UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-Q

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

For the quarterly period ended SEPTEMBER 30, 1996.

Commission File Number: 000-24272

FLUSHING FINANCIAL CORPORATION
(Exact name of registrant as specified in its charter)

             DELAWARE                                 11-3209278
  (State or other jurisdiction of         (I.R.S. Employer Identification No.)
   incorporation or organization)

      144-51 NORTHERN BOULEVARD                          11354
         FLUSHING, NEW YORK
(Address of principal executive offices)               (Zip Code)

                               (718) 961-5400
           (Registrant's telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act: NONE

Securities registered pursuant to Section 12(g) of the Act:
COMMON STOCK, PAR VALUE $0.01
(Title of Class)

Indicate by check mark whether the registrant (1) has filed all 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 / /
(2) Yes /X/ No / /

The number of shares outstanding of the registrant's common stock, as of September 30, 1996 were 8,574,997.


CONTENTS

                                                                    PAGE
                                                                    ----
PART I.    FINANCIAL INFORMATION

Item 1.    FINANCIAL STATEMENTS

           Consolidated Statements of Financial Condition
           as of September 30, 1996 and December 31, 1995
           (unaudited).                                               3

Consolidated Statements of Income for the three months and nine months ended September 30, 1996 and 1995 (unaudited). 4

Consolidated Statements of Cash flows for the nine months ended September 30, 1996 and 1995 (unaudited). 5

Consolidated Statement of Changes in Stockholders' Equity

           for the nine months ended September 30, 1996
           (unaudited)                                                6

           Notes to Consolidated Financial Statements.                7

Item 2.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
           CONDITION AND RESULTS OF OPERATIONS                       10


PART II.   OTHER INFORMATION

Item 1.    Legal Proceedings.                                        25

Item 2.    Changes in Securities.                                    25

Item 3.    Defaults Upon Senior Securities.                          25

Item 4.    Submission of Matters to a Vote of Security Holders.      25

Item 5.    Other information.                                        25

Item 6.    Exhibits and Reports on Form 8-K.                         25

SIGNATURES                                                           26

EXHIBITS                                                             27


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                          SEPTEMBER 30,     DECEMBER 31,
                                              1996              1995
                                          -------------    -------------
                                                    (Unaudited)
ASSETS:
Cash and due from banks                     $ 8,678,327     $  11,883,639
Federal funds sold and overnight
  interest-earning deposits                     200,000         7,438,000
Securities available for sale:
  Mortgage-backed securities                 147,620,681      179,300,164
  Other securities                          230,783,851       202,147,039
Loans:
  1-4 Family residential mortgage loans     220,460,106       170,088,462
  Multi-family  mortgage loans               95,279,543        69,139,758
  Commercial real estate loans               42,920,978        45,214,727
  Consumer loans                              1,723,870         2,328,365
  Less:  Unearned loan fees                  (1,384,825)       (1,334,991)
         Allowance for loan losses           (5,230,670)       (5,309,859)
                                          ---------------  --------------
  Net loans                                 353,769,002       280,126,462
Interest and dividends receivable             6,670,889         5,879,501
Real estate owned, net                        1,929,097         1,869,431
Bank premises and equipment, net              5,763,380         6,114,033
Other assets                                 14,686,846        13,626,246
                                           ------------    --------------
         Total assets                     $ 770,102,073     $ 708,384,515
                                          ==============   ==============
LIABILITIES:
Due to depositors:
  Non-interest bearing                    $   9,464,607     $  10,372,448
  NOW and money market accounts              45,018,954        47,154,968
  Savings accounts                          212,657,918       215,577,540
  Certificates of deposit                   303,253,571       284,302,238
Mortgagors' escrow deposits                   4,828,852         2,456,948
Borrowed funds                               51,000,000                 0
Other liabilities                             8,959,146         7,190,167
                                           ------------    --------------
         Total liabilities                  635,183,048       567,054,309
                                           ------------    --------------

