from 2.67%  for  the  three  months  ended
March 31, 1999 to 2.42% for the three months ended March 31, 2000, and the  net
interest  margin  declined  30 basis points from 3.11% to 2.81% during the same
period.

   The decline in interest rate  spread and interest rate margin both reflect a
28 basis point increase in the average  cost  of  interest bearing liabilities,
resulting primarily from an increase in the average  cost  of borrowed funds of
43  basis points.  The narrowing of the interest rate spread  and  margin  also
reflects  both  the  $292.8  million  increase in average borrowed funds, which
possess  the  highest average cost of interest  bearing  liabilities,  and  the
ongoing effects of our capital leverage strategy activities.  While we recently
have reduced our  new  activity  related  to the capital leverage strategy, the
cumulative growth in capital leverage program  activity during the fiscal years
ended  June  30, 1998 and 1999 still significantly  impacts  our  net  interest
income during  the  current  fiscal  year,  and  the interest rate differential
between assets and underlying liabilities under the  capital  leverage strategy
are  significantly less than the interest rate differential between  our  other
interest-earning  assets  and  interest-bearing liabilities.  Additionally, the
average yield on real estate loans  declined 24 basis points during the period,
despite recent overall increases in interest  rates.  The effects of the recent
interest rate increases upon the yield on real estate loans  was minimal during
the quarter ended March 31, 2000, since real estate  loans,  on average, have a
longer term to repricing than our other interest-earning assets.   The  decline
in  net  interest  margin  further

                                       -17-

resulted  from the reduction from 109.2% to
108.2% in the ratio of interest earning assets to interest bearing liabilities,
resulting from a reduction in interest earning  assets  funded by stockholders'
equity  (which  bear  no  opposing  interest  expense),  as the  percentage  of
stockholders'  equity  to  total  assets  has  declined due to ongoing  capital
leverage and stock repurchase activities.

   INTEREST INCOME.  Interest income for the three months ended March 31, 2000,
was $41.2 million, an increase of $5.4 million from  $35.8  million  during the
three  months  ended  March  31,  1999.  The  increase  in  interest income was
primarily  attributable  to increased interest income on real estate  loans  of
$5.7 million and on short-term  investments (commercial paper and federal funds
sold) of $376,000.  The increase  in  interest  income on real estate loans was
attributable primarily to an increase of $342.9 million  in the average balance
of real estate loans, resulting from both $508.2 million of  real  estate loans
originated  during  the  twelve-month  period  ended March 31, 2000, and  $64.1
million of real estate loans acquired in connection  with the FIBC acquisition.
The  FIBC  acquisition  was  completed on January 21, 1999.   The  increase  in
interest income on short-term  securities  (comprised of federal funds sold and
commercial paper investments) was also attributable primarily to an increase in
the  average  balance  of $20.2 million, resulting  from  securities  purchased
during the three months  ended  December  31,  1999, in order to maintain added
liquidity  related  to  concerns  with  possible  increased   deposit  outflows
resulting  from consumer concerns over the Year 2000.  Overall,  the  yield  on
interest-earning  assets  increased  3 basis points from 7.19% during the three
months ended March 31, 1999 to 7.22% during  the  three  months ended March 31,
2000.  The increase was attributable primarily to increases of 31 basis points,
9  basis  points  and  106 basis points, respectively in the average  yield  on
mortgage backed securities,  investment  securities and short term investments,
resulting primarily from general interest rate increases during the past twelve
months.  Despite the recent general increases  in  interest  rates, the overall
yield on real estate loans declined 24 basis points during the  period.   Since
real  estate  loans, on average, have a longer term to repricing than our other
interest-earning  assets,  the  effects  of recent interest rate increases take
longer to impact their overall yield.  In  addition,  the  yield on real estate
loans during the quarter ended March 31, 2000, experienced a  lag  effect  from
the  high  prepayment  activity  which  occurred  during recent quarters, which
lowered the overall portfolio yield.  We expect the  effects of recent interest
rate increases and slower prepayment levels will be recognized  more  fully  in
the overall real estate loan portfolio in upcoming quarters.

