Dime Community Bancshares Reports First Quarter 2005 Earnings


BROOKLYN, NY -- (MARKET WIRE) -- April 26, 2005 -- Dime Community Bancshares, Inc. (NASDAQ: DCOM) (the "Company"), the parent company of The Dime Savings Bank of Williamsburgh (the "Bank"), today reported net income of $10.9 million, or 30 cents per diluted share, for the quarter ended March 31, 2005, compared to $12.3 million, or 33 cents per diluted share, for the quarter ended March 31, 2004 and $10.2 million, or 29 cents per diluted share, for the quarter ended December 31, 2004.

Earnings, excluding income from prepayment fees on loans and gains or losses on the sale of assets, were $9.9 million, or 28 cents per diluted share, for the quarter ended March 31, 2005, compared to $10.4 million, or 28 cents per diluted share, for the quarter ended March 31, 2004 and $9.6 million, or 27 cents per diluted share, for the quarter ended December 31, 2004.

First Quarter Highlights

    
--  Real estate loan originations totaled $115.0 million, with an average
    interest rate of 5.49%.
--  Loan sales to Fannie Mae totaled $24.4 million.
--  The annualized loan amortization rate increased to 15% from 11%
    sequentially.
--  Total assets declined by 0.8% annualized.
--  Net interest margin was 2.87%, six basis points lower sequentially.
--  Non-interest expenses declined 6% year-over-year and 11% sequentially.
--  The Company repurchased 184,700 shares into treasury during the
    quarter.
    

"The first quarter was highlighted by higher than expected prepayment fee income that brought reported earnings one penny above the range we had estimated at the beginning of the quarter," said Vincent F. Palagiano, Chairman and Chief Executive Officer. "During the quarter, we began to see the lagging effect of the tightening of monetary policy by the Federal Open Market Committee upon our average cost of funds and net interest margin. We are pleased with the overall performance of our deposit funding costs, which, despite increasing 11 basis points during the quarter, continue to significantly lag the overall movement in interest rates over the past nine months."

Mr. Palagiano further noted, "We are currently actively exploring expansion of our branch network. Branch development is being considered in anticipation of resuming a strategy to grow our earning assets as interest rates approach more normalized ranges, allowing the Bank to more fully leverage its strong capital base."

FINANCIAL RESULTS

For the quarter ended March 31, 2005, the Company's pre-tax income was $17.2 million, compared to $19.3 million in the same quarter of the previous year. This $2.1 million decrease was primarily due to decreases of $1.1 million in net interest income and $1.6 million in non-interest income, which was partially offset by a decrease of $607,000 in non-interest expense. Average earning assets grew by $274 million year-over-year, however, net interest income declined due to a 42 basis point contraction in net interest margin from 3.29% at March 31, 2004 to 2.87% at March 31, 2005. The decline in non-interest income reflected a decline of $958,000 in prepayment fees and the absence of any gains on the sale of securities this quarter ($516,000 of gains were recorded during the quarter ended March 31, 2004). The decrease of $607,000 in non-interest expense was due mainly to lower expenses in the ESOP and executive benefits plans, and in core computer service costs.

On a linked quarter basis, the Company's pre-tax income increased $844,000 from $16.4 million in the December 2004 quarter, to $17.2 million in the March 2005 quarter. A decrease of $826,000 in net interest income was offset by a $518,000 increase in prepayment fee income ($1.6 million earned in prepayment fee income this quarter) combined with a reduction of $1.2 million in non-interest expense. Various cost savings activities implemented over the past several quarters, including a reduction in certain supplemental executive benefit plans, freezing the Board of Directors' retirement plan, and a reduction in core processing costs, contributed to the reduction in non-interest expense.

Net interest margin declined 6 basis points to 2.87% during the March 2005 quarter from 2.93% in the December 2004 quarter. The decline was due to an increase of 13 basis points in the average cost on interest bearing liabilities (primarily the cost of deposits) combined with a decrease in the yield on real estate loans of 3 basis points to 5.62%. However, since loans in the Bank's pipeline as of March 31, 2005 had an average rate of 5.55%, we expect a slowdown in the rate of decline in the yield on mortgage assets.

Average deposits per branch approximated $108 million at March 31, 2005, lower than the $114 million average at March 31, 2004 and the $111 million average at December 31, 2004. The loan-to-deposit ratio was 114% at March 31, 2005, compared to 101% at March 31, 2004 and 113% at December 31, 2004. Core deposits comprised 56% of total deposits at March 31, 2005, compared to 57% at both March 31, 2004 and December 31, 2004.