STOCKHOLDERS' EQUITY:
Preferred stock ($0.01 par value;
  5,000,000 shares authorized)                       0                  0
Common stock ($0.01 par value; 20,000,000
  shares authorized; 8,910,100 shares issued;
  8,574,997 and 8,625,000 shares outstanding
  at September 30, 1996 and at December 31, 1995,
  respectively)                                  89,101            86,250
Additional paid-in capital                  101,154,756        96,514,628
Treasury stock (335,103 shares at
  September 30, 1996)                        (6,166,010)                0
Unearned compensation - employee benefit
  trust                                      (7,656,792)       (7,680,850)
Unearned compensation - Restricted
  Stock Award                                (4,258,950)                0
Retained earnings                            55,442,577        50,777,543
Net unrealized (loss) gain on securities
  available for sale, net of taxes           (3,685,657)        1,632,635
                                          -------------    --------------
     Total stockholders' equity             134,919,025       141,330,206
                                          -------------    --------------
     Total liabilities and stockholders'
       equity                             $ 770,102,073     $ 708,384,515
                                         ==============    ==============
The accompanying notes are an integral part of these consolidated
financial statements.


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS

                                           For the three months ended For the nine months ended
                                                   September 30,           September 30,
                                            ------------------------ -------------------------
                                               1996          1995          1996         1995
                                            ---------     ----------     --------     ---------
                                                               (Unaudited)
Interest and dividend income:
  Interest and fees on loans                $ 7,549,507   $ 6,095,647  $ 20,955,987 $ 18,336,834
  Interest and dividends on securities:
      Taxable interest                        6,470,660     4,628,221    18,926,438   13,527,127
      Tax-exempt interest                        16,368        24,755        48,352       83,852
  Dividends                                      76,249       109,610       272,542      335,879
  Other interest income                         106,860       100,282       430,502      532,964
                                             ----------    ----------   -----------   ----------
        Total interest and dividend income   14,219,644    10,958,515    40,633,821   32,816,656
                                             ----------    ----------   -----------   ----------
Interest expense:
  Deposits                                    6,038,044     5,877,136    17,957,999   16,346,907
  Borrowed funds                                750,574             0     1,350,117      369,108
  Other interest expense                          8,378        17,220        31,298       50,098
                                             ----------    ----------   -----------   ----------
        Total interest expense                6,796,996     5,894,356    19,339,414   16,766,133
                                             ----------    ----------   -----------   ----------
  Net interest income                         7,422,648     5,064,159    21,294,407   16,050,543
Provision for loan losses                        20,010       232,369       321,956      418,942
                                             ----------    ----------   -----------   ----------
  Net interest income after provision for
    loan losses                               7,402,638     4,831,790    20,972,451   15,631,601
                                             ----------    ----------   -----------   ----------
Non-interest income:
  Other fee income                              164,295       160,953       586,928      544,531
  Net gain (loss) on sales of securities
    and loans                                   (45,402)     (251,219)      430,935     (395,858)
  Amortization of deferred gain from sale
    of real estate                                    0     1,836,504             0    2,784,422
  New York State gains tax refund                     0             0             0      386,912
  Other income                                  190,011       197,987       578,869      892,337
                                             ----------    ----------   -----------   ----------
        Total non-interest income               308,904     1,944,225     1,596,732    4,212,344
                                             ----------    ----------   -----------   ----------
Non-interest expense:
  Salaries and employee benefits              2,206,730     1,890,379     6,352,054    5,478,281
  Directors' pension expense                     20,203        20,202        60,608      697,674
  Occupancy and equipment                       524,944       523,968     1,551,036    1,506,840
  Professional services                         522,066       340,652     1,587,395    1,113,230
  Federal deposit insurance premiums                500        60,038         1,500      775,304
  Data processing                               250,026       261,200     1,131,655      742,689
  Depreciation and amortization                 253,657       195,595       730,030      547,216
  Real estate owned                             102,251        55,952       232,157      403,351
  (Recovery) Provision for deposits
    at Nationar                                       0             0      (449,392)     660,096
  Conversion expenses                                 0             0             0    2,221,832
  Other operating                               756,906       555,577     2,194,260    1,767,591
                                             ----------    ----------   -----------   ----------
        Total non-interest expense            4,637,283     3,903,563    13,391,303   15,914,104
                                             ----------    ----------   -----------   ----------
Income (loss) before income taxes             3,074,259     2,872,452     9,177,880    3,929,841
                                             ----------    ----------   -----------   ----------
Provision for income taxes:
  Federal                                       843,608       484,676     2,543,975    1,054,668
  State and local                               560,780       297,218     1,649,924      656,856
                                             ----------    ----------   -----------   ----------
        Total taxes                           1,404,388       781,894     4,193,899    1,711,524
                                             ----------    ----------   -----------   ----------
  Net income                                $ 1,669,871 $   2,090,558  $ 4,983,981 $   2,218,317
                                             ==========    ==========   ===========   ==========