   INTEREST EXPENSE.  Interest expense increased $4.9 million, to $25.2 million
during  the  three  months  ended March 31, 2000, from $20.3 million during the
three  months ended March 31,  1999.  This  increase  resulted  primarily  from
increased  interest  expense  of $5.1 million on borrowed funds, which resulted
from an increase in the average  balance  of  $292.8  million  during the three
months ended March 31, 2000 compared to the three months ended March  31, 1999.
The  increase in the average balance of borrowed funds resulted primarily  from
growth  of $265.0 million in FHLBNY advances during the period April 1, 1999 to
March 31, 2000.  The FHLBNY advances are generally medium-term interest-bearing
liabilities,  which  are utilized to fund loan originations and replace deposit
outflows.  In addition,  the  average  cost  of  borrowings  increased 43 basis
points  during  this  period,  reflecting recent increases in general  interest
rates, and a shift in borrowings  towards FHLBNY advances, which possess longer
periods to maturity than Repo borrowings.   Offsetting the increase in interest
expense on borrowed funds, was a decline in interest expense on certificates of
deposits of $1.1 million, which resulted from both a reduction of $60.8 million
in  average  balance and a reduction of 21 basis  points  in  average  cost  of
certificates of  deposits, both of which resulted from the cessation of deposit
rate promotions that  we  maintained  from  July  1997 to June 1998.  Partially
offsetting the decline in interest expense from certificates of deposit, was an
increase of $883,000 in interest expense on money market,  NOW  and  Super  Now
accounts,  which  resulted from our recent money market promotion.  The average
cost of interest-bearing  liabilities increased 28 basis points to 4.80% during
the three months ended March 31, 2000, from 4.52% during the three months ended
March 31, 1999, due primarily  to  the increase in both the average balance and
average cost of borrowed funds.

                                       -18-

     PROVISION FOR LOAN LOSSES.  The  provision  for  loan  losses  was $60,000
during  both  the  three  months ended March 31, 2000 and 1999, reflecting  the
continued  stability  of non-performing  loans  and  charge-offs.   See  "Asset
Quality."  The allowance  for  loan  losses  increased $36,000 during the three
months ended March 31, 2000, as the loan loss provision of $60,000 exceeded net
charge-offs of $24,000 during the period.  We  have  continued  our  loan  loss
provisions  and resultant increase in the allowance for loan losses in response
to our continued growth in real estate loans.


   NON-INTEREST INCOME.  Non-interest income increased $232,000 to $2.1 million
during the three  months  ended  March  31,  2000, from $1.9 million during the
three months ended March 31, 1999.  The increase resulted primarily from growth
in service charges and fees of $220,000 due primarily to increased service fees
and charges on deposits of $189,000, resulting  primarily  from  adjustments in
our  deposit  fee  and  service  charges  and the addition of the five branches
acquired from FIBC.  Other income increased $134,00, due primarily to increased
income from FHLBNY capital stock of $272,000, resulting from an increase in the
balance of FHLBNY capital stock from $28.3  million  at March 31, 1999 to $41.5
million  at  March  31,  2000. The increase in the average  balance  of  FHLBNY
capital stock resulted from  our  increased  borrowings  with the FHLBNY during
this period.  This increase to other income was partially  offset  by a decline
of  $105,000  in prepayment penalty income resulting from recent interest  rate
increases.

   Gains and losses  on  sales  and  redemptions of securities and other assets
declined $85,000 from the comparable quarter  of last year.  During the quarter
ended March 31, 1999, the Company recorded a net  gain  of $80,000 on the sales
and calls of securities and other assets, comprised of  gains  of  $27,000 from
the  calls  of investment securities and gains of $18,000 on the sale  of  real
estate owned.   During the quarter ended March 31, 2000, the Company recorded a
net loss of $40,000  on the sale of securities and other assets, comprised of a
net loss of $63,000 on  the  sale  and  subsequent replacement of small balance
mortgage-backed securities with consolidated  mortgage backed investments and a
gain  of  $23,000  on  the  sale  of  real estate owned.   The  mortgage-backed
securities purchased to replace the securities  sold  offer  a comparable yield
and  anticipated term to maturity, while providing greater administrative  ease
due to their larger average balance.

   NON-INTEREST  EXPENSE.  Non-interest  expense  increased $639,000, from $8.2
million during the three months ended March 31, 1999,  to  $8.8  million during
the  three  months ended March 31, 2000.  The increase in non-interest  expense
reflects increases  of  $320,000  related  to  salaries  and  benefits expense,
$94,000  related  to occupancy and equipment expense, $90,000 related  to  data
processing costs, $133,000  related  to  goodwill  amortization,  and  $222,000
related to other expenses.

