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 December 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, JANUARY 31, 2001

           $.01 Par Value                        11,425,389


                                      -2-

                             PART I - FINANCIAL INFORMATION
                                                                          PAGE
Item 1.      Financial Statements
             Consolidated  Statements  of Condition at December 31, 2000
                (Unaudited) and June 30, 2000                               3
             Consolidated Statements of Operations for the Three and Six
                Months Ended December 31, 2000 and 1999 (Unaudited)         4
             Consolidated Statements of Changes in Stockholders' Equity
                for the Six Months Ended December 31, 2000 and
                Comprehensive Income for the Three and Six Months Ended
                December 31, 2000 and 1999 (Unaudited)                      5


             Consolidated  Statements  of Cash Flows for the Six Months
                Ended December 31, 2000 and 1999 (Unaudited)                6
                Notes to Consolidated Financial Statements (Unaudited)      7
Item 2.      Management's    Discussion    and    Analysis    of
                Financial Condition and Results of Operations            8-22
Item 3       Quantitative and Qualitative Disclosure About Market Risk     22

                             PART II - OTHER INFORMATION
Item 1.      Legal Proceedings                                             22
Item 2.      Changes in Securities and Use of Proceeds                     22
Item 3.      Defaults Upon Senior Securities                               22
Item 4.      Submission of Matters to a Vote of Security Holders           23
Item 5.      Other Information                                             23
Item 6.      Exhibits and Reports on Form 8-K                              23
             Signatures                                                    24
             Exhibits

EXPLANATORY NOTES:  Statements contained in this Quarterly Report  on Form 10-Q
relating  to  plans,  strategies,  economic  performance and trends, and  other
statements that are not descriptions of historical facts may be forward-looking
statements within the meaning of Section 27A of  the Securities Act of 1933 and
Section  21E  of  the  Securities  Exchange  Act  of  1934.    Forward  looking
information is inherently 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, 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 our
operations  and  investments.   We  have  no obligation to update these forward
looking statements.

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 DECEMBER 31,
                                                                                               2000                     AT JUNE 30,
                                                                                           (UNAUDITED)                      2000
                                                                                          ---------------              -----------
ASSETS:
Cash and due from banks                                                                           $17,659                  $15,371
Investment securities held to maturity (estimated market value of $9,539 and
   $17,351 at December 31, 2000 and June 30, 2000, respectively)                                    9,508                   17,489
Investment securities available for sale:
   Bonds and notes (amortized cost of $106,847 and $109,057 at December 31,
   2000 and June 30, 2000, respectively)                                                          105,628                  105,316
Marketable equity securities (historical cost of $14,203 and $14,948 at
   December 31, 2000 and June 30, 2000, respectively)                                              15,687                   15,805
Mortgage backed securities held to maturity (estimated market value of
   $11,079 and $13,263 at December 31, 2000 and June 30, 2000, respectively)                       10,983                   13,329
Mortgage backed securities available for sale (amortized cost of $406,230
   and $438,160 at December 31, 2000 and June 30, 2000, respectively)                             406,945                  429,361
Federal funds sold                                                                                 36,145                    9,449
Loans:
    Real estate                                                                                 1,807,977                1,713,552
    Other loans                                                                                     7,468                    7,648
    Less: Allowance for loan losses                                                               (15,382)                 (14,785)
                                                                                          ---------------              -----------
    Total loans, net                                                                            1,800,063                1,706,415
                                                                                          ---------------              -----------
Loans held for sale                                                                                    -                       100
Premises and fixed assets, net of accumulated depreciation                                         14,777                   14,771
Federal Home Loan Bank of New York Capital Stock                                                   42,770                   42,423
Other real estate owned, net                                                                          438                      381
Goodwill                                                                                           57,946                   60,254
Other assets                                                                                       68,135                   71,675
                                                                                          ---------------              -----------
TOTAL ASSETS                                                                                   $2,586,684               $2,502,139
                                                                                          ===============              ===========
LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES:
Due to depositors                                                                              $1,264,664               $1,219,148
Escrow and other deposits                                                                          62,515                   35,161
Securities sold under agreements to repurchase                                                    424,454                  434,027
Federal Home Loan Bank of New York advances                                                       567,500                  555,000
Subordinated notes payable                                                                         25,000                   25,000
Other liabilities                                                                                  26,319                   26,634
                                                                                          ---------------              -----------
TOTAL LIABILITIES                                                                               2,370,452                2,294,970
                                                                                          ---------------              -----------
STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par, 9,000,000 shares authorized,
   none outstanding at December 31, 2000 and June 30, 2000)                                           -                        -
Common stock ($0.01 par, 45,000,000 shares authorized, 14,585,365 shares and
   14,583,765 shares issued at December 31, 2000 and June 30, 2000,
   respectively, and 11,389,416 shares and 11,664,174 shares outstanding at
   December 31, 2000  and June 30, 2000,  respectively)                                               145                      145
Additional paid-in capital                                                                        150,260                  150,034
Retained earnings                                                                                 140,924                  133,769
Accumulated other comprehensive income (loss)                                                         480                   (6,309)
Unallocated common stock of Employee Stock Ownership Plan                                          (6,602)                  (6,853)
Unearned common stock of Recognition and Retention Plan                                            (3,360)                  (4,324)
Common stock held by Benefit Maintenance Plan                                                      (2,449)                  (1,790)
Treasury stock, at cost (3,195,949 shares and 2,919,591 shares
   at December 31, 2000 and June 30, 2000, respectively)                                          (63,166)                 (57,503)
                                                                                          ---------------              -----------
TOTAL STOCKHOLDERS' EQUITY                                                                        216,232                  207,169
                                                                                          ---------------              -----------
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                                                     $2,586,684               $2,502,139
                                                                                          ===============              ===========

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 SIX MONTHS
                                                                  ENDED DECEMBER 31,                   ENDED DECEMBER 31,
                                                            ------------------------------         ---------------------------
                                                                                                 
                                                                2000               1999               2000              1999
                                                            ----------          ----------         ---------          --------
INTEREST INCOME:
Loans secured by real estate                                   $34,299             $29,093           $67,620           $56,096
Other loans                                                        159                 161               337               310
Investment securities                                            2,297               2,559             4,472             5,144
Mortgage-backed securities                                       7,178               7,610            14,566            15,709
Other                                                            1,133               2,474             2,113             3,247
                                                            ----------          ----------         ---------          --------
   TOTAL INTEREST  INCOME                                       45,066              41,897            89,108            80,506
                                                            ----------          ----------         ---------          --------
INTEREST EXPENSE:
Deposits  and escrow                                            12,404              11,130            24,419            22,354
Borrowed funds                                                  16,122              14,039            32,302            24,864
                                                            ----------          ----------         ---------          --------
   TOTAL INTEREST EXPENSE                                       28,526              25,169            56,721            47,218
      NET INTEREST INCOME                                       16,540              16,728            32,387            33,288
PROVISION FOR LOAN LOSSES                                          560                  60               620               120
                                                            ----------          ----------         ---------          --------
NET INTEREST INCOME AFTER PROVISION FOR LOAN LOSSES             15,980              16,668            31,767            33,168
                                                            ----------          ----------         ---------          --------
NON-INTEREST INCOME:
Service charges and other fees                                   1,088               1,163             2,053             2,139
Net gain (loss) on sales and redemptions of
   securities and other assets                                     754                (145)              790               (14)
Net gain (loss) on sales of loans                                   (1)                 -                 -                 (8)
Other                                                              930                 480             1,730             1,484
                                                            ----------          ----------         ---------          --------
   TOTAL NON-INTEREST INCOME                                     2,771               1,498             4,573             3,601
                                                            ----------          ----------         ---------          --------
NON-INTEREST EXPENSE:
Salaries and employee benefits                                   3,355               3,532             6,652             6,956
ESOP and RRP compensation expense                                  726               1,059             1,417             2,189
Occupancy and equipment                                          1,063                 945             2,034             1,883
Federal deposit insurance premiums                                  63                 118               126               233
Data processing costs                                              467                 408               891               840
Goodwill amortization                                            1,154               1,154             2,308             2,308
Other                                                            1,974               1,793             3,741             3,486
                                                            ----------          ----------         ---------          --------
   TOTAL NON-INTEREST EXPENSE                                    8,802               9,009            17,169            17,895
                                                            ----------          ----------         ---------          --------
INCOME BEFORE INCOME TAXES                                       9,949               9,157            19,171            18,874
INCOME TAX EXPENSE                                               3,957               3,741             7,606             7,898
                                                            ----------          ----------         ---------          --------
        NET INCOME                                              $5,992              $5,416           $11,565           $10,976
                                                            ==========          ==========         =========          ========
EARNINGS PER SHARE:
   BASIC                                                         $0.57               $0.47             $1.09             $0.95
                                                            ==========          ==========         =========          ========
   DILUTED                                                       $0.54               $0.45             $1.04             $0.90
                                                            ==========          ==========         =========          ========