 Weighted average number of common
  shares outstanding                          8,180,777            NA     8,074,946           NA

 Primary and fully diluted earnings per
  share                                          $ 0.20            NA        $ 0.62           NA
The accompanying notes are an integral part of these consolidated financial statements.


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS

                                                           For the nine months ended
                                                                  September 30,
                                                            -------------------------
                                                                1996          1995
                                                            -----------    ----------
                                                                    (Unaudited)
Cash flows provided by (used in) operating activities:
  Net income                                                 $ 4,983,981  $ 2,218,317
  Adjustments to reconcile net income to net cash
      provided by (used in) operating activities:

    Provision for loan losses                                    321,956      418,942
    Provision for losses on real estate owned                     92,217      220,032
    (Recovery) provision for deposits at Nationar               (449,392)     660,096
    Depreciation of bank premises and equipment                  730,030      547,216
    Net (gain) loss on sales of securities & loans              (430,935)     395,858
    Net (gain) loss on sales of real estate owned                (45,947)     (60,115)
    Amortization of unearned premium, net of accretion
      of unearned discount                                       939,670    1,323,340
    Amortization of deferred income                             (640,452)    (459,596)
    Deferred income tax provision                               (257,748)    (779,407)
    Deferred compensation                                        128,401       47,786
    Originations of mortgage loans available for sale                  0     (415,992)
    Deferred gain from sale of real estate                             0   (2,784,422)
    Changes in operating assets and liabilities, net           5,836,363   (1,783,611)
    Unearned compensation                                        408,087            0
                                                             -----------  -----------
       Net cash provided by (used) in operating
         activities                                           11,616,231     (451,556)
                                                             ----------- -----------
Cash flows used in investing activities:
  Purchases of bank premises and equipment                      (379,377)  (1,100,510)
  Purchases of securities available for sale                (128,096,000) (46,360,000)
  Purchases of securities held to maturity                             0  (13,578,000)
  Proceeds from sales and calls of securities
     available for sale                                       74,078,935   31,869,142
  Proceeds from maturities and prepayments of
     securities available for sale                            45,773,011   10,115,124
  Proceeds from calls of securities held to maturity                   0      249,000
  Proceeds from maturities and prepayments of
     securities held to maturity                                       0   10,436,338
  Net originations and repayments of loans                   (44,722,993)  (2,779,491)
  Purchases of loans                                         (29,641,000)  (9,513,000)
  Proceeds from sales and operations of real estate
     owned                                                       734,131    1,627,652
        Net cash used in investing                           -----------  -----------
            activities                                       (82,253,293) (19,033,745)
                                                             -----------  ------------
Cash flows provided by financing activities:
  Net decrease in non-interest bearing
      deposits                                                  (907,841)    (119,825)
  Net increase in interest bearing deposits                   13,895,697   24,878,392
  Net increase in mortgagors' escrow deposits                  2,371,904    1,137,601
  Repayment of securities sold with the agreement
      to repurchase                                                    0   (5,000,000)
  Increase (decrease)in borrowed funds                        51,000,000  (10,000,000)
  Repurchase of common stock                                  (6,166,010)           0
                                                             -----------  ------------
        Net cash provided by financing activities             60,193,750   10,896,168
                                                             -----------  ------------
Net decrease (increase) in cash and cash equivalents         (10,443,312)  (8,589,133)
Cash and cash equivalents, beginning of period                19,321,639   22,168,214
                                                             -----------  -----------
Cash and cash equivalents, end of period                     $ 8,878,327 $ 13,579,081
                                                             ===========  ===========
Supplemental cash flow disclosure:
  Interest paid                                              $19,308,116 $ 16,716,017
  Income taxes paid                                            3,753,933    1,425,066
Noncash activities:
  Loans originated as the result of real estate sales            252,193       492,292
  Loans transferred through the foreclosure of a
      related mortgage loan or through in-substance
      foreclosure to real estate owned                         1,120,123      526,152
  Net change in unrealized gain (loss) on securities
      available for sale                                      (9,855,367)  11,703,680
  Transfer of deposits at Nationar to other assets                     0    4,408,105
  Dividends payable                                              318,947            0
     The accompanying notes are an integral part of these consolidated financial statements.