Over the past nine months, management has elected not to grow deposits due to the Company's reluctance to add loans at the then prevailing unsustainably low loan rates.

Non-interest income, excluding gains or losses on the sale of assets, totaled $3.9 million during the quarter ended March 31, 2005, compared to $5.0 million in the quarter ended March 31, 2004 and $3.3 million in the quarter ended December 31, 2004. The variances resulted primarily from prepayment fee income, which totaled $1.6 million in the quarter ended March 31, 2005, $2.5 million in the quarter ended March 31, 2004 and $1.1 million in the quarter ended December 31, 2004.

The Company recorded a net gain of $135,000 on the sale of $24.4 million in loans to Fannie Mae during the quarter ended March 31, 2005. The Company recorded net gains of $357,000 on the sale of $23.6 million in loans to Fannie Mae during the quarter ended December 31, 2004 and $60,000 on the sale of $5.6 million in loans to Fannie Mae during the quarter ended March 31, 2004.

There were no gains or losses recorded on sales of securities during the quarters ended March 31, 2005 and December 31, 2004. The Company recorded gains of $516,000 on the sale of securities during the quarter ended March 31, 2004.

Non-interest expense totaled $9.8 million during the quarter ended March 31, 2005, a decrease of $607,000, or 6%, from the prior year quarter, and a decline of $1.2 million, or 11%, sequentially. During the quarter ended December 31, 2004, the Company incurred a non-recurring charge of $640,000 that resulted from the data system conversion completed in November 2004. In the quarter ended March 31, 2005, cost savings of $236,000 were realized from adjustments made to various benefit plans. In addition, the core deposit premium associated with the deposits acquired as a result of a 1999 acquisition became fully amortized as of January 2005, reducing non-interest expense by $158,000 during the March 31, 2005 quarter. Finally, cost savings realized from the recent data system conversion also contributed to the reduced level of non-interest expense during the March 2005 quarter.

The effective tax rate was 36.8% for the quarter ended March 31, 2005. The effective tax rate is expected to approximate 36.0% during the year ending December 31, 2005.

Mr. Palagiano concluded, "As can be seen from our loan commitment rates and the growing volume of our loan pipeline, we believe that we are nearing the point in the interest rate cycle where it is prudent to begin to grow assets once again, while continuing to closely manage our interest rate exposure on both the asset and liability sides of our balance sheet. In addition, we believe that the continued building of our capital base will best position the Company for any future market scenario."

REAL ESTATE LENDING AND CREDIT QUALITY

Real estate loan originations totaled $115.0 million during the quarter ended March 31, 2005. The average rate on these originations was 5.49%, modestly lower than the 5.55% realized during the quarter ended December 31, 2004. Real estate loan prepayment and amortization during the March 2005 quarter approximated 15% of the loan portfolio on an annualized basis, compared to 26% during the March 2004 quarter and 11% during the December 2004 quarter.

At March 31, 2005, the multifamily and mixed use loan commitment pipeline approximated $160.5 million, at an average rate of 5.55%, of which $17.3 million is intended for sale to Fannie Mae.

The Bank maintained its long record of outstanding credit quality during the most recent quarter. Non-performing loans were $2.7 million at March 31, 2005, representing 0.08% of total assets.

STOCKHOLDERS EQUITY & SHARE REPURCHASE PROGRAM

The Company's total stockholders' equity at March 31, 2005 was $282.8 million, or 8.39% of total assets, compared to $275.8 million, or 8.18% of total assets at March 31, 2004. Tangible stockholders' equity was $233.0 million at quarter end, equal to 7.01% of tangible assets, compared to $217.8 million, or 6.57% of tangible assets at March 31, 2004.

The return on average stockholders' equity was 15.47% during the first quarter of 2005 and the return on tangible equity was 18.95%. The cash return on average tangible equity, which management considers the best measurement of the Company's internal capital generation, was 19.63%.

During the March 2005 quarter, the Company repurchased 184,700 shares of its common stock into treasury. As of March 31, 2005, the Company had an additional 1.2 million shares remaining eligible for repurchase under its tenth stock repurchase program, approved in May 2004.