See notes to consolidated financial statements


                                      -5-

DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY
AND COMPREHENSIVE INCOME (UNAUDITED)    (IN THOUSANDS)


                                                                 
                                                                                          FOR THE SIX
                                                                                          MONTHS ENDED
                                                                                     DECEMBER 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                                                                 150,034
Stock options exercised                                                                             24
Amortization of excess fair value over cost - ESOP stock                                           202
                                                                                     -----------------
Balance at end of period                                                                       150,260
                                                                                     -----------------
   RETAINED EARNINGS:
Balance at beginning of period                                                                 133,769
Net income for the period                                                                       11,565
Cash dividends declared and paid                                                                (4,410)
                                                                                     -----------------
Balance at end of period                                                                       140,924
                                                                                     -----------------
   ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS), NET:
Balance at beginning of period                                                                  (6,309)
Change in unrealized gain (loss) on securities available for sale
   during the period, net of deferred taxes                                                      6,789
                                                                                     -----------------
Balance at end of period                                                                           480
                                                                                     -----------------
   EMPLOYEE STOCK OWNERSHIP PLAN:
Balance at beginning of period                                                                  (6,853)
Amortization of earned portion of ESOP stock                                                       251
                                                                                     -----------------
Balance at end of period                                                                        (6,602)
                                                                                     -----------------
   RECOGNITION AND RETENTION PLAN:
Balance at beginning of period                                                                  (4,324)
Amortization of earned portion of RRP stock                                                        964
                                                                                     -----------------
Balance at end of period                                                                        (3,360)
                                                                                     -----------------
   BENEFIT MAINTENANCE PLAN:
Balance at beginning of period                                                                  (1,790)
Common stock acquired by BMP                                                                      (659)
                                                                                     -----------------
Balance at end of period                                                                        (2,449)
                                                                                     -----------------
   TREASURY STOCK:
Balance at beginning of period                                                                 (57,503)
Purchase of 276,358 shares, at cost                                                             (5,663)
                                                                                     -----------------
Balance at end of period                                                                       (63,166)
                                                                                     -----------------



STATEMENTS OF COMPREHENSIVE INCOME:
                                                                                                        
                                                           THREE                   THREE               SIX                 SIX
                                                        MONTHS ENDED           MONTHS ENDED         MONTHS ENDED      MONTHS ENDED
                                                         DECEMBER 31,           DECEMBER 31,        DECEMBER 31,      DECEMBER 31,
                                                             2000                  1999                 2000             1999
                                                       --------------          ------------         ------------      ------------
Net Income                                                     $5,992                $5,416              $11,565            10,976
Reclassification adjustment for securities
   sold, net of taxes of $348, and $(628),
   during the three months ended  December 31,
   2000 and 1999, respectively, and $348,
   and $(575)  during the six months ended
   December 31, 2000 and 1999,
   respectively.                                                 (408)                  738                 (408)              674
Net unrealized securities gains (losses)
   arising  during the period, net of  deferred
   taxes of $3,384 and $(2,563) during the
   three months  ended  December 31, 2000 and
   1999,  respectively
   and $6,131 and $(2,637) during the six months
   ended December 31,  2000 and 1999,
   respectively.                                                3,972                (3,009)               7,197            (3,095)
                                                       --------------          ------------         ------------      ------------
Total comprehensive income                                     $9,556                $3,145              $18,354            $8,555
                                                       ==============          ============         ============      ============

See notes to consolidated financial statements


                                      -6-

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


                                                                                                          FOR THE SIX MONTHS
                                                                                                           ENDED DECEMBER 31,
                                                                                                  --------------------------------
                                                                                                        
                                                                                                     2000                   1999
                                                                                                  ----------              --------
CASH FLOWS FROM OPERATING ACTIVITIES:                                                                     (In THOUSANDS)
Net Income                                                                                           $11,565               $10,976
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH PROVIDED BY OPERATING ACTIVITIES:
Net loss (gain) on investment and mortgage backed securities sold                                       (756)                1,249
Net gain on sale of other assets                                                                         (34)                  (12)
Net loss on sale of loans held for sale                                                                   -                      8
Net depreciation and amortization                                                                        544                   417
ESOP and RRP compensation expense                                                                      1,417                 2,189
Provision for loan losses                                                                                620                   120
Goodwill amortization                                                                                  2,308                 2,308
Decrease in loans held for sale                                                                          100                    -
Increase in other assets and other real estate owned                                                  (2,269)               (2,164)
Decrease in other liabilities                                                                           (315)                 (407)
                                                                                                  ----------              --------
Net cash provided by operating activities                                                             13,180                14,684
                                                                                                  ----------              --------
CASH FLOWS FROM INVESTING ACTIVITIES:
Net increase in Federal funds sold                                                                   (26,696)              (38,328)
Proceeds from  maturities of investment securities held to maturity                                    3,000                    45
Proceeds from  maturities of investment securities available for sale                                  2,220               130,422
Proceeds from calls of investment securities held to maturity                                          5,000                10,000
Proceeds from calls of investment securities available for sale                                           -                  2,400
Proceeds from sales of investment securities available for sale                                        1,729                21,772
Proceeds from sales of mortgage backed securities available for sale                                      -                 27,526
Purchases of investment securities available for sale                                                   (219)             (133,703)
Purchases of mortgage backed securities available for sale                                                -                 (9,799)
Principal collected on mortgage backed securities held to maturity                                     2,346                 4,844
Principal collected on mortgage backed securities available for sale                                  31,895                41,684
Net increase in loans                                                                                (94,267)             (196,274)
Purchases of fixed assets                                                                               (642)                 (489)
Purchase of Federal Home Loan Bank stock                                                                (347)              (13,195)
                                                                                                  ----------              --------
Net cash used in investing activities                                                                (75,981)             (153,095)
                                                                                                  ----------              --------
CASH FLOWS FROM FINANCING ACTIVITIES:
Net increase (decrease) in due to depositors                                                          45,516               (42,280)
Net increase (decrease) in escrow and other deposits                                                  27,354               (19,697)
Proceeds from Federal Home Loan Bank of New York Advances                                             12,500               285,000
Decrease in securities sold under agreements to repurchase                                            (9,573)              (63,490)
Cash dividends paid                                                                                   (4,410)               (3,815)
Exercise of stock options and tax benefits of stock options and RRP                                       24                   164
Purchase of common stock by Benefit Maintenance Plan and RRP                                            (659)                 (959)
Purchase of treasury stock                                                                            (5,663)               (6,481)
                                                                                                  ----------              --------
Net cash provided by financing activities                                                             65,089               148,442
                                                                                                  ----------              --------
INCREASE IN CASH AND DUE FROM BANKS                                                                    2,288                10,031
CASH AND DUE FROM BANKS, BEGINNING OF PERIOD                                                          15,371                17,801
                                                                                                  ----------              --------
CASH AND DUE FROM BANKS, END OF PERIOD                                                               $17,659               $27,832
                                                                                                  ==========              ========
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION:
Cash paid for income taxes                                                                             3,830                12,654
                                                                                                  ==========              ========
Cash paid for interest                                                                                55,553                44,227
                                                                                                  ==========              ========
Transfer of loans to Other real estate owned                                                             102                   412
                                                                                                  ==========              ========
Change in unrealized gain (loss) on available for sale securities,
   net of deferred taxes                                                                               6,789                (2,421)
                                                                                                  ==========              ========

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 December 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 December 31,
2000, the results of operations for the three-month and six-month periods ended
December  31,  2000 and 1999, cash flows for the six months ended December  31,
2000 and 1999, changes  in  stockholders'  equity  for  the  six  months  ended
December  31,  2000  and comprehensive income for the three-month and six-month
periods ended December  31,  2000  and 1999.  The results of operations for the
three-month and six-month periods ended  December 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, 2000 and notes thereto.

3.   TREASURY STOCK

   During the six months ended December 31, 2000, we repurchased 276,358 shares
of  our  common  stock  into treasury. The average price of the treasury shares
acquired was $20.48 per share,  and  all  shares  have  been  recorded  at  the
acquisition cost.