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY

                                                         Nine months ended
                                                         September 30, 1996
                                                         ------------------
                                                            (Unaudited)
COMMON STOCK
($0.01 par value; 20,000,000 shares authorized:
  8,574,997 shares outstanding)
     Balance at beginning of period                          $     86,250
     Restricted stock award of 285,100 shares on
          May 21, 1996                                              2,851
                                                             -----------
Balance at end of period                                     $     89,101
                                                             ===========
ADDITIONAL PAID-IN CAPITAL
     Balance at beginning of period                          $ 96,514,628
     Restricted stock award of 285,100 shares on
          May 21, 1996                                          4,630,024
     401-k contribution                                            10,104
                                                             ------------
Balance at end of period                                     $101,154,756
                                                             ============
TREASURY STOCK
     Balance at beginning of period                                     0
     Treasury shares repurchased at market                   $  6,129,447
     Restricted stock award forfeitures                            36,563
                                                             ------------
Balance at end of period                                     $  6,166,010
                                                             ============
UNEARNED COMPENSATION - EMPLOYEE BENEFIT TRUST
     Balance at beginning of period                          $ (7,680,850)
     401-k contribution: book value                                24,058
                                                             ------------
Balance at end of period                                     $ (7,656,792)
                                                             ============
UNEARNED COMPENSATION - RESTRICTED STOCK AWARDS
     Balance at beginning of period                                     0
     Restricted stock award on May 21, 1996                  $ (4,632,875)
     Restricted stock award forfeitures                            36,563
     Restricted stock award expense                               337,362
                                                             ------------
Balance at end of period                                     $ (4,258,950)
                                                             ============
RETAINED EARNINGS
     Balance at beginning of period                          $ 50,777,543
     Net Income                                                 4,983,981
     Dividends payable                                           (318,947)
                                                             ------------
Balance at end of period                                     $ 55,442,577
                                                             ============
NET UNREALIZED (LOSS) GAIN ON SECURITIES AVAILABLE FOR
   SALE, NET OF TAXES

     Balance at beginning of period                          $  1,632,635
     Mark-to-market adjustment                                 (5,318,292)
                                                             ------------
Balance at end of period                                     $ (3,685,657)
                                                             ============
The accompanying notes are an integral part of these consolidated financial
statements.


PART I - Financial Information

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PRESENTATION

In the opinion of management, the accompanying consolidated financial statements contain all adjustments necessary for a fair presentation of the financial condition of Flushing Financial Corporation and Subsidiaries (the "Company") as of September 30, 1996, the results of operations for the three months and nine months ended September 30, 1996 and 1995, the cash flow statements for the nine months ended September 30, 1996 and 1995, and the statement of changes in stockholders' equity for the nine months ended September 30, 1996. These adjustments consist of items which are of a normal recurring nature. The results of operations for the three months and nine months ended September 30, 1996 are not necessarily indicative of the results of operations to be expected for the remainder of the year.

Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principals ("GAAP") have been condensed or omitted pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). The accompanying unaudited financial statements should be read in conjunction with the audited financial statements and the notes thereto included in the Company's 1995 Annual Report to Shareholders and SEC Form 10-K for the year ended December 31, 1995.

Flushing Financial Corporation was formed for the purpose of acquiring all of the common stock of Flushing Savings Bank, FSB (the "Bank") concurrent with the Bank's conversion from mutual to stock form of organization which was completed on November 21, 1995. Activities prior to November 21, 1995 presented in the accompanying unaudited financial statements relate to the Bank only. The acquisition was accounted for using the pooling of interest method.