   The  increase  in  salary  and  benefit expense resulted primarily from base
salary and staff increases over the  past twelve months, including the addition
of staff from the FIBC acquisition.

   A significant portion of the increase  in  occupancy  and equipment expenses
resulted from the addition of property and equipment in the FIBC acquisition.

   Increased data processing costs of $90,000 resulted from  additional systems
activity related to growth in both loan activity due to originations  over  the
past  twelve months and deposit activity related to the acquisition of the five
branches from FIBC.

   The  increase  in  goodwill and core deposit intangible expenses of $133,000
and $48,000, respectively,  resulted  from  goodwill  of $44.2 million and core
deposit  intangible  of $4.9 million added in the FIBC acquisition,  for  which
seven months of amortization expense are reflected during the nine months ended
March 31, 1999, compared  to  nine  months of amortization expense reflected in
the nine months ended March 31, 2000.   The increase in other expenses resulted
primarily from increased

                                       -19-

supplies, postage  and  telephone  expenses associated
with  operations of the branches acquired from FIBC, and increased  advertising
expenses associated with recent customer promotions.

   Our  Board  of  Directors  recently  approved  an  amendment to our employee
retirement plan which stopped the accrual of  retirement  benefits  as of March
31,  2000.   All participant benefits earned under the retirement plan  through
March 31, 2000  will  remain  frozen in the plan.  The amendment is expected to
result in a one time curtailment  gain  which is still being quantified, but is
expected to be approximately $900,000, as  well  as ongoing cost savings, which
are still being quantified, but are expected to be  approximately  $400,000 per
year.  The curtailment gain is expected to be recorded during the quarter ended
June 30, 2000.

   INCOME TAX EXPENSE. Income tax expense decreased $59,000, or 2%,  during the
quarter ended March 31, 2000 compared to the quarter ended March 31, 1999.  Our
effective  tax  rate  declined  from 39.4% to 38.2% during this period, due  to
additional tax benefits associated with activities of subsidiary companies.  We
recorded  non-recurring  income  tax   benefits   of   $277,000  and  $320,000,
respectively,  during  the quarters ended March 31, 2000 and  1999  related  to
adjustments associated with  the respective filings of the previous fiscal year
tax returns.


COMPARISON OF THE OPERATING RESULTS  FOR  THE  NINE MONTHS ENDED MARCH 31, 2000
     AND 1999


   GENERAL. Net income increased $2.5 million, to  $16.7  million  for the nine
months  ended  March  31,  2000, compared to $14.2 million for the nine  months
ended March 31, 1999.  The increase  in  net  income resulted from increases of
$7.5 million in net interest income and $1.4 million  in  non-interest  income,
which  were  partially  offset  by  increases  of  $4.8 million in non-interest
expense and $1.6 million in income tax expense.

   NET INTEREST INCOME.  The discussion of net interest  income  for  the  nine
months  ended  March  31,  2000  and  1999,  presented below, should be read in
conjunction  with  the following table, which sets  forth  certain  information
relating to our consolidated statements of operations for the nine months ended
March 31, 2000 and 1999,  and  reflects the average yield on assets and average
cost  of liabilities for the periods  indicated.  Such  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  average  daily  balances.  The yields and costs include  fees  which  are
considered adjustments to yields.

                                       -20-



                                                              FOR THE NINE MONTHS ENDED MARCH 31,
                                    --------------------------------------------------------------------------------------
                                                          2000                                         1999
                                    --------------------------------------------------------------------------------------
                                                                                             