OUTLOOK

While first quarter results were better than expected, we continue to believe that lower loan originations, a lower prepayment speed, and lower prepayment fee income will characterize the full year of 2005, when compared to 2004. In 2004, $1.01 billion of loans were originated, prepayment speed equaled 24%, and prepayment fee income totaled $9.8 million. In the first quarter of 2005, prepayment speed equaled 15%, and prepayment fee income totaled $1.6 million. The Company believes that these may well be high-water marks for 2005. As noted, deposit costs have begun to trend upward as well, which will further pressure the cost of funds as the year progresses. We believe that the net result of these factors will result in moderate contraction of the Company's net interest margin in the second quarter and as such, the Company now expects second quarter earnings per share will be in a range of $0.26 to $0.28 cents.

CONFERENCE CALL

Management will conduct a conference call at 10:00 A.M. Eastern Time, on Wednesday, April 27, 2005, to discuss the Company's operating performance for the quarterly period ended March 31, 2005.

The conference call will also be available via the Internet by accessing the following Web address: www.dsbwdirect.com or www.vcall.com. Web users should go to the site at least fifteen minutes prior to the call to register, download and install any necessary audio software. The webcast will be available until May 27, 2005.

ABOUT DIME COMMUNITY BANCSHARES

Dime Community Bancshares, Inc., a unitary thrift holding company, is the parent company of The Dime Savings Bank of Williamsburgh, Brooklyn, New York, founded in 1864. With $3.37 billion in assets as of March 31, 2005, the Bank has twenty branches located throughout Brooklyn, Queens, the Bronx and Nassau County, New York. More information on the Company and Bank can be found on the Bank's Internet website at www.dimedirect.com.

Statements made herein that are forward looking in nature within the meaning of the Private Securities Litigation Reform Act of 1995 are subject to risks and uncertainties that could cause actual results to differ materially. Such risks and uncertainties include, but are not limited to, those related to overall business conditions and market interest rates, particularly in the markets in which the Company operates, fiscal and monetary policy, changes in regulations affecting financial institutions and other risks and uncertainties discussed in the Company's Securities and Exchange Commission filings. The Company disclaims any obligation to publicly announce future events or developments which may affect the forward-looking statements herein.



           DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                 (In thousands except share amounts)

                                                 March 31,
                                                   2005        December 31,
ASSETS:                                         (Unaudited)        2004
                                                -----------    -----------
Cash and due from banks                         $    25,575    $    26,581
Investment securities held to maturity                  585            585
Investment securities available for sale             92,568         54,840
Mortgage-backed securities held to maturity             415            465
Mortgage-backed securities available for sale       482,395        519,420
Federal funds sold and other short-term assets      117,507        103,291
Real estate Loans:
 One-to-four family and cooperative apartment       132,169        138,125
 Multi-family and underlying cooperative          1,892,421      1,916,118
 Commercial real estate                             440,094        424,060
 Construction and land acquisition                   10,538         15,558
 Unearned discounts and net deferred loan fees         (328)          (463)
                                                -----------    -----------

 Total real estate loans                          2,474,894      2,493,398
                                                -----------    -----------

 Other loans                                          2,650          2,916
 Allowance for loan losses                          (15,230)       (15,543)
                                                -----------    -----------

Total loans, net                                  2,462,314      2,480,771
                                                -----------    -----------

Loans held for sale                                   1,290          5,491
Premises and fixed assets, net                       16,648         16,652
Federal Home Loan Bank of New York
 capital stock                                       25,325         25,325
Goodwill                                             55,638         55,638
Other assets                                         90,132         88,207
                                                -----------    -----------
TOTAL ASSETS                                    $ 3,370,392    $ 3,377,266
                                                ===========    ===========

LIABILITIES AND STOCKHOLDERS' EQUITY:
Deposits:
Checking and NOW                                $   136,302    $   138,402
Savings                                             359,104        362,656
Money Market                                        725,067        749,040
                                                -----------    -----------

    Sub-total                                     1,220,473      1,250,098
                                                -----------    -----------

Certificates of deposit                             947,500        959,951
                                                -----------    -----------

Total Due to depositors                           2,167,973      2,210,049
                                                -----------    -----------

Escrow and other deposits                            78,546         48,284
Securities sold under agreements to repurchase      205,584        205,584
Federal Home Loan Bank of New York advances         506,500        506,500
Subordinated Notes Sold                              25,000         25,000
Trust Preferred Notes Payable                        72,165         72,165
Other liabilities                                    31,854         27,963
                                                -----------    -----------