2. BORROWED FUNDS

At September 30, 1996, advances from the Federal Home Loan Bank of New York ("FHLB-NY") totaled $51.0 million, with a composite interest rate of 5.85% and terms ranging from one to three years. During the first quarter of 1996, the Company initiated a borrowing program with the FHLB-NY to seek to leverage the Company's highly capitalized position when interest rates on FHLB advances are attractive, as compared to alternative funding sources, to finance investment opportunities.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. 1996 RESTRICTED STOCK INCENTIVE PLAN

At the Company's 1996 Annual Meeting of Shareholders held on May 21, 1996 (the "Annual Meeting"), the Company's shareholders approved the 1996 Restricted Stock Incentive Plan, in which 345,000 shares of restricted stock were authorized, and an aggregate of 285,100 shares of restricted stock were awarded to directors and employees. This award of restricted stock increased shares outstanding by 285,100 on May 21, 1996. The value of the awards at the grant date was $16.25 per share, equal to the average between the high and the low market prices of the Company's common stock on May 20, 1996. For the three and nine months ended September 30, 1996, accrued restricted stock expense amounted to $234,000 and $337,000, respectively. The restricted stock awards will vest at a rate of 20% per year, commencing on the first anniversary of the date of the award. As of September 30, 1996, 2,250 shares of the restricted stock award were forfeited.

4. 1996 STOCK OPTION INCENTIVE PLAN

At the Annual Meeting, the Company's shareholders approved the Company's 1996 Stock Option Incentive Plan and thereby authorized the issuance of options to purchase 862,500 shares of the Company's common stock. On May 21, 1996, options to purchase 735,750 shares were issued to directors and employees with an exercise price of $16.25 per share. The exercise price is equal to the average between the high and the low market prices of the Company's common stock on May 20, 1996. The stock options will vest and become exercisable at a rate of 20% per year, commencing on the first anniversary of the date of the grant, and expire ten years from the anniversary of the date of the grant.

5. TREASURY STOCK

In June 1996, the Company announced its intention to repurchase up to 716,350 shares of the Company's outstanding common stock. As of September 30, 1996, the Company had purchased 332,850 shares at a cost of $6.1 million, an average of $18.41 per share, leaving 383,500 shares to be purchased under the Share Repurchase Program. Total shares outstanding at September 30, 1996 were 8,574,997.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

6. RECENT ACCOUNTING PRONOUNCEMENTS

FASB has issued SFAS 123, "Accounting for Stock-Based Compensation", effective for fiscal years beginning after December 15, 1995. The Company has elected to measure compensation cost using APB Opinion No. 25 as per SFAS 123. Pro forma disclosures required for entities that elect to continue to measure compensation cost using APB Opinion No. 25 must include the effects of all awards granted in fiscal years that begin after December 15, 1994. Management will implement the pro forma disclosure requirements with the preparation of the annual financial statement for 1996.

SFAS 125, "Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities", was issued by FASB. This Statement is effective for transfers and servicing of financial assets and extinguishment of liabilities occurring after December 31, 1996. Earlier or retroactive application of this Pronouncement is not permitted. Adoption of this Pronouncement is not expected to have a material impact on the Company's consolidated financial statements.


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES

MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

GENERAL

Flushing Financial Corporation was formed in May 1994 to serve as the holding company for Flushing Savings Bank, FSB (the "Bank"). On November 21, 1995, the Bank completed its Conversion ("Conversion") from a federally charted mutual savings bank to a federally chartered stock savings bank. In connection with the Conversion, Flushing Financial Corporation issued 8,625,000 shares of common stock at a price of $11.50 per share and utilized a portion of the proceeds to acquire all of the issued shares of the Bank. Prior to the Conversion, Flushing Financial Corporation had no assets, liabilities or operations. The following discussion of financial condition and results of operations include the collective results of Flushing Financial Corporation and the Bank (collectively the "Company"), but reflects principally the Bank's activities. Unless otherwise indicated, for the periods prior to November 21, 1995, reference to the Company reflects only the Bank's activities.

On June 28, 1996, the Company received approval to repurchase up to 431,250 shares of the Company's outstanding common stock, or 5% of the 8,625,000 shares issued in connection with the Conversion. The Company also intends to repurchase an additional 285,100 shares, representing the number of shares awarded under the Restricted Stock Plan on May 21, 1996. All stock repurchases are expected to be made in open market transactions and are subject to market conditions, the trading price of the stock, and the Company's financial performance. As of September 30, 1996, the Company had purchased 332,850 shares at a cost of $6.1 million, leaving 383,500 shares to be purchased under the Share Repurchase Program.