                                                                      AVERAGE                                       AVERAGE
                                          AVERAGE                       YIELD/           AVERAGE                      YIELD/
                                          BALANCE        INTEREST       COST             BALANCE       INTEREST       COST
                                        -----------     ---------     ---------        ---------      --------      --------
                                                         (DOLLARS IN THOUSANDS)
Assets:
  Interest-earning assets:
    Real Estate Loans <F1>               $1,518,935       $86,585        7.60%        $1,098,246       $65,579       7.96%
    Other loans                               7,525           468        8.29              6,107           409       8.93
    MORTGAGE-BACKED SECURITIES <F2>         484,213        23,278        6.41            456,061        21,681       6.34
    INVESTMENT SECURITIES <F2>              157,108         7,375        6.26            169,617         7,727       6.07
    FEDERAL FUNDS SOLD                       68,511         2,784        5.42             30,110         1,079       4.78
                                        -----------     ---------                      ---------      --------
      TOTAL INTEREST-EARNING ASSETS       2,236,292      $120,490        7.18%         1,760,141       $96,475       7.31%
                                        -----------     =========                      ---------      ========
     NON-INTEREST EARNING ASSETS            146,499                                       86,544
                                        -----------                                    ---------
TOTAL ASSETS                             $2,382,791                                   $1,846,685
                                        ===========                                    =========
LIABILITIES AND STOCKHOLDERS'
EQUITY:
  INTEREST-BEARING LIABILITIES:
    NOW, SUPER NOW AND
       MONEY MARKET ACCOUNTS               $111,177        $2,865        3.43%           $57,097        $1,014       2.37%
    SAVINGS ACCOUNTS                        393,966         6,048        2.04            359,192         5,713       2.12
    CERTIFICATES OF DEPOSIT                 649,202        24,635        5.05            629,493        26,008       5.50
    BORROWED FUNDS <F3>                     910,993        38,849        5.68            537,550        23,165       5.70
                                        -----------     ---------                      ---------      --------
      TOTAL INTEREST-BEARING
         LIABILITIES                      2,065,338       $72,397        4.66%         1,583,332       $55,900       4.70%
                                        -----------     =========                      ---------      ========
  CHECKING ACCOUNTS                          73,003                                       45,092
  OTHER NON-INTEREST-BEARING
     LIABILITIES                             33,221                                       33,160
                                        -----------                                    ---------
      TOTAL LIABILITIES                   2,171,562                                    1,661,584
  STOCKHOLDERS' EQUITY                      211,229                                      185,101
                                        -----------                                    ---------
TOTAL LIABILITIES AND STOCKHOLDERS'
    EQUITY                               $2,382,791                                   $1,846,685
                                        ===========                                    =========

NET INTEREST INCOME/ INTEREST RATE
   SPREAD <F4>                                            $48,093        2.52%                         $40,575       2.61%
                                                        =========                                     ========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN <F5>                    $170,954                      2.87%          $176,809                     3.07%
                                        ===========                                    =========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                     108.28%                                     111.17%

<FN>
<F1> In computing the average balance of loans, non-accrual loans have been
     included.
<F2> Includes securities classified "available for sale."
<F3> In calculating the average cost of borrowed funds for the nine months ended
     March 31, 1999, a prepayment penalty of $618,000, which was included in
     interest expense on borrowed funds during the period, was not annualized.
<F4> Net interest rate spread represents the difference between the average
     rate on interest-earning assets and the average cost of interest-bearing
     liabilities.
<F5> Net interest margin represents net interest income as a percentage of
     average interest-earning assets.


                                       -21-

RATE/VOLUME ANALYSIS


                                                               NINE MONTHS ENDED
                                                                 MARCH 31, 2000
                                                                  COMPARED TO
                                                               NINE MONTHS ENDED
                                                                 MARCH 31, 1999
                                                              INCREASE/ (DECREASE)
                                                                     DUE TO
                                                                       
                                                  VOLUME              RATE             TOTAL
                                               --------------      ------------     -------------
  Interest-earning assets:                                       (DOLLARS IN THOUSANDS)
    Real Estate Loans                                $24,546           $(3,540)          $21,006
    Other loans                                           92               (33)               59
    Mortgage-backed securities                         1,348               249             1,597
    Investment securities                               (583)              232              (351)
    Federal funds sold                                 1,468               237             1,705
                                               --------------      ------------      ------------
      Total                                           26,871            (2,855)           24,016
                                               --------------      ------------      ------------
  Interest-bearing liabilities:
    NOW, Super Now and money market accounts           1,179               672             1,851
    Savings accounts                                     553              (218)              335
    Certificates of deposit                              789            (2,161)           (1,372)
    Borrowed funds                                    16,041              (356)           15,685
                                               --------------      ------------      ------------
      Total                                           18,562            (2,063)           16,499
                                               --------------      ------------      ------------
Net change in net interest income                     $8,309             $(792)           $7,517
                                               ==============      ============      ============


   Net interest income for the nine  months ended March 31, 2000
increased  $7.5  million  to $48.1 million  from  $40.6  million
during the nine months ended  March  31,  1999. The increase was
attributable  primarily  to  an  increase of $476.2  million  in
average interest-earning assets.   The  net interest rate spread
declined  9 basis points from 2.61% for the  nine  months  ended
March 31, 1999  to  2.52%  for  the  nine months ended March 31,
2000, and the net interest margin declined  20 basis points from
3.07% to 2.87% during the same period.