4.   RECENTLY ISSUED ACCOUNTING STANDARDS


     ACCOUNTING   FOR   TRANSFERS   AND   SERVICING  OF  FINANCIAL  ASSETS  AND
EXTINGUISHMENTS OF LIABILITIES - In September,  2000,  the Financial Accounting
Standards  Board  issued Statement of Financial Accounting  Standards  No.  140
"Accounting for Transfers and Servicing of Financial Assets and Extinguishments
of Liabilities," ("SFAS  140")  replacing  Financial Accounting Standards Board
Statement No. 125.  SFAS 140 revises the standard  for accounting and reporting
for transfers and servicing of financial assets such  as receivables, loans and
securities,   factoring   transactions,  wash  sales, servicing   assets   and

                                      -8-

liabilities,  collateralized   borrowing   arrangements,   securities   lending
transactions,  repurchase  agreements, loan participations, and extinguishments
of liabilities.  The new standard  is  based  on  consistent  application  of a
financial-components  approach  that  recognizes  the  financial  and servicing
assets  a  company  controls  and  the  liabilities  a  company  has  incurred,
derecognizes   financial   assets   when   control  has  been  surrendered  and
derecognizes  liabilities  when extinguished.   SFAS  140  provides  consistent
guidelines for distinguishing transfers of financial assets from transfers that
are secured borrowings.  The Company is required to adopt SFAS 140 by March 31,
2001.  SFAS 140 is not expected  to  have  a material impact upon the Company's
consolidated financial statements.

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 SIX MONTHS
                                                               ENDED DECEMBER 31,                       ENDED DECEMBER 31,
                                                           ---------------------------                -------------------------
                                                                                                
                                                            2000                  1999                 2000                1999
                                                           ------                -----                -----               ------
PERFORMANCE AND OTHER SELECTED RATIOS:
Return on Average Assets                                     0.94%                0.88%                0.91%                0.93%
Return on Average Stockholders' Equity                      11.24                10.21                10.97                10.36
Core Return on Average Stockholders' Equity (1)             10.97                10.18                10.80                 9.95
Stockholders Equity to Total Assets                          8.36                 8.78                 8.36                 8.78
Tangible Equity to Total Tangible Assets                     6.12                 6.41                 6.12                 6.41
Loans to Deposits at End of Period                         143.55               131.07               143.55               131.07
Loans to Earning Assets at End of Period                    74.31                69.48                74.31                69.48
Average Interest Rate Spread                                 2.35                 2.48                 2.34                 2.58
Net Interest Margin                                          2.75                 2.86                 2.72                 2.96
Average Interest Earning Assets to average interest        109.47               109.78               108.83               110.07
bearing liabilities
Core Non-interest Expense to Average Assets (2)              1.17                 1.25                 1.14                 1.29
Core Efficiency Ratio (2)                                   40.10                41.64                39.95                41.11
Effective Tax Rate                                          39.77                40.85                39.67                41.85
Dividend payout ratio                                       35.19                37.78                36.54                35.56
Average Tangible Equity                                  $153,057             $149,292             $152,585             $147,860
PER SHARE DATA:
Reported EPS (Diluted)                                       0.54                 0.45                 1.04                 0.90
Core EPS  (Diluted) (1)                                      0.52                 0.45                 1.02                 0.87
Cash dividends per share                                     0.19                 0.17                 0.38                 0.32
Stated Book Value                                           18.99                16.97                18.99                16.97
Tangible Book Value                                         13.56                12.07                13.56                12.07
CASH EARNINGS DATA (3):
Cash Earnings                                               8,078                7,837               15,703               15,886
Cash EPS (Diluted)                                           0.73                 0.65                 1.41                 1.31
Core Cash EPS  (Diluted) (1)                                 0.71                 0.65                 1.39                 1.27
Cash Return on Average Assets                                1.27%                1.28%                1.24%                1.35%
(TABLE CONTINUED ON NEXT PAGE)



                                      -9-



                                                              FOR THE THREE MONTHS                      FOR THE SIX MONTHS
                                                               ENDED DECEMBER 31,                       ENDED DECEMBER 31,
                                                           ---------------------------                -------------------------
                                                                                                
                                                            2000                  1999                 2000               1999
                                                           ------                -----                -----              ------
Cash Return on Average Stockholders' Equity                 15.16                14.77                14.90                14.99
Core Cash Return on Average Stockholders' Equity (1)        14.88                14.74                14.72                14.58
Cash Non-interest Expense to Average Assets (4)              1.05                 1.08                 1.03                 1.10
Cash Efficiency Ratio (4)                                   36.19                35.87                36.03                35.18
ASSET QUALITY SUMMARY:
Net charge-offs                                               $17                 $464                  $23                 $512
Non-performing Loans                                        3,950                2,967                3,950                2,967
Other real estate owned                                       438                1,180                  438                1,180
Non-performing Loans/Total Loans                             0.22%                0.19%                0.22%                0.19%
Non-performing Assets/Total Assets                           0.17                 0.17                 0.17                 0.17
Allowance for Loan Loss/Total Loans                          0.85                 0.93                 0.85                 0.93
Allowance for Loan Loss/Non-performing Loans               389.42               495.08               389.42               495.08
REGULATORY CAPITAL RATIOS: (BANK ONLY)
Tangible capital                                             6.01%                5.66%                6.01%                5.66%
Leverage capital                                             6.01                 5.66                 6.01                 5.66
Total risk-based capital                                    12.72                10.73                12.72                10.73
EARNINGS TO FIXED CHARGES RATIOS
Including interest on deposits                               1.35x                1.36x                1.34x                1.40x
Excluding interest on deposits                               1.62                 1.65                 1.59                 1.76


(1) Amounts exclude gains and losses on sales of assets, and other significant
    non-recurring income or expense items.

(2) 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
    47.43% and 1.38%, respectively, for the three months ended December 31,
    2000, 49.04% and 1.47%, respectively, for the three months ended December
    31, 1999, 47.47% and 1.36%, respectively, for the six months ended December
    31, 2000, and 48.48% and 1.52%, respectively, for the six months ended
    December 31, 1999.

(3) Amounts exclude non-cash expenses related to goodwill and core deposit
    intangible amortization and compensation expense related to stock benefit
    plans.

(4) In calculating these ratios, non-interest expense excludes non-cash
    expenses related to goodwill and core deposit intangible amortization and
    compensation expense related to 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 real
estate  mortgage  loans,  and  the  purchase   of   mortgage-backed  and  other
securities.   Increases  in  interest  rates  during the period  January,  2000
through  December,  2000  has resulted in a decline  in  our  loan  origination
activity.  During the six months  ended December 31, 2000, our real estate loan
originations totaled $148.4 million  compared  to  $296.7  million  for the six
months  ended  December  31,  1999.   Purchases  of  mortgage-backed  and other
securities totaled $219,000 for the six months ended December 31, 2000 compared
to  $143.5 million for the six months ended December 31, 1999.  In response  to
both interest rate increases and a reduction in our overall capital ratios from
the previous year, we reduced our level of capital leverage transactions during
the six months ended December 31, 2000, which resulted in a decline in security
purchases during the period.


                                      -10-

   Funding  for  loan originations and security purchases during the six months
ended December 31,  2000,  was  obtained primarily from principal repayments on
loans  and  mortgage-backed  securities,   deposit  growth  and  maturities  of
investment securities. Principal repayments  on real estate loans and mortgage-
backed securities totaled $91.6 million during  the  six  months ended December
31, 2000, compared to $150.3 million during the six months  ended  December 31,
1999.   Interest  rate  increases  during  the  period  January,  2000  through
December,  2000  significantly  slowed  principal  repayment rates on both real
estate  loans and mortgage-backed securities during this  period,  particularly
loan prepayments.   Maturities and calls of investment securities totaled $10.2
million during the six  months  ended  December  31,  2000,  and $142.9 million
during  the  six months ended December 31, 1999.  During the six  months  ended
December 31, 1999,  we  were  concerned over the potential of excessive deposit
outflows due to customer concerns  over possible computer problems upon turning
to the Year 2000.  In order to alleviate  liquidity  concerns  that  could have
resulted   in  the  event  of  excessive  deposit  outflows,  we  maintained  a
significant  level  of short-term, liquid investments during this period.  As a
result of the rollover  of  these  short-term securities, our level of security
purchases and maturities were considerably higher during the six ended December
31, 1999, than would have otherwise been planned.

   Deposits increased $45.5 million  during  the  six months ended December 31,
2000,  compared  to a decrease of $42.3 million during  the  six  months  ended
December 31, 1999.   The  increase  in  deposits  during  the  six months ended
December 31, 2000 primarily reflects increased marketing efforts  over the past
twelve  months which have helped generate additional deposit balances  in  both
certificate  and  non-certificate  accounts.   The  greatest growth during this
period has been realized in our money market accounts,  which  increased  $32.8
million  during  the  six  months  ended  December  31,  2000.  The decrease in
deposits during the six months ended December 31, 1999, reflected the runoff of
higher-cost  certificate  of  deposit  accounts which were gathered  from  rate
promotions during the fiscal year ended June 30, 1997.  The decline during this
period  also reflected the sale of $19.0  million  in  deposits  at  our  Gates
Avenue, Brooklyn  branch  in November, 1999.  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 December 31, 2000 totaled $475.7 million.
Based upon our current pricing strategy  and  deposit  retention experience, we
believe that we will retain a significant portion of such deposits.