In light of the Company's capital strength and earnings performance, the Board of Directors declared a $0.04 per share dividend to common shareholders of record at the close of business on September 30, 1996, and payable on October 15, 1996. Retained earnings was reduced by $319,000 to reflect this cash dividend. At the same time, the Company adopted a Stockholder Rights Plan ("Rights Plan") designed to preserve long-term values and protect stockholders against stock accumulations and other abusive tactics to acquire control of the Company. Under the Rights Plan, each stockholder of record at the close of business on September 30, 1996 received a dividend distribution of one right for each share of common stock held. The rights become exercisable only under very limited circumstances and expire on September 30, 2006.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

The Company's principal business is attracting retail deposits from the general public and investing those deposits, together with funds generated from operations, primarily in (i) originations and purchases of one-to-four family residential mortgage loans, multi-family income-producing property loans and commercial real estate loans; (ii) mortgage loan surrogates such as mortgage-backed securities and; (iii) U.S. government and federal agency securities, corporate fixed-income securities and other marketable securities. To a lesser extent, the Company originates co-operative apartment loans, construction and consumer loans.

The Company's results of operations depend primarily on net interest income, which is the difference between the interest income earned on its loan and securities portfolios and its cost of funds, consisting primarily of interest paid on deposit accounts and borrowed funds. The Company's results of operations may also be significantly affected by its periodic provision for loan losses and provision for losses on real estate owned ("REO"), as well as non-interest income, general and administrative expenses, other non-interest expense and income tax expense. In addition, such results may be significantly affected by general economic and competitive conditions, including changes in market interest rates, the strength of the local economy, government policies and actions of regulatory authorities.

Statements contained in this Quarterly Report relating to plans, strategies, objectives, 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 risks and uncertainties, and actual results could differ materially from those currently anticipated due to a number of factors, which include, but are not limited to, the factors set forth in the preceding paragraph and elsewhere in this Quarterly Report and in other documents filed by the Company with the Securities and Exchange Commission from time to time, including, without limitation, the Company's 1995 Annual Report to Shareholders and the SEC Report on Form 10-K for the year ended December 31, 1995. The Company has no obligation to update these forward-looking statements.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

COMPARISON OF OPERATING RESULTS FOR THE THREE MONTHS ENDED SEPTEMBER 30, 1996 AND 1995

GENERAL. Net income for the third quarter of 1996 was $1.7 million, a decrease of $421,000 from the net income of $2.1 million for the third quarter of 1995. This decrease was primarily the result of a $1.6 million reduction in non-interest income, a $734,000 increase in non-interest expense, and a higher income tax provision during the third quarter of 1996 of $1.4 million as compared to $782,000 for the third quarter 1995, offset by a $2.4 million increase in net interest income from the 1995 period to the period in 1996.

INTEREST INCOME. Total interest and dividend income increased $3.3 million from $11.0 million for the three months ended September 30, 1995 to $14.2 million for the three months ended September 30, 1996. This increase was primarily the result of increases in the average earning balances of mortgage loans and securities of $75.7 million and $84.3 million, respectively, from the quarter ended September 30, 1995 to the quarter ended September 30, 1996.

INTEREST EXPENSE. Interest expense increased $903,000 from $5.9 million for the three months ended September 30, 1995 to $6.8 million for the three months ended September 30, 1996, primarily due to a $750,000 increase in borrowed funds expense as the average balance of borrowed funds increased. The Company had increased its utilization of Federal Home Loan Bank ("FHLB") advances which totaled $51.0 million at September 30, 1996, bearing a composite rate of 5.85% with terms ranging from one to three years. The Company's borrowing program seeks to leverage the Company's highly capitalized position when interest rates on FHLB advances are attractive, as compared to alternative funding sources, to finance investment opportunities. Interest expense also increased $161,000 in interest paid on deposits resulting from an increase of $25.1 million in the average balances of higher costing certificates of deposit accounts and a decrease of $29.7 million in the average balances of lower costing regular savings and money market accounts from the quarter ended September 30, 1995 to the quarter ended September 30, 1996.