   The decline in interest rate spread and interest  rate margin
both  reflect  the  $373.4  million increase in average borrowed
funds,  which  possess  the highest  average  cost  of  interest
bearing liabilities, and  the  ongoing  effects of our continued
capital leverage strategy. While we recently  have  reduced  our
new  activity  related  to  the  capital  leverage strategy, the
cumulative  growth in capital leverage program  activity  during
the  fiscal  years   ended   June   30,  1998  and  1999,  still
significantly impacts our net interest income during the current
fiscal year, and the interest rate differential  between  assets
and  underlying  liabilities under the capital leverage strategy
are significantly  less  than  the  interest  rate  differential
between  our  other interest-earning assets and interest-bearing
liabilities.  The  declines  in  net  interest  rate  spread and
margin  also  reflect  the  decline  of  36  basis points in the
average yield on real estate loans. The effects  of  the  recent
interest rate increases upon the yield on real estate loans  was
minimal during the nine months ended March 31, 2000, since  real
estate  loans,  on average, have a longer term to repricing than
our other interest-earning  assets.  The decline in net interest
margin further resulted from the reduction from 111.2% to 108.3%
in  the ratio of interest earning  assets  to  interest  bearing
liabilities,  resulting  from  a  reduction  in interest earning
assets  funded by stockholders' equity (which bear  no

                                       -22-


opposing interest  expense), as the percentage of stockholders' equity to
total assets  has  declined  due to ongoing capital leverage and
stock repurchase activities.

   INTEREST INCOME.  Interest  income  for the nine months ended
March 31, 2000, was $120.5 million, an increase of $24.0 million
from $96.5 million during the nine months  ended March 31, 1999.
The  increase in interest income was primarily  attributable  to
increased interest income on real estate loans of $21.0 million,
on mortgage backed securities of $1.6 million, and on short-term
investments  (commercial  paper  and federal funds sold) of $1.7
million.  The increase in interest  income  on real estate loans
was attributable primarily to an increase of  $420.7  million in
the  average  balance of real estate loans, resulting from  both
$508.2 million  of  real  estate  loans  originated  during  the
twelve-month  period ended March 31, 2000, and $149.6 million of
real  estate  loans   acquired   in  connection  with  the  FIBC
acquisition.   The  increases  in interest  income  on  mortgage
backed  securities  and  short-term   securities  (comprised  of
federal funds sold and commercial paper  investments)  were also
attributable  primarily to increases in the average balances  of
these assets, resulting  from  mortgage  backed  securities  and
short term investments purchased during the period April 1, 1999
to  March  31,  2000.   Much of the increased purchases of short
term investments occurred  during the quarter ended December 31,
1999, in order to maintain added  liquidity  related to concerns
with possible increased deposit outflows resulting from consumer
concerns over Year 2000.  The average yield on  mortgage  backed
securities  and  short-term  investments  increased  by  7 basis
points  and  64 basis points, respectively due to recent general
increases in interest  rates.   Overall,  the yield on interest-
earning assets declined 13 basis points from  7.31%  during  the
nine months ended March 31, 1999 to 7.18% during the nine months
ended  March 31, 2000. The decline was attributable primarily to
a decline  in  average  yield  on  real estate loans of 36 basis
points, reflecting continued competition on lending in our local
market. Despite the recent general increases  in interest rates,
the overall yield on real estate loans declined  36 basis points
during the period.  Since real estate loans, on average,  have a
longer term to repricing than our other interest-earning assets,
the  effects  of  recent  interest rate increases take longer to
impact their overall yield.   In  addition,  the  yield  on real
estate   loans   during   the  quarter  ended  March  31,  2000,
experienced a lag effect from the high prepayment activity which
occurred  during  recent quarters,  which  lowered  the  overall
portfolio yield.  We  expect the effects of recent interest rate
increases and slower prepayment  levels  to  be  recognized more
fully  in  the  overall  real estate loan portfolio in  upcoming
quarters.