TOTAL LIABILITIES                                 3,087,622      3,095,545
                                                -----------    -----------
STOCKHOLDERS' EQUITY:
Common stock ($0.01 par, 125,000,000 shares
 authorized, 50,289,996 shares and 50,111,988
 shares issued at March 31, 2005 and
 December 31, 2004, respectively, and
 37,190,852 shares and 37,165,740 shares
 outstanding at March 31, 2005 and
 December 31, 2004, respectively)                       503            501
Additional paid-in capital                          199,269        198,183
Retained earnings                                   264,140        258,237
Unallocated common stock of Employee
 Stock Ownership Plan                                (4,726)        (4,749)
Unearned common stock of Recognition and
 Retention Plan                                      (3,071)        (2,612)
Common stock held by the Benefit Maintenance
 Plan                                                (7,348)        (7,348)
Treasury stock (13,099,144 shares and
 12,946,248 shares at March 31, 2005 and
 December 31, 2004, respectively)                  (159,839)      (157,263)
Accumulated other comprehensive loss, net            (6,158)        (3,228)
                                                -----------    -----------

TOTAL STOCKHOLDERS' EQUITY                          282,770        281,721
                                                -----------    -----------

TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY      $ 3,370,392    $ 3,377,266
                                                ===========    ===========



           DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
                (In thousands except per share amounts)

                                        For the Three Months Ended
                                 ---------------------------------------
                                    March 31,   December 31,    March 31,
                                      2005          2004          2004
                                 -----------    ----------   -----------

Interest income:
  Loans secured by real estate   $    34,848    $   35,193   $    33,615
  Other loans                             32            47            63
  Mortgage-backed securities           4,490         4,792         4,712
  Investment securities                  606           643           312
  Other                                  954           778           343
                                 -----------    ----------   -----------
    Total interest  income            40,930        41,453        39,045
                                 -----------    ----------   -----------
Interest expense:
  Deposits  and escrow                 9,381         9,139         9,004
  Borrowed funds                       8,573         8,512         5,925
                                 -----------    ----------   -----------
    Total interest expense            17,954        17,651        14,929
                                 -----------    ----------   -----------
      Net interest income             22,976        23,802        24,116
Provision for loan losses                 60           100            60
                                 -----------    ----------   -----------
Net interest income after
 provision for loan losses            22,916        23,702        24,056
                                 -----------    ----------   -----------

Non-interest income:
  Service charges and other fees       1,408         1,375         1,560
  Net gain on sales and
   redemptions of assets                 135           357           576
  Prepayment fee income                1,585         1,067         2,543
  Other                                  926           867           938
                                 -----------    ----------   -----------
    Total non-interest income          4,054         3,666         5,617
                                 -----------    ----------   -----------
Non-interest expense:
  Compensation and benefits            5,607         5,883         5,716
  Occupancy and equipment              1,336         1,293         1,263
  Core deposit intangible
   amortization                           48           206           206
  Other                                2,767         3,618         3,180
                                 -----------    ----------   -----------
    Total non-interest expense         9,758        11,000        10,365
                                 -----------    ----------   -----------

    Income before taxes               17,212        16,368        19,308
Income tax expense                     6,341         6,138         6,968
                                 -----------    ----------   -----------

Net Income                       $    10,871    $   10,230   $    12,340
                                 ===========    ==========   ===========

Earnings per Share:
  Basic                          $      0.31    $     0.29   $      0.35
                                 ===========    ==========   ===========
  Diluted                        $      0.30    $     0.29   $      0.33
                                 ===========    ==========   ===========

Average common shares
 outstanding for Diluted EPS      35,757,992    35,861,646    36,863,260



           DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
               SELECTED FINANCIAL HIGHLIGHTS (UNAUDITED)
                (In thousands except per share amounts)

                                        For the Three Months Ended
                              ----------------------------------------
                                   March 31,   December 31,    March 31,
                                    2005          2004          2004
                              -------------   -----------  -----------
Performance and Other
 Selected Ratios:
Return on Average Assets               1.30%         1.20%        1.60%
Return on Average
 Stockholders' Equity                 15.47%        14.56%       17.72%
Return on Average Tangible
 Stockholders' Equity                 18.95%        17.94%       22.28%
Net Interest Spread                    2.59%         2.71%        3.05%
Net Interest Margin                    2.87%         2.93%        3.29%
Non-interest Expense to
 Average Assets                        1.16%         1.29%        1.34%
Efficiency Ratio                      36.28%        40.57%       35.55%
Effective Tax Rate                    36.84%        37.50%       36.09%
Tangible Equity to Tangible
 Assets at period end                  7.01%         6.88%        6.57%