   Stockholders  equity  increased  $9.1 million during the  six  months  ended
December 31, 2000, due to the addition  of  net income of $11.6 million and the
change of $6.8 million in the after-tax unrealized gain (loss) on available for
sale  securities at June 30, 2000.  These increases  to  equity  was  partially
offset by cash dividends of $4.4 million and treasury stock repurchases of $5.7
million during the same period.  During the six months ended December 31, 2000,
we repurchased  276,358  shares  of our common stock into treasury. The average
price of the treasury shares acquired was $20.48 per share, and all shares have
been recorded at the acquisition cost.

   As of December 31, 2000, we had  434,016  shares remaining to be repurchased
under  our Seventh Stock Repurchase Program.  Based  upon  the  closing  market
price of  $25.25  per  share  for  our common stock as of December 31, 2000, we
would utilize approximately $11.0 million  in  funds in order to repurchase all
of the remaining authorized shares under the Seventh Stock Repurchase Program.

   On January 18, 2001, we declared a cash dividend  of  $0.19 per common share
to all shareholders of record on January 30, 2001. This dividend  is payable on
February 7, 2001.

   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
December  31,  2000,  the Bank's liquidity ratio was 12.8%.  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.   The  Bank's
liquidity ratio fluctuates on a daily basis due primarily to deposit flows.


                                      -11-

   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 the Bank's $757.7 million borrowing limit at the FHLBNY. At December 31,
2000,   the  Bank  had  $585.0  million  in  short-  and  medium-term  advances
outstanding at the FHLBNY, and a remaining borrowing limit of $172.7 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 December 31, 2000, the Bank  was  in compliance
with all applicable regulatory capital requirements.  Tangible capital  totaled
$148.0 million, or 6.01% of total tangible assets, leverage capital  was  6.01%
of  adjusted  assets,  and total risk-based capital was 12.72% of risk weighted
assets. In addition, at  December  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 $4.0 million  at  December 31, 2000, compared to $4.4 million
at June 30, 2000.  We also had 29 loans totaling $780,000 delinquent 60-89 days
at December 31, 2000, as compared to 25 such delinquent loans totaling $754,000
at  June  30,  2000.   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  Principles  Generally Accepted in the  United  States  of
America,  we  are  required  to  account  for  certain  loan  modifications  or
restructurings   as   ''troubled-debt   restructurings.''   In   general,   the
modification  or  restructuring   of   a   debt   constitutes  a  troubled-debt
restructuring if we, for economic or legal reasons  related  to  the borrower's
financial  difficulties, grant a concession to the borrower that we  would  not
otherwise consider.  We had two loans classified as troubled-debt restructuring
at December 31, 2000, totaling $3.6 million, compared to one such loan totaling
$700,000 at  June  30,  2000.   During  the quarter ended December 31, 2000, we
added  one non-residential real estate loan  to  troubled-debt  restructurings.
This loan was delinquent 60 days at September 30, 2000, and was brought current
on all interest through October, 2000, shortly after which time we entered into
a payment  restructuring  agreement as a result of weaknesses in the short-term
cash flows surrounding the  underlying  collateral..   Under  the terms of this
restructuring agreement, repayments of all principal and interest are scheduled
to commence in April, 2002, and conclude at the stated maturity  of the loan in
July, 2003.  In connection with this loan, we added a provision of  $500,000 to
our allowance for loan losses during the quarter ended December 31, 2000.  This
loan is also deemed impaired in accordance with SFAS 114 at December 31, 2000.

   The  remaining  $700,000  troubled-debt  restructuring loan is currently  on
accrual status and it has been performing in  accordance with the restructuring
terms  for over one year.  The current regulations  of  the  Office  of  Thrift
Supervision require that troubled-debt restructurings remain classified as such
until either the loan is repaid or returns to its original terms.

   SFAS  114  provides  guidelines  for determining and measuring impairment in
loans. For each loan that we determine  to  be impaired, impairment is measured
by the amount the carrying balance of the loan, including all accrued interest,
exceeds the estimate of fair value.  A specific  reserve  is established within
the  allowance  for  loan losses, to the extent of impairment.   Generally,  we
consider non-performing  loans to be impaired loans. The recorded investment in
loans deemed impaired was  approximately  $5.5 million as of December 31, 2000,
consisting  of  four  loans,  compared with $2.6  million  at  June  30,  2000,
consisting of three loans.  The  average  balance  of  impaired  loans was $3.6


                                      -12-

million for the six months ended December 31, 2000 compared to $1.3 million for
the  six  months  ended  December  31, 1999.  The increase in both current  and
average balance of impaired loans resulted  primarily  from the addition of the
$2.9 million troubled-debt restructuring to impaired status  during the quarter
ended December 31, 2000.  At December 31, 2000, reserves totaling  $1.6 million
have  been  allocated within the allowance for loan losses for impaired  loans.
At December 31,  2000,  non-performing  loans  exceed  impaired  loans  by $1.6
million.   This  difference  is  comprised of the previously noted $2.9 million
troubled-debt restructuring loan,  which,  while not included in non-performing
loans at December 31, 2000, is deemed impaired,  and  which is partially offset
by  $1.3  million  of  one-to four-family, cooperative apartment  and  consumer
loans, which, while on non-accrual  status, are not deemed impaired.  This $1.3
million in one- to four-family, cooperative  apartment,  and consumer loans are
not  deemed impaired since they have outstanding balances less  than  $227,000,
and are  considered  a  homogeneous  loan  pool  that  are  not  required to be
evaluated for impairment.

   The balance of other real estate owned ("OREO") was $438,000, consisting  of
6  properties,  at  December  31,  2000  compared  to  $381,000, comprised of 7
properties at June 30, 2000.  During the six months ended  December  31,  2000,
one property with a recorded balance of $102,000 was transferred into OREO, and
was  partially  offset  by  the  sale of two properties with aggregate recorded
balances of $45,000 during this period.

   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 DECEMBER 31, 2000         AT JUNE 30, 2000
                                                                   --------------------         ----------------
                                                                            (Dollars In Thousands)
NON-PERFORMING LOANS:
   One- to four-family                                                           $1,181                   $1,769
   Multi-family and underlying cooperative                                        2,584                    2,591
   Cooperative apartment                                                             90                       54
   Other loans                                                                       95                        7
                                                                   --------------------         ----------------
TOTAL NON-PERFORMING LOANS                                                        3,950                    4,421
TOTAL OREO                                                                          438                      381
                                                                   --------------------         ----------------
TOTAL NON-PERFORMING ASSETS                                                      $4,388                   $4,802
                                                                   ====================         ================
TROUBLED-DEBT RESTRUCTURINGS                                                     $3,624                     $700
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
   RESTRUCTURINGS                                                                 8,012                    5,502
IMPAIRED LOANS                                                                    5,508                    2,591
TOTAL NON-PERFORMING LOANS TO TOTAL LOANS                                          0.22%                    0.26%
TOTAL IMPAIRED LOANS TO TOTAL LOANS                                                0.30                     0.15
TOTAL NON-PERFORMING ASSETS TO TOTAL ASSETS                                        0.17                     0.19
TOTAL NON-PERFORMING ASSETS AND TROUBLED-DEBT
   RESTRUCTURINGS TO TOTAL ASSETS                                                  0.31                     0.22


COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2000 AND JUNE 30, 2000

   ASSETS. Our assets totaled $2.59  billion  at December 31, 2000, an increase
of $84.5 million from total assets of $2.50 billion  at  June  30,  2000.   The
growth  in  assets  was  experienced  primarily  in  real  estate  loans, which
increased $94.4 million since June 30, 2000.  The increase in real estate loans
resulted primarily from real estate loan originations of $148.4 million  during
the  six  months  ended  December 31, 2000, of which $126.4 million were multi-
family and underlying cooperative  loans.   While  real estate loan origination


                                      -13-

levels  have recently declined, our loan portfolio has  still  increased  as  a
result of  a  corresponding  decline in prepayment levels.  Both the decline in
origination  and  prepayment  levels  have  resulted  from  the  interest  rate
increases during the period January, 2000 through December, 2000.