   INTEREST EXPENSE.  Interest  expense increased $16.5 million,
to $72.4 million during the nine  months  ended  March 31, 2000,
from $55.9 million during the nine months ended March  31, 1999.
This increase resulted primarily from increased interest expense
of  $15.7  million  on  borrowed  funds, which resulted from  an
increase in the average balance of  $373.4  million  during  the
nine  months  ended  March  31, 2000 compared to the nine months
ended March 31, 1999. The increase  in  the  average  balance of
borrowed funds resulted primarily from growth of $265.0  million
in FHLBNY advances during the period April 1, 1999 to March  31,
2000.   The  FHLBNY advances are generally medium-term interest-
bearing  liabilities,   which   are   utilized   to   fund  loan
originations  and  replace  deposit outflows. Additionally,  the
interest expense on NOW, Super  Now  and  money market increased
$1.9 million due to our recent money market  promotion,  and was
partially   offset   by   a   decline  in  interest  expense  on
certificates of deposits of $1.4  million, which resulted from a
reduction of 45 basis points in average  cost on certificates of
deposits, both of which resulted from the  cessation  of deposit
rate promotions that we maintained from July 1997 to June  1998.
The  average  cost  of  interest-bearing liabilities decreased 4
basis points to 4.67% during  the  nine  months  ended March 31,
2000,  from 4.70% during the nine months ended March  31,  1999,
due primarily  to the aforementioned decline in the average cost
of certificate of  deposits  of 45 basis points, and the decline
in the average cost of borrowed  funds  of 2 basis points, which
reflects  a  non-recurring  expense  of  $618,000   recorded  in
borrowings expense during the nine months ended March  31, 1999,
related to the prepayment penalties on retired borrowings.

     PROVISION  FOR LOAN LOSSES.  The provision for loan  losses
was $180,000 during  both  the  nine months ended March 31, 2000
and 1999, reflecting the continued  stability  of non-performing loans and

                                       -23-


charge-offs.  See "Asset Quality."  The  allowance for
loan losses declined $356,000 during the nine months ended March
31, 2000, as net charge-offs of $536,000 exceeded the  provision
of  $180,000  during  the  period.  Of the total net charge-offs
during the nine months ended March 31, 2000, $454,000 related to
a loan pool participation investment  acquired  from FIBC.  Upon
consummating  the FIBC acquisition, we provided reserves  within
our overall loan  loss allowance to cover this potential loss on
the loan pool investment.   After  attempting  to  recover  this
portion  of  the  total  investment,  we determined in November,
1999, that it would not be collectible  and  should  be charged-
off.   No  additional significant delinquencies related  to  the
loan pool investment were noted prior to the consummation of the
FIBC acquisition,  nor have any additional potential losses been
noted on this investment since we assumed its ownership. We have
continued our loan loss provisions and resultant increase in the
allowance for loan losses in response to our continued growth in
real estate loans.

   NON-INTEREST  INCOME.   Non-interest  income  increased  $1.4
million to $7.0 million  during  the nine months ended March 31,
2000, from $5.6 million during the  nine  months ended March 31,
1999.  The increase resulted primarily from  growth  in  service
charges and fees of $1.2 million due mainly to increased service
fees  and  charges  on deposits of $865,000, resulting primarily
from adjustments in our  deposit fee and service charges and the
addition of the five branches  acquired from FIBC.  Other income
increased $1.2 million, due primarily  to  increased income from
FHLBNY capital stock of $938,000, resulting  from an increase in
the balance of FHLBNY capital stock from $28.3  million at March
31, 1999 to $41.5 million at March 31, 2000. The increase in the
average  balance  of  FHLBNY  capital  stock resulted  from  our
increased borrowings with the FHLBNY during this period.

   Offsetting these increases was a decline  in  the net gain or
loss  on sales of investment and mortgage-backed securities  and
other assets, which resulted in a net loss of $54,000 during the
nine months  ended  March  31,  2000,  compared to a net gain of
$799,000 during the nine months ended March 31, 1999.  The sales
transactions related to securities during  the nine months ended
March 31, 1999, which resulted in a gain, related  to  disposals
of  equity  investments  which  we felt were at attractive sales
values.  The sales transactions involving  securities during the
nine months ended March 31, 2000, which resulted in a loss, were
made primarily in order to generate additional liquidity related
to possible increased deposit outflows resulting  from  consumer
concerns  over  the  Year  2000.   See  "Liquidity  and  Capital
Resources."   The  significant  loss  on  the sale of securities
during the nine months ended March 31, 2000,  was  offset  by  a
gain  on  the  sale  of  deposits  formerly  housed at our Gates
Avenue, Brooklyn branch.