PROVISION FOR LOAN LOSSES. The provision for loan losses during the three months ended September 30, 1996 was $20,000 compared to $232,000 for the three months ended September 30, 1995. The provision reflects, among other things, the Bank's evaluation of current economic conditions, the overall trend of non-performing loans in the loan portfolio (see Asset Section), it's analysis of specific loan situations, and increase in the size of the loan portfolio.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

NON-INTEREST INCOME. Total non-interest income declined by $1.6 million from $1.9 million for the third quarter of 1995 to $309,000 for the third quarter of 1996. This decline is primarily attributable to non-recurring income during the third quarter of 1995 of $1.8 million in amortization of deferred gain from the sale of real estate, offset by a $206,000 decline in net loss on sales of securities from the 1995 period to the period in 1996.

NON-INTEREST EXPENSE. Non-interest expense increased by $734,000 from $3.9 million for the three months ended September 30, 1995 to $4.6 million for the three months ended September 30, 1996. Expenses attributable to salaries and employee benefits rose $316,000, reflecting salary increases, profit sharing plans, and the amortization of unearned compensation expense associated with the Restricted Stock Plan, which was implemented in May of 1996. A net loss of $4,000 on sales of real estate owned was recorded for the third quarter of 1996, as compared to a net gain of $73,000 for the third quarter of 1995. Additional professional fees and operating expenses associated with being a publicly-held company also increased non-interest expense from the 1995 period as compared to the period in 1996. Partially off-setting the increases to non-interest expense was a reduction in federal deposit insurance premiums from $60,000 for the quarter ended September 30, 1995 to $500 for the quarter ended September 30,1996. Expenses associated with real estate owned also declined by $20,000 from the third quarter of 1995 to the third quarter of 1996.

INCOME BEFORE INCOME TAXES. Total income before provision for income taxes increased $202,000 from $2.9 million for the three months ended September 30, 1995 to $3.1 million for the three months ended September 30, 1996 for the reasons stated above.

PROVISION FOR INCOME TAXES. The effective income tax rate for the three months ended September 30, 1996 was higher than the three months ended September 30, 1995. This was primarily the result of a tax benefit in 1995 due to a decrease in the valuation allowance on the deferred tax asset attributable to the gain from sale of real estate for the three months ended September 30, 1995.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

COMPARISON OF OPERATING RESULTS FOR THE NINE MONTHS
ENDED SEPTEMBER 30, 1996 AND 1995

GENERAL. Net income increased $2.8 million from $2.2 million for the nine months ended September 30, 1995 to $5.0 million for the nine months ended September 30, 1996. This was primarily due to an increase of $5.2 million in net interest income from the 1995 period to the 1996 period, offset by a $2.5 million increase in the provision for income taxes during 1996. Absent in the 1996 period were certain one-time income and expense items as had been recorded in the 1995 period.

INTEREST INCOME. Total interest and dividend income increased $7.8 million from the $32.8 million for the nine months ended September 30, 1995 to $40.6 million for the nine months ended September 30, 1996. This increase was primarily the result of increases in the average earning balances of mortgage loans and securities of $49.7 million and $95.5 million, respectively, from the nine months ended September 30, 1995 as compared to the nine months ended September 30, 1996. This increase was offset in part by a 7 basis point decline in the average yield of interest-earning assets, from 7.71% for the first nine months of 1995 to 7.64% for the first nine months of 1996.

INTEREST EXPENSE. Interest expense increased $2.5 million from $16.8 million for the nine months ended September 30, 1995 to $19.3 million for the nine months ended September 30, 1996. This increase is due primarily to a $1.6 million increase in interest paid on deposits resulting from an increase of $39.3 million in the average balances of higher costing certificates of deposit accounts and a decline of $19.2 million in the average balances of lower costing regular savings and money market deposit accounts from the first nine months of 1995 to the first nine months of 1996. The average cost of certificates of deposit accounts also increased 16 basis points from 5.51% for the nine months ended September 30, 1995 to 5.67% for the nine months ended September 30, 1996. Interest expense on borrowed funds increased by $981,000 due to an increase in the average balance of borrowed funds of $24.6 million, offset in part by a 1.47% decline in the average cost of borrowed funds from 7.19% for the nine months ended September 30, 1995 to 5.72% for the nine months ended September 30, 1996.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

PROVISION FOR LOAN LOSSES. The provision for loan losses during the nine months ended September 30, 1996 was $322,000 as compared to $419,000 for the nine months ended September 30, 1995. The provision reflects, among other things, the Bank's evaluation of current economic conditions, the overall trend of non-performing loans in the loan portfolio (see Asset Section), it's analysis of specific loan situations, and increases in the size of the loan portfolio.