   Offsetting the increase in real  estate  loans  was  an aggregate decline of
$24.8 million in mortgage-backed securities held to maturity  and available for
sale,  resulting  from  principal  repayments  on  these securities during  the
period, and an aggregate decline of $7.8 million in  investment securities held
to  maturity  and  available  for  sale,  resulting  from maturities  of  these
securities  during  the  period.  Securities purchase activities  were  minimal
during the six months ended December 31, 2000, as asset growth has been focused
primarily upon originating  real estate loans.  See "Capital Leverage Strategy"
below.

   LIABILITIES. Total liabilities increased $75.5 million during the six months
ended December 31, 2000, due  primarily  to  an  increase  of  $45.5 million in
deposits.  The growth in deposits resulted mainly from the success  of  various
sales and marketing activities during the past twelve months.  These sales  and
marketing   activities   targeted  growth  in  non-certificate  balances  (with
particular emphasis upon money  market  and  checking  accounts)  and  customer
households  (with  a focus upon relationship development).  In addition, escrow
and other deposits increased  $27.4  million  during this period as a result of
growth  in  mortgage escrow funds.  Since the growth  in  deposits  and  escrow
funding was adequate  to fund asset growth during the six months ended December
31, 2000, borrowings remained  relatively  constant during the six months ended
December 31, 2000.

     STOCKHOLDERS' EQUITY. Stockholders equity  increased  $9.1  million during
the six months ended December 31, 2000.  See "Liquidity and Capital Resources."

   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 purchase, the net
interest income earned on the leverage strategy would be expected to decline in
a rising interest rate environment.  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.  Due to increases in interest rates during  the  period January,
2000  through  December,  2000, which have resulted in less favorable  interest
rate spreads on capital leverage transactions, we reduced our activity in these
transactions.  Additionally,  as our capital ratios decline, we expect that our
emphasis on increasing the overall level of these transactions will accordingly
decline.

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


   GENERAL. Net income was $6.0 million during the three  months ended December
31,  2000, an increase of $576,000 over net income of $5.4 million  during  the
three  months ended December 31, 1999.  During this period, an increase of $1.3
million  in  non-interest  income  and  a  decline  of $207,000 in non-interest
expense, was partially offset by a decline of $188,000  in  net interest income
and  an  increase  of  $500,000 in the provision for loan losses.   Income  tax
expense increased by $216,000  during this period as a result of increased pre-
tax income of $792,000.

   NET INTEREST INCOME.  The discussion  of  net  interest income for the three
months ended December 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 December  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


                                      -14-


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.

ANALYSIS OF NET INTEREST INCOME (UNAUDITED)


                                                                       For the Three Months Ended December 31,
                                           --------------------------------------------------------------------------------------
                                                               2000                                          1999
                                           --------------------------------------------------------------------------------------
                                                                                                     
                                                                              AVERAGE                                     AVERAGE
                                                AVERAGE                        YIELD/         AVERAGE                      YIELD/
                                                BALANCE        INTEREST         COST          BALANCE        INTEREST       COST
                                           --------------    -----------   -------------   -------------   -----------  ---------
Assets:                                                                         DOLLARS IN THOUSANDS
  Interest-earning assets:
    Real Estate Loans (1)                      $1,772,045        $34,299            7.74%     $1,533,984       $29,093       7.59%
    Other loans                                     6,986            159            9.10           7,482           161       8.61
    Mortgage-backed securities (2)                422,361          7,178            6.80         472,838         7,610       6.44
    Investment securities (2)                     135,755          2,297            6.77         150,379         2,559       6.81
    Other                                          64,957          1,133            6.98         172,559         2,474       5.73
                                           --------------    -----------                   -------------   -----------
      TOTAL INTEREST-EARNING ASSETS             2,402,104        $45,066            7.50%      2,337,242       $41,897       7.17%
                                           --------------    ===========                   -------------   ===========
     NON-INTEREST EARNING ASSETS                  145,327                                        114,537
                                           --------------                                  -------------
TOTAL ASSETS                                   $2,547,431                                     $2,451,779
                                           ==============                                  =============
LIABILITIES AND STOCKHOLDERS' EQUITY:
  INTEREST-BEARING LIABILITIES:
    Now and Super Now                             $26,021            $78            1.19%        $27,534           $82       1.18%
    Money Market accounts                         172,181          1,857            4.28          82,779           885       4.25
    Savings accounts                              362,971          1,849            2.02         393,292         2,022       2.04
    Certificates of deposit                       630,786          8,620            5.42         644,213         8,141       5.01
    Borrowed funds                              1,002,371         16,122            6.38         981,257        14,039       5.68
                                           --------------    -----------                   -------------   -----------
      TOTAL INTEREST-BEARING LIABILITIES        2,194,330        $28,526            5.16%      2,129,075       $25,169       4.69%
                                           --------------    ===========                   -------------   ===========
  CHECKING ACCOUNTS                                59,425                                         53,008
  OTHER NON-INTEREST-BEARING LIABILITIES           80,510                                         57,491
                                           --------------                                  -------------
      TOTAL LIABILITIES                         2,334,265                                      2,239,574
  STOCKHOLDERS' EQUITY                            213,166                                        212,205
                                           --------------                                  -------------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                      $2,547,431                                     $2,451,779
                                           ==============                                  =============
NET INTEREST INCOME/ INTEREST RATE
   SPREAD (3)                                                    $16,540            2.35%                      $16,728       2.48%
                                                             ===========                                   ===========
NET INTEREST-EARNING ASSETS/ NET
   INTEREST MARGIN (4)                           $207,774                           2.75%       $208,167                     2.86%
                                           ==============                                  =============
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                                109.47%                                  109.78%

(1) In computing the average balance of loans, non-accrual loans have been
    included.

(2) Includes securities classified "held to maturity" and "available for sale."

(3) Net interest rate spread represents the difference between the average rate
    on interest-earning assets and the average cost of interest-bearing
    liabilities.

(4) Net interest margin represents net interest income as a percentage of
   average interest-earning assets.




                                      -15-

RATE/VOLUME ANALYSIS


                                                               THREE MONTHS ENDED
                                                                DECEMBER 31, 2000
                                                                   COMPARED TO
                                                               THREE MONTHS ENDED
                                                                DECEMBER 31, 1999
                                                               INCREASE/ (DECREASE)
                                                                      DUE TO
                                                                       
                                                  VOLUME               RATE             TOTAL
                                               --------------      ------------      ------------
  Interest-earning assets:                                   (DOLLARS IN THOUSANDS)
    Real Estate Loans                                  $4,573              $633            $5,206
    Other loans                                           (11)                9                (2)
    Mortgage-backed securities                           (835)              403              (432)
    Investment securities                                (248)              (14)             (262)
    Other                                              (1,712)              371            (1,341)
                                               --------------      ------------      ------------
      Total                                            $1,767            $1,402            $3,169
                                               ==============      ============      ============
  Interest-bearing liabilities:
    NOW and Super Now accounts                            $(5)               $1               $(4)
    Money market accounts                                 962                10               972
    Savings accounts                                     (154)              (19)             (173)
    Certificates of deposit                              (179)              658               479
    Borrowed funds                                        327             1,756             2,083
                                               --------------      ------------      ------------
      Total                                               951             2,406             3,357
                                               --------------      ------------      ------------
Net change in net interest income                        $816           $(1,004)            $(188)
                                               ==============      ============      ============


   Net  interest  income for the three months ended December 31, 2000 decreased
$188,000 to $16.5 million  from  $16.7  million  during  the three months ended
December  31,  1999.  This  decrease  was attributable to an increase  of  $3.4
million in interest expense, which exceeded  the  increase  of  $3.2 million in
interest  income.  The net interest rate spread declined 13 basis  points  from
2.48% for the  three  months  ended  December  31,  1999 to 2.35% for the three
months ended December 31, 2000, and the net interest  margin  declined 11 basis
points from 2.86% to 2.75% during the same period.

   The decline in interest rate spread and net interest margin  both  reflect a
47  basis  point  increase in the average cost of interest bearing liabilities,
resulting primarily  from  an increase in the average cost of borrowed funds of
70 basis points, certificate  of  deposit accounts of 41 basis points and money
market accounts of 3 basis points.   These  interest rate increases all reflect
increases in general interest rates during the  period  January 1, 2000 through
December 31, 2000.  The narrowing of the interest rate spread  and net interest
margin  also  reflects  the  $21.1 million increase in average borrowed  funds,
which possess the highest average  cost  of  interest bearing liabilities.  Our
issuance, on April 12, 2000, of $25.0 million  in  subordinated  notes  with  a
stated  annual  coupon  of  9.25%  also  contributed  to the growth in interest
expense on borrowed funds.