   NON-INTEREST  EXPENSE.  Non-interest expense  increased  $4.8
million, from $21.9 million  during  the nine months ended March
31, 1999, to $26.7 million during the  nine  months  ended March
31,   2000.   The  increase  in  non-interest  expense  reflects
increases  of  $1.5  million  related  to  salaries and benefits
expense,  $754,000  related to occupancy and equipment  expense,
$309,000 related to data  processing costs, $1.2 million related
to goodwill amortization, and  $1.3  million  related  to  other
expenses.

   A  significant  portion  of  the  increase  in  salaries  and
benefits  and occupancy and equipment expenses resulted from the
addition of  new  employees,  property and equipment in the FIBC
acquisition.  The remaining salary  and benefit expense increase
reflects base salary and staff increases  over  the  past twelve
months.   The  remaining  increase  in  occupancy  and equipment
expense  reflects  non-recurring  real  estate  tax  refunds  of
$144,000 on branch properties which were recorded as a reduction
of  occupancy  and  equipment  expense during the quarter  ended
September 30, 1998.

   Increased data processing costs  of  $309,000  resulted  from
additional  systems  activity  related  to  growth  in both loan
activity  due  to  originations over the past twelve months  and
deposit activity related to the acquisition of the five branches
from FIBC.

   The increase in goodwill  expense  of  $1.2  million and core
deposit intangible expense of $460,000, resulted  from  goodwill
of  $44.2  million  and  core deposit intangible of $4.9 million
added  in  the  FIBC acquisition,  for  which  seven  months  of
amortization expense  are reflected during the nine months ended

                                       -24-

March 31, 1999, compared  to nine months of amortization expense
reflected in the nine months ended March 31, 2000.  The increase
in other expenses resulted  primarily  from  increased supplies,
postage and telephone expenses associated with operations of the
branches acquired from FIBC, and increased advertising  expenses
associated with recent customer promotions.

   INCOME TAX EXPENSE. Income tax expense increased $1.6  million,  or
17%,  during the nine months ended March 31, 2000 compared to the nine
months  ended  March  31,  1999, due primarily to the increase of $4.2
million,  or 17%, in pre-tax  income  during  the  same  period.   Our
effective tax rate remained relatively constant during this period, as
additional  tax  benefits  realized during the nine months ended March
31, 2000, associated with activities  of  subsidiary  companies,  were
offset by a decline in non-recurring income tax benefits from $670,000
during  the  nine  months  ended March 31, 1999 to $277,000 during the
nine months ended March 31,  2000.  All of these income tax recoveries
related to adjustments associated  with  the respective filings of the
previous fiscal year tax returns.

ITEM  3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE  ABOUT  MARKET
RISK

Quantitative  and  qualitative  disclosure about  market risk is
presented at June 30, 1999 in Exhibit  13.1 to our Annual Report
on Form 10-K, filed with the Securities  and Exchange Commission
on September 28, 1999.   There have been no  material changes in
our  market risk at March 31, 2000 compared to  June  30,  1999.
The following is an update of the discussion provided therein:

   GENERAL. Our largest component of market risk continues to be
interest  rate  risk.   Virtually  all of this risk continues to
reside at the Bank level.  The Bank  still  is  not  subject  to
foreign currency exchange or commodity price risk.  At March 31,
2000,  we  owned  no  trading assets, nor did we utilize hedging
transactions such as interest rate swaps and caps.

   ASSETS, DEPOSIT LIABILITIES  AND  WHOLESALE FUNDS.  There has
been no material change in the composition  of  assets,  deposit
liabilities  or wholesale funds from June 30, 1999 to March  31,
2000.