Per Share Data:
Reported EPS (Diluted)         $       0.30   $      0.29  $      0.33
Stated Book Value                      7.60          7.58         7.37
Tangible Book Value                    6.27          6.16         5.82

Average Balance Data:
Average Assets                 $  3,357,138   $ 3,417,550  $ 3,094,199
Average Interest
 Earning Assets                   3,204,674     3,250,859    2,931,156
Average Stockholders' Equity        281,038       281,073      278,585
Average Tangible
 Stockholders' Equity               229,509       228,126      221,521
Average Loans                     2,481,554     2,493,365    2,218,390
Average Deposits                  2,183,923     2,226,096    2,144,642

Asset Quality Summary:
Net charge-offs (recoveries)   $         (1)  $        59  $        30
Nonperforming Loans                   2,712         1,459        1,381
Nonperforming Loans/
 Total Loans                           0.11%         0.06%        0.06%
Nonperforming Assets/
 Total Assets                          0.08%         0.04%        0.04%
Allowance for Loan Loss/
 Total Loans                           0.61%         0.62%        0.66%
Allowance for Loan Loss/
 Nonperforming Loans                 561.68%      1065.32%     1085.59%

Regulatory Capital Ratios
 (Bank Only):
Tangible Capital Ratio                 8.23%         7.88%        7.16%
Leverage Capital Ratio                 8.23%         7.88%        7.16%
Risk-Based Capital Ratio              13.13%        12.83%       14.40%

Non-GAAP Disclosures -
 Cash Earnings Reconciliation
 and Ratios (1):
Net Income                     $     10,871   $    10,230  $    12,340
                               ------------   -----------  -----------
Additions to Net Income:
Core Deposit Intangible
 Amortization                            48           206          206
Non-cash stock benefit
 plan expense                           343           453          795
                               ------------   -----------  -----------
Cash Earnings                  $     11,262   $    10,889  $    13,341
                               ============   ===========  ===========

Cash EPS (Diluted)                     0.31          0.30         0.36
Cash Return on Average Assets          1.34%         1.27%        1.72%
Cash Return on Average
 Tangible Stockholders' Equity        19.63%        19.09%       24.09%



(1) Cash earnings and related data are "Non-GAAP Disclosures."  These
    disclosures present information which management considers useful
    to the readers of this report since they present a measure of the
    tangible equity generated from operations during each period
    presented. Tangible equity generation is a significant financial
    measure since banks are subject to regulatory requirements involving
    the maintenance of minimum tangible capital levels.


          DIME COMMUNITY BANCSHARES, INC. AND SUBSIDIARIES
                  ANALYSIS OF NET INTEREST INCOME

                                          For the Three Months Ended
                                                March 31, 2005
                                                                Average
                                           Average               Yield/
                                           Balance    Interest    Cost
                                         -----------  --------  ------
                                             (Dollars In Thousands)
Assets:
  Interest-earning assets:
    Real Estate Loans                    $ 2,478,992  $ 34,848    5.62%
    Other loans                                2,562        32    5.00
    Mortgage-backed securities               504,077     4,490    3.56
    Investment securities                     68,252       606    3.55
    Other short-term investments             150,791       954    2.53
                                         -----------  --------  ------
      Total interest earning assets        3,204,674  $ 40,930    5.11%
                                         -----------  --------
  Non-interest earning assets                152,464
                                         -----------
Total assets                             $ 3,357,138
                                         ===========

Liabilities and Stockholders' Equity:
  Interest-bearing liabilities:
    NOW, Super Now accounts              $    43,071  $     80    0.75%
    Money Market accounts                    724,333     2,745    1.54
    Savings accounts                         360,842       491    0.55
    Certificates of deposit                  961,947     6,065    2.56
    Borrowed Funds                           804,339     8,573    4.32
                                         -----------  --------  ------
      Total interest-bearing liabilities   2,894,532  $ 17,954    2.52%
                                         -----------  --------
  Checking accounts                           93,730
  Other non-interest-bearing liabilities      87,838
                                         -----------
      Total liabilities                    3,076,100
  Stockholders' equity                       281,038
                                         -----------
Total liabilities and
 stockholders' equity                    $ 3,357,138
                                         ===========
Net interest income                                   $ 22,976
                                                      ========
Net interest spread                                               2.59%
                                                                ======
Net interest-earning assets              $   310,142
                                         ===========
Net interest margin                                               2.87%
                                                                ======
Ratio of interest-earning assets
 to interest-bearing liabilities                                110.71%
                                                                ======