   On January 3, 2001, the Federal Reserve Bank of New York reduced its federal
funds  borrowing rate by 50 basis points.  This action resulted  in  a  similar
decline  in  general  borrowing interest rates available to us.  Currently, our
liabilities posses a shorter  average  term  to  maturity than our assets.  For
example,  approximately  $375.0  million of our outstanding  borrowings  as  of
December 31, 2000, are scheduled to  mature  prior to June 30, 2001.  Since our
liabilities possess shorter average maturities  than  our assets, we anticipate
that  the reduction in interest rates will favorably impact  our  net  interest
income   in  the  upcoming  six  months.   See  "Quantitative  and  Qualitative
Disclosure About Market Risk."


                                      -16-

   INTEREST  INCOME.   Interest  income for the three months ended December 31,
2000, was $45.1 million, an increase  of $3.2 million from $41.9 million during
the three months ended December 31, 1999.  The  increase in interest income was
attributable to increased interest income on real estate loans of $5.2 million.
The increase in interest income on real estate loans was attributable primarily
to an increase of $238.1 million in the average balance  of  real estate loans,
resulting  from  $338.2  million  of  real estate loans originated  during  the
twelve-month period ended December 31, 2000.  Partially offsetting the increase
in interest income on real estate loans was a decline of $1.3 million in income
on other interest earnings assets (comprised  of federal funds sold, commercial
paper, and FHLBNY capital stock).  This decline  resulted from a decline in the
average balance of these assets of $107.6 million,  as  we  maintained a higher
than normal level of investment in these short-term assets during  the  quarter
ended  December  31,  1999  for liquidity purposes.  See "Liquidity and Capital
Resources."   Interest  income  on  investment  securities  declined  $262,000,
reflecting a decline in average  balance  of $14.6 million, and interest income
on mortgage-backed securities declined $432,000,  reflecting a decline of $50.5
million in average balance.  These declines in average  balance  resulted  from
our ongoing shift in composition of interest earning assets towards real estate
loans, and our reduction in capital leverage transactions during the six months
ended December 31, 2000, compared to the six months ended December 31, 1999.

   Overall, the yield on interest-earning assets increased 33 basis points from
7.17% during the three months ended December 31, 1999 to 7.50% during the three
months  ended  December  31,  2000.  The increase was attributable primarily to
increases in the average yield  of  15  basis  points  on real estate loans, 36
basis  points  on  mortgage-backed securities, and 125 basis  points  on  other
interest earning assets,  resulting primarily from general market interest rate
increases during the period  January, 2000 through December, 2000.  The average
interest  rate  on  real estate loan  originations  during  the  quarter  ended
December 31, 2000, was  8.30%,  compared  to  7.58%  during  the  quarter ended
December  31,  1999,  reflecting the increase in general market interest  rates
during this period.

   INTEREST EXPENSE.  Interest expense increased $3.4 million, to $28.5 million
during the three months  ended December 31, 2000, from $25.1 million during the
three months ended December  31,  1999.  This  increase resulted primarily from
increased interest expense of $2.1 million on borrowed  funds,  which  resulted
from both an increase in the average cost of borrowed funds of 70 basis  points
during  the  three  months ended December 31, 2000 compared to the three months
ended December 31, 1999,  and  an  increase  in  the  average  balance of $21.1
million  during  this  same  period.   The  increase in the average balance  of
borrowed  funds  resulted  primarily  from the addition  of  $25.0  million  in
subordinated debt on April 12, 2000, at  a  stated annual coupon of 9.25%.  The
subordinated notes contributed $599,000 to interest  expense during the quarter
ended  December  31,  2000.   The increase in average cost  of  borrowed  funds
reflects the overall increase in interest rates during the period January, 2000
through December, 2000.  Further,  interest  expense  on  money market accounts
increased $972,000, resulting mainly from an increase of $89.4  million  in the
average  balance  of  these  deposits  during  this  period.  The growth in the
average balance of these accounts resulted from ongoing  promotions  related to
these  accounts.   Interest  expense on certificates of deposits also increased
$479,000, due primarily to an  increase  of  41 basis points in average cost of
these deposits, reflecting the overall increase  in  interest  rates during the
period January, 2000 through December, 2000.

   PROVISION  FOR  LOAN  LOSSES.   The  provision for loan losses was  $560,000
during the three months ended December 31, 2000, compared to $60,000 during the
three months ended December 31, 1999.  During  the  three months ended December
31, 2000, an additional provision of $500,000 was recorded  related to a recent
troubled-debt  restructuring  loan.   Otherwise,  our  overall  asset   quality
remained  relatively  stable.   See  "Asset  Quality."  The remaining loan loss
provision of $60,000 during the period reflects  both our response to continued
growth  in  real  estate  loans  and  our recognition of  slight  increases  in
delinquent  and  impaired  loans.   The allowance  for  loan  losses  increased
$543,000 during the three months ended  December  31,  2000,  as  the loan loss
provision of $560,000 exceeded net charge-offs of $17,000 during the period.


                                      -17-

   NON-INTEREST  INCOME.   Non-interest income increased $1.3 million  to  $2.8
million during the three months  ended  December  31,  2000,  from $1.5 million
during  the  three  months  ended  December  31,  1999.  The increase  resulted
primarily from an increase of $899,000 on the gain  or  loss on the disposal of
securities, other assets and deposits.  During the quarter  ended  December 31,
2000, we recorded a gain on the sale of equity investments of $756,000.  During
the  quarter  ended  December 31, 1999, we recorded net losses of $1.4  million
associated with the sales  of investments and mortgage-backed securities, which
were offset by a gain of $1.2  million  on  the  sale  of deposits at the Gates
Avenue,  Brooklyn  branch.   Additionally, our investment in  Bank  Owned  Life
Insurance (hereafter referred to as "BOLI"), which was instituted in May, 2000,
contributed $530,000 to other  non-interest  income  during  the  quarter ended
December  31, 2000.  Loan prepayment fees, which declined $114,000 to  $141,000
during the  quarter  ended  December  31,  2000 compared to $255,000 during the
quarter ended December 31, 1999, were partially offset by increased bank retail
fee income of $77,000 during this period.

   NON-INTEREST EXPENSE. Non-interest expense  decreased  $207,000,  from  $9.0
million during the three months ended December 31, 1999, to $8.8 million during
the three months ended December 31, 2000.

   Salary and employee benefits declined $510,000 during this period.  Employee
benefit  plan  restructurings, which became effective on July 1, 2000, resulted
in cost savings of $736,000 in salary and employee benefits expense during this
period.  Partially  offsetting  these  savings  were  increases in salaries and
401(k)  plan expenses, as 401(k) plan contributions were  reinstated  effective
July 1, 2000.

   Occupancy  and  equipment  expense  increased $118,000, due primarily to the
accelerated depreciation of computer equipment acquired from Financial Bancorp,
Inc. in January, 1999.  This accelerated  depreciation, which resulted from our
revised estimate of the useful life of the  equipment,  increased  depreciation
expense by $99,000 during the quarter ended December 31, 2000.

   Federal deposit insurance premiums also declined $55,000 during the  quarter
ended  December  31,  2000  compared  to  December  31,  1999, as a result of a
reduction in our insurance rate which was instituted in January, 2000.

   Other expenses increased $181,000 due primarily to increased  banking  floor
losses  of  $100,000  recorded  during the quarter ended December 31, 2000, and
increased advertising expenses of $59,000.

   INCOME TAX EXPENSE. Income tax expense increased $216,000, or 6%, during the
quarter ended December 31, 2000 compared  to  the  quarter  ended  December 31,
1999.  Our effective tax rate declined from 40.9% to 39.8% during this  period,
due  to  the  favorable  tax  status  on income associated with our recent BOLI
investment.


COMPARISON OF THE OPERATING RESULTS FOR  THE SIX MONTHS ENDED DECEMBER 31, 2000
     AND 1999


   GENERAL. Net income was $11.6 million during  the  six months ended December
31, 2000, an increase of $589,000 over net income of $11.0  million  during the
six  months  ended  December  31,  1999.   During  this  period, an increase of
$972,000  million  in  non-interest  income and a decline of $726,000  in  non-
interest expense, was partially offset by a decline of $901,000 in net interest
income and an increase of $500,000 in  the  provision  for loan losses.  Income
tax expense declined by $292,000 during this period as a result of a decline in
effective tax rate from 41.9% to 39.7%.

   NET  INTEREST INCOME.  The discussion of net interest  income  for  the  six
months ended  December  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 six months  ended
December  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.