   GAP ANALYSIS.   Dime  of  Williamsburgh's  primary  source of
income  is  its  net  interest  income,  which is the difference
between  the  interest  income  earned on its  interest  earning
assets  and  the  interest  expense incurred  on  its   interest
bearing liabilities. At March  31,  2000,  our one year interest
rate sensitivity gap (the difference  between  our interest rate
sensitive assets maturing or repricing within one  year  and our
interest  rate  sensitive   liabilities  maturing  or  repricing
within one year, expressed as a percentage of total assets)  was
negative  25%,  compared to negative 16% at June 30, 1999.  In a
rising interest rate environment, an institution with a negative
gap would generally  be  expected,  absent  the effects of other
factors,  to  experience  a  greater  increase in  its  cost  of
liabilities relative to its yield on assets,   and thus decrease
an   institution's  net  interest  income.  Due  to  competitive
conditions  in  the  market  for  multi-family  lending, we have
increased  our  origination of fixed interest rate  multi-family
loans with maturities  up to 15 years compared to our historical
practice of originating  multi-family  loans with fixed interest
rates for the first five years of the loan  and  that  adjust at
the  conclusion of the initial five year term to a market  index
for the   remainder  of  the term of the loan, typically another
five  years.  At  March 31, 2000,  we  had  approximately  $79.7
million  of   multi-family  loans,  or  5%  of  our  total  loan
portfolio,  with   maturities   of   15  years.   We  have  also
experienced  an increase in the proportion  of  certificates  of
deposit and borrowings  maturing  within  one  year or less.  If
these   trends continue, our one year interest rate  sensitivity
gap may continue to widen.

   INTEREST  RATE  RISK  COMPLIANCE.  We continue to monitor the
impact of interest rate volatility  upon net interest income and
net portfolio value in the same manner  as  at  June  30,  1999.
There  have  been  no  changes  in  our board approved limits of
acceptable  variance in net interest income  and  net  portfolio
value at March  31,  2000  compared  to  June  30, 1999, and the
projected  changes  continue  to fall within the board  approved
limits at all levels of potential interest rate volatility.

                                       -25-

   As a federal savings bank, Dime  of Williamsburgh is required
to  monitor changes in the net present  value  of  the  expected
future  cash  flows  of  its  assets  and  liabilities, which is
referred  to  as  net  portfolio value or NPV. In  addition,  we
monitor our NPV ratio, which is our NPV divided by the estimated
market value of total assets.  The  NPV ratio can be viewed as a
corollary  to  our  capital  ratios.  To  monitor   our  overall
sensitivity to changes in interest rates, we simulate the effect
of  instantaneous  changes in interest rates of up to 200  basis
points on our assets  and  liabilities. As of December 31, 2000,
an increase in interest rates  of  200  basis  points would have
reduced  our  NPV by approximately 32.2%, resulting  in  an  NPV
ratio of 5.82%.   As  of  June 30, 1999, an increase in interest
rates  of  200  basis  points would  have  reduced  our  NPV  by
approximately 23.8%, resulting  in an NPV ratio of 6.90%.  There
can be no assurance that future changes in our mix of assets and
liabilities will not result in more  extensive  declines  in our
NPV and NPV ratio. Our focus on multi-family lending may subject
us to greater risk of an adverse impact on our operations from a
downturn  in the economy.  While we are currently reviewing  the
NPV calculation as of March 31, 2000, we anticipate that the NPV
ratio, under  an increase in interest rates of 200 basis points,
will remain above 5.00%


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We are involved in various legal actions arising in the ordinary
course of its business  which, in the aggregate, involve amounts
which are believed to be  immaterial  to our financial condition
and results of operations.

ITEM 2.    CHANGES IN SECURITIES AND USE OF PROCEEDS

     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

     (l) EXHIBITS
           Exhibit 11. Statement Re:  Computation  of  Per Share
Earnings
           Exhibit  27.  Financial Data Schedule (included  only
                           with EDGAR filing).

     (B)   REPORTS ON FORM 8-K

           None.

                                       -26-

                              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.

                                 Dime Community Bancshares, Inc.


Dated:   April   12, 2000        By:    /S/  VINCENT   F. PALAGIANO
                                      -----------------------------
                                      Vincent F. Palagiano
                                      Chairman of the  Board and
                                        Chief Executive Officer






Dated:   April  12, 2000    By:         /S/   KENNETH J. MAHON
                                      -----------------------------
                                      Kenneth J. Mahon
                                      Executive  Vice  President
                                        and Chief Financial Officer