                                          For the Three Months Ended
                                                December 31, 2004
                                                                Average
                                           Average               Yield/
                                           Balance    Interest    Cost
                                         -----------  --------  ------
                                             (Dollars In Thousands)
Assets:
  Interest-earning assets:
    Real Estate Loans                    $ 2,490,166  $ 35,193    5.65%
    Other loans                                3,199        47    5.88
    Mortgage-backed securities               550,525     4,792    3.48
    Investment securities                     56,173       643    4.58
    Other short-term investments             150,796       778    2.06
                                         -----------  --------  ------
      Total interest earning assets        3,250,859  $ 41,453    5.10%
                                         -----------  --------
  Non-interest earning assets                166,691
                                         -----------
Total assets                             $ 3,417,550
                                         ===========

Liabilities and Stockholders' Equity:
  Interest-bearing liabilities:
    NOW, Super Now accounts              $    44,092  $     99    0.89%
    Money Market accounts                    791,133     2,893    1.45
    Savings accounts                         363,969       440    0.48
    Certificates of deposit                  933,990     5,707    2.43
    Borrowed Funds                           809,282     8,512    4.18
                                         -----------  --------  ------
      Total interest-bearing liabilities   2,942,466  $ 17,651    2.39%
                                         -----------  --------
  Checking accounts                           92,912
  Other non-interest-bearing liabilities     101,099
                                         -----------
      Total liabilities                    3,136,477
  Stockholders' equity                       281,073
                                         -----------
Total liabilities and
 stockholders' equity                    $ 3,417,550
                                         ===========
Net interest income                                   $ 23,802
                                                      ========
Net interest spread                                               2.71%
                                                                ======
Net interest-earning assets              $   308,393
                                         ===========
Net interest margin                                               2.93%
                                                                ======
Ratio of interest-earning assets
 to interest-bearing liabilities                                110.48%
                                                                ======


                                          For the Three Months Ended
                                                March 31, 2004
                                                                Average
                                           Average               Yield/
                                           Balance    Interest    Cost
                                         -----------  --------  ------
                                             (Dollars In Thousands)
Assets:
  Interest-earning assets:
    Real Estate Loans                    $ 2,214,940  $ 33,615    6.07%
    Other loans                                3,450        63    7.30
    Mortgage-backed securities               543,070     4,712    3.47
    Investment securities                     37,715       312    3.31
    Other short-term investments             131,981       343    1.04
                                         -----------  --------  ------
      Total interest earning assets        2,931,156  $ 39,045    5.33%
                                         -----------  --------
  Non-interest earning assets                163,043
                                         -----------
Total assets                             $ 3,094,199
                                         ===========

Liabilities and Stockholders' Equity:
  Interest-bearing liabilities:
    NOW, Super Now accounts              $    36,919  $     88    0.96%
    Money Market accounts                    763,185     2,691    1.42
    Savings accounts                         367,196       494    0.54
    Certificates of deposit                  884,235     5,731    2.61
    Borrowed Funds                           578,296     5,925    4.12
                                         -----------  --------  ------
      Total interest-bearing liabilities   2,629,831  $ 14,929    2.28%
                                         -----------  --------
  Checking accounts                           93,107
  Other non-interest-bearing liabilities      92,676
                                         -----------
      Total liabilities                    2,815,614
  Stockholders' equity                       278,585
                                         -----------
Total liabilities and
 stockholders' equity                    $ 3,094,199
                                         ===========
Net interest income                                   $ 24,116
                                                      ========
Net interest spread                                               3.05%
                                                                ======
Net interest-earning assets              $   301,325
                                         ===========
Net interest margin                                               3.29%
                                                                ======
Ratio of interest-earning assets
 to interest-bearing liabilities                                111.46%
                                                                ======


Contact Information: Contact: Kenneth J. Mahon Exec. VP and Chief Financial Officer 718-782-6200 extension 8265 Stephanie Prince Director of Corporate Marketing 718-782-6200 extension 8250