                                      -18-

ANALYSIS OF NET INTEREST INCOME (UNAUDITED)


                                                                For the Six Months Ended December 31,
                                           --------------------------------------------------------------------------------------
                                                                2000                                           1999
                                           --------------------------------------------------------------------------------------
                                                                                                     
                                                                             AVERAGE                                      AVERAGE
                                               AVERAGE                        YIELD/           AVERAGE                    YIELD/
                                               BALANCE        INTEREST         COST            BALANCE        INTEREST     COST
                                           ------------      ---------      ---------        ----------      ---------    -------
Assets:                                                                      (DOLLARS IN THOUSANDS)
  Interest-earning assets:
    Real Estate Loans (1)                    $1,752,397        $67,620           7.72%       $1,474,700        $56,096       7.61%
    Other loans                                   7,141            337           9.44             7,539            310       8.22
    Mortgage-backed securities (2)              425,899         14,566           6.84           494,109         15,709       6.36
    Investment securities (2)                   137,246          4,472           6.52           161,317          5,144       6.38
    Other                                        61,679          2,113           6.85           110,681          3,247       5.87
                                           ------------      ---------      ---------        ----------      ---------  ---------
      TOTAL INTEREST-EARNING ASSETS           2,384,362        $89,108           7.47%        2,248,346        $80,506       7.16%
                                           ------------      =========                       ----------      =========
     NON-INTEREST EARNING ASSETS                146,918                                         109,397
                                           ------------                                      ----------
TOTAL ASSETS                                 $2,531,280                                      $2,357,743
                                           ============                                      ==========
LIABILITIES AND STOCKHOLDERS' EQUITY:
  INTEREST-BEARING LIABILITIES:
    Now and Super Now                           $26,114           $155           1.18%          $26,954           $159       1.17%
    Money Market accounts                       164,869          3,568           4.29            69,923          1,398       3.97
    Savings accounts                            366,835          3,755           2.03           400,814          4,120       2.04
    Certificates of deposit                     625,428         16,941           5.37           660,060         16,677       5.01
    Borrowed funds                            1,007,599         32,302           6.36           884,918         24,864       5.57
                                           ------------      ---------      ---------        ----------      ---------  ---------
      TOTAL INTEREST-BEARING
          LIABILITIES                         2,190,845        $56,721           5.14%        2,042,669        $47,218       4.59%
                                           ------------      =========                       ----------      =========
  CHECKING ACCOUNTS                              58,260                                          53,333
  OTHER NON-INTEREST-BEARING
     LIABILITIES                                 71,346                                          49,822
                                           ------------                                      ----------
      TOTAL LIABILITIES                       2,320,451                                       2,145,824
  STOCKHOLDERS' EQUITY                          210,829                                         211,919
                                           ------------                                      ----------
TOTAL LIABILITIES AND STOCKHOLDERS'
   EQUITY                                    $2,531,280                                      $2,357,743
                                           ============                                      ==========

NET INTEREST INCOME/ INTEREST RATE
SPREAD (3)                                                     $32,387           2.34%                         $33,288       2.58%
                                                             =========                                       =========
NET INTEREST-EARNING ASSETS/NET
   INTEREST MARGIN (4)                         $193,517                          2.72%         $205,677                      2.96%
                                           ============                                      ==========
RATIO OF INTEREST-EARNING ASSETS
   TO INTEREST-BEARING LIABILITIES                                             108.83%                                     110.07%

(1) In computing the average balance of loans, non-accrual loans have been
    included.

(2) Includes securities classified "held to maturity" and "available for sale."

(3) Net interest rate spread represents the difference between the average
    rate on interest-earning assets and the average cost of interest-bearing
    liabilities.

(4) Net interest margin represents net interest income as a percentage of
    average interest-earning assets.




                                      -19-


RATE/VOLUME ANALYSIS


                                                                 SIX MONTHS ENDED
                                                                 DECEMBER 31, 2000
                                                                   COMPARED TO
                                                                 SIX MONTHS ENDED
                                                                 DECEMBER 31, 1999
                                                                INCREASE/ (DECREASE)
                                                                      DUE TO
                                                                       
                                                   VOLUME              RATE             TOTAL
                                               --------------      ------------     -------------
                                                             (DOLLARS IN THOUSANDS)
Interest-earning assets:
    Real Estate Loans                                 $10,638              $886           $11,524
    Other loans                                           (18)               45                27
    Mortgage-backed securities                         (2,249)            1,106            (1,143)
    Investment securities                                (777)              105              (672)
    Other                                              (1,557)              423            (1,134)
                                               --------------      ------------      ------------
      Total                                            $6,037            $2,565            $8,602
                                               ==============      ============      ============
  Interest-bearing liabilities:
    NOW and Super Now accounts                            $(5)               $1               $(4)
    Money market accounts                               1,977               193             2,170
    Savings accounts                                     (347)              (18)             (365)
    Certificates of deposit                              (905)            1,169               264
    Borrowed funds                                      3,680             3,758             7,438
                                               --------------      ------------      ------------
      Total                                             4,400             5,103             9,503
                                               --------------      ------------      ------------
Net change in net interest income                      $1,637           $(2,538)            $(901)
                                               ==============      ============      ============


   Net  interest  income  for the six months ended December 31, 2000  decreased
$901,000 to $32.4 million from  $33.3  million  during  the  six  months  ended
December  31,  1999.  This  decrease  was  attributable  to an increase of $9.5
million  in interest expense, which exceeded the increase of  $8.6  million  in
interest income.   The  net  interest rate spread declined 24 basis points from
2.58% for the six months ended  December  31,  1999 to 2.34% for the six months
ended December 31, 2000, and the net interest margin  declined  24 basis points
from 2.96% to 2.72% during the same period.

   The decline in interest rate spread and net interest margin both  reflect  a
55  basis  point  increase in the average cost of interest bearing liabilities,
resulting primarily  from  an increase in the average cost of borrowed funds of
79 basis points, certificates  of deposit accounts of 36 basis points and money
market accounts of 32 basis points.   These interest rate increases all reflect
increases in general interest rates during  the  period January 1, 2000 through
December 31, 2000.  The narrowing of the interest  rate spread and net interest
margin  also reflects the $122.7 million increase in  average  borrowed  funds,
which possess  the  highest  average cost of interest bearing liabilities.  Our
issuance, on April 12, 2000, of  $25.0  million  in  subordinated  notes with a
stated  annual  coupon  of  9.25%  also  contributed  to the growth in interest
expense on borrowed funds.

   INTEREST  INCOME.   Interest income for the six months  ended  December  31,
2000, was $89.1 million,  an increase of $8.6 million from $80.5 million during
the six months ended December  31,  1999.  The  increase in interest income was
attributable  to  increased  interest  income on real  estate  loans  of  $11.5
million.  The increase in interest income on real estate loans was attributable
primarily to an increase of $277.7 million  in  the  average  balance  of  real
estate  loans,  resulting  from  $338.2 million of real estate loans originated
during the twelve-month period ended  December  31, 2000.  Partially offsetting
the increase in interest income on real estate loans  was  a  decline  of  $1.1


                                      -20-

million in income on other interest earnings assets (comprised of federal funds
sold,  commercial paper, and FHLBNY capital stock).  This decline resulted from
a decline  in  the  average  balance  of  these  assets of $49.0 million, as we
maintained a higher than normal level of investment  in these short-term assets
during  the  quarter  ended  December  31,  1999 for liquidity  purposes.   See
"Liquidity  and  Capital  Resources."   Interest   income   on  mortgage-backed
securities  declined  $1.1  million, reflecting a decline of $68.2  million  in
average  balance,  and  interest   income  on  investment  securities  declined
$672,000, reflecting a decline in average  balance  of  $24.1  million.   These
declines  in average balance resulted from our ongoing shift in composition  of
interest earning  assets  towards  real  estate  loans.   See "Capital Leverage
Strategy."

   Overall, the yield on interest-earning assets increased 31 basis points from
7.16%  during the six months ended December 31, 1999 to 7.47%  during  the  six
months ended  December  31,  2000.   The increase was attributable primarily to
increases in the average yield of 11 basis  points  on  real  estate  loans, 48
basis  points  on  mortgage-backed  securities,  and  98  basis points on other
interest earning assets, resulting primarily from general market  interest rate
increases during the period January, 2000 through December, 2000.   The average
interest  rate  on  real  estate loan originations during the six months  ended
December 31, 2000, was 8.37%,  compared  to  7.37%  during the six months ended
December  31, 1999, reflecting the increase in general  market  interest  rates
during this period.

   INTEREST EXPENSE.  Interest expense increased $9.5 million, to $56.7 million
during the  six  months  ended December 31, 2000, from $47.2 million during the
six months ended December  31,  1999.  This  increase  resulted  primarily from
increased  interest  expense of $7.4 million on borrowed funds, which  resulted
from both an increase  in  the average balance of $122.7 million during the six
months ended December 31, 2000  compared  to  the six months ended December 31,
1999, and an increase in the average cost of borrowed funds of 79 basis points.
The increase in the average balance of borrowed  funds resulted from the growth
in FHLBNY advances from $250.0 million at June 30,  1999  to  $567.5 million at
December 31, 2000.  While much of this growth occurred during the  period  July
1,  1999  through  June  30, 2000, the full effects of this growth upon average
balance is realized during the six months ended December 31, 2000, while only a
portion of the growth was  realized  during  the  six months ended December 31,
1999.  In addition, average borrowings grew as a result of the $25.0 million in
subordinated debt added on April 12, 2000, at a stated  annual coupon of 9.25%.
The subordinated notes contributed $1.2 million to interest  expense during the
six months ended December 31, 2000.  The increase in average cost  of  borrowed
funds  reflects  the  overall  increase  in  interest  rates  during the period
January,  2000  through  December,  2000.  Further, interest expense  on  money
market accounts increased $2.2 million, resulting primarily from an increase of
$94.9 million in the average balance of these deposits during this period.  The
growth in the average balance of these accounts resulted primarily from ongoing
promotions related to these accounts.   The  increase  in average cost of money
market  accounts  reflects the growth of these accounts from  ongoing  interest
rate promotions during  the  period  July  1,  1999  through December 31, 2000.
Interest  expense  on certificates of deposits also increased  $264,000,  which
resulted primarily from an increase of 36 basis points in average cost of these
deposits, reflecting  the  overall increase in interest rates during the period
January, 2000 through December, 2000.

   PROVISION FOR LOAN LOSSES.   The  provision  for  loan  losses  was $620,000
during the six months ended December 31, 2000, compared to $120,000  during the
six  months  ended  December  31, 1999.  During the quarter ended December  31,
2000, an additional provision of  $500,000  was  recorded  related  to a recent
troubled-debt   restructuring  loan.   Otherwise,  our  overall  asset  quality
remained relatively  stable.   See  "Asset  Quality."   The remaining loan loss
provision of $120,000 during the period reflects both our response to continued
growth  in  real  estate  loans  and  our  recognition of slight  increases  in
delinquent  and  impaired  loans.   The allowance  for  loan  losses  increased
$597,000 during the six months ended  December  31,  2000,  as  the  loan  loss
provision of $620,000 exceeded net charge-offs of $23,000 during the period.


   NON-INTEREST INCOME.  Non-interest income increased $972,000 to $4.6 million
during the six months ended December 31, 2000, from $3.6 million during the six
months  ended  December  31,  1999.   The  increase  resulted primarily from an
increase  of  $804,000 on the gain or loss on the disposal  of  securities  and


                                      -21-

other assets.   During  the  six  months  ended  December 31, 2000, the Company
recorded a gain on the sale of equity investments  of $756,000.  During the six
months  ended  December  31,  1999,  we  recorded net losses  of  $1.2  million
associated with the sales of investments and  mortgage-backed securities, which
were offset by a gain of $1.2 million on the sale  of  deposits  at  the  Gates
Avenue,  Brooklyn  branch.   Additionally,  our  investment  in BOLI, which was
instituted in May, 2000, contributed $1.1 million to other non-interest  income
during  the  six  months  ended December 31, 2000.  Loan prepayment fees, which
declined $844,000 from $185,000  during  the six months ended December 31, 2000
compared to $1.0 million during the six months  ended  December  31, 1999, were
partially  offset  by  increased bank retail fee income of $96,000 during  this
period.

   NON-INTEREST EXPENSE.  Non-interest  expense  decreased $726,000, from $17.9
million during the six months ended December 31, 1999,  to $17.2 million during
the six months ended December 31, 2000.

   Salary  and  employee  benefits  declined $1.1 million during  this  period.
Employee benefit plan restructurings,  which  became effective on July 1, 2000,
provided  declines of $1.6 million in salaries and  employee  benefits  expense
during this  period.   Partially  offsetting  these  declines were increases in
salaries and 401(k) plan expenses, as 401(k) plan contributions were reinstated
effective July 1, 2000.

   Occupancy and equipment expense increased $151,000,  due  primarily  to  the
accelerated depreciation of computer equipment acquired from Financial Bancorp,
Inc.  in January, 1999.  This accelerated depreciation, which resulted from our
revised  estimate  of  the  estimated  useful  life of the equipment, increased
depreciation expense by $99,000 during the six months  ended December 31, 2000.
In  addition,  electricity  and heating costs on our branch  offices  increased
approximately $40,000 during this period as a result of higher energy costs.

   Federal deposit insurance  premiums  also  declined  $107,000 during the six
months ended December 31, 2000 compared to December 31, 1999,  as a result of a
reduction in our insurance rate that was instituted in January, 2000.

   Other  expenses increased $255,000 due primarily to an increase  in  banking
operational losses of $206,000, and increased advertising expenses of $74,000.

   INCOME TAX  EXPENSE.  Income  tax expense decreased $292,000, during the six
months ended December 31, 2000 compared  to  the  six months ended December 31,
1999,  despite an increase in pre-tax income of $297,000.   Our  effective  tax
rate declined  from  41.9%  to  39.7% during this period, due to additional tax
benefits associated with activities  of  subsidiary  companies  as  well as the
favorable tax status on income associated with our recent BOLI investment.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

   Quantitative  and qualitative disclosure about  market risk is presented  at
June 30, 2000 in Exhibit 13.1 to our Annual Report on Form 10-K, filed with the
Securities and Exchange  Commission on September 28, 2000.  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 December 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, 2000 to December 31, 2000.


   GAP ANALYSIS.  Our primary source of income is net interest income, which is
the difference between  the  interest  income earned on interest earning assets
and the interest expense incurred on interest  bearing liabilities.


                                      -22-


At December 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  23%  at  June 30, 2000.  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 December 31, 2000, we had approximately $58.4 million of
fixed-rate  multi-family loans, or 3.2%  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, 2000.  There have been no changes in our board
approved limits of acceptable variance in net interest income and net portfolio
value at December 31, 2000 compared to June 30, 2000, and the projected changes
continue to fall within the  board  approved  limits at all levels of potential
interest rate volatility.

   As a federal savings bank, the Bank 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  the  Bank's  NPV  ratio, which is its NPV divided by the estimated
market value of total assets. The NPV ratio can be viewed as a corollary to the
Bank's capital ratios. To monitor  the Bank's overall sensitivity to changes in
interest rates, we simulate the effect  of  instantaneous  changes  in interest
rates  of  up to 200 basis points on the Bank's assets and liabilities.  As  of
September 30,  2000,  an  increase  in interest rates of 200 basis points would
have reduced the Bank's NPV by approximately  30.0%,  resulting in an NPV ratio
of 6.85%.  There can be no assurance that future changes  in  the Bank's mix of
assets and liabilities will not result in more extensive declines in the Bank's
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 Bank's NPV calculation as of December 31,
2000, we anticipate that  the  Bank's  NPV ratio, under an increase in interest
rates of 200 basis points, will remain above 6.00%


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.


                                      -23-


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

     (l) Our Annual Meeting of Shareholders was held on November 9, 2000.

     (m) Not applicable.

     (c) The following is a summary of the matters voted upon  at  the  meeting
and the votes obtained:


                                                                               
                                                      VOTES                           VOTES          BROKER
DESCRIPTION                        VOTES FOR         AGAINST      ABSTENTIONS        WITHHELD       NON-VOTES

1)     Election    of    the
following   individuals   as
Director for a term of three
years:
     Michael P. Devine            10,323,870             -0-              -0-         238,543             -0-
     Anthony Bergamo              10,324,866             -0-              -0-         237,547             -0-
     Joseph H. Farrell            10,324,866             -0-              -0-         237,547             -0-
     Louis V. Varone              10,324,166             -0-              -0-         238,247             -0-

2)   Ratification   of   the
appointment  of  Deloitte  &
Touche   LLP   to   act   as
independent auditors for the
Company  for the fiscal year
ended June 30, 2001               10,529,280          27,053            6,080             -0-             -0-


        (d) Not applicable.

ITEM 5.     OTHER INFORMATION

     None.

ITEM 6.    EXHIBITS AND REPORTS ON FORM 8-K


     (n) 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

           On November 9, 2000, the Company filed a Current Report on  Form 8-K
providing   public  disclosure  of  financial  data  presented  at  its  Annual
Shareholders Meeting.


                                      -24-

                              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.



                                       /s/ VINCENT F. PALAGIANO
Dated:    February 13, 2001       By: ____________________________________
                                      Vincent F. Palagiano
                                      Chairman of the Board and Chief
                                         Executive Officer





                                       /s/ KENNETH J. MAHON
Dated:    February 13, 2001       By: ____________________________________
                                      Kenneth J. Mahon
                                      Executive Vice President and Chief
                                         Financial Officer