NON-INTEREST INCOME. Total non-interest income declined by $2.6 million from $4.2 million for the nine months ended September 30, 1995 to $1.6 million for the nine months ended September 30, 1996. This decline is primarily attributable to one-time income items recorded in the 1995 period of $2.8 million in amortization of deferred gain recognized on a prior period sale of real estate, and a $387,000 gains tax refund from New York State. Offsetting these declines was a change in gain/(loss) on sales of securities of $827,000 from a loss of $396,000 in the 1995 period as compared to a gain of $431,000 in the period in 1996.

NON-INTEREST EXPENSE. Non-interest expense declined $2.5 million from $15.9 million for the nine months ended September 30, 1995 to $13.4 million for the nine months ended September 30, 1996. The higher non-interest expense for the first nine months of 1995 as compared to the current period is primarily a result of certain one-time items incurred during 1995 consisting of: the expensing of $2.2 million of deferred costs that were incurred in connection with the Conversion through March 31, 1995; the immediate recognition of expenses of $677,000 representing the projected benefit obligation under the retirement plan for the Company's non-employee directors; and the $660,000 loss provision on deposits at Nationar. Also contributing to the lower non-interest expense in the current period is the recovery of $449,000 of the $660,000 loss provision on deposits at Nationar, made possible by the receipt of the Company of $4.2 million of its $4.4 million of deposits previously frozen by the New York State Banking Department in connection with its supervisory liquidation of Nationar. Further contributing to the reduction in non-interest expense was a decrease in federal deposit insurance premiums from $775,000 for the nine months ended September 30, 1995 to $2,000 for the nine months ended September 30, 1996. The combined effect that the recovery of the $449,000 loss provision and the decrease in federal deposit insurance premium had on reducing the current period's non-interest expense below that of the year ago period was offset in part by

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

additional professional fees and operating expenses associated with being a publicly-held company and costs associated with implementing improved data processing systems as part of the Company's strategy to enhance its systems to improve efficiencies. Additionally, expenses attributable to salaries and employee benefits rose $874,000, reflecting salary increases, profit sharing plans, and the amortization of unearned compensation expense associated with the Restricted Stock Plan, which was implemented in May of 1996.

INCOME BEFORE INCOME TAXES. Total income before provision for income taxes increased $5.3 million from $3.9 million for the nine months ended September 30, 1995 to $9.2 for the nine months ended September 30, 1996, for reasons stated above.

PROVISION FOR INCOME TAXES. The effective income tax rate for the nine months ended September 30, 1996 was higher than the nine months ended September 30, 1995, with an effective tax rate of 45.70% and 43.55% for the nine months ended September 30, 1996 and 1995, respectively. This was primarily the result of a tax benefit in 1995 due to a decrease in the valuation allowance on the deferred tax asset attributable to the gain from sale of real estate for the nine months ended September 30, 1995.

FINANCIAL CONDITION

ASSETS. From December 31, 1995, total assets increased $61.7 million to $770.1 million at September 30, 1996. During the nine months ended September 30, 1996, mortgage loans increased by $74.2 million, securities available for sale declined by $3.0 million, and cash and federal funds sold and overnight interest-earning deposits decreased by $10.4 million. The increase in mortgage loans consisted primarily of a $50.4 million increase in the Bank's portfolio of 1-4 family residential mortgage loans and a $26.1 million increase in multi-family real estate mortgage loans.

From December 31, 1995 to September 30, 1996, mortgage-backed securities had declined $31.7 million and the proceeds were used to fund loan originations and a $28.6 million increase in other securities. The reduction in total securities available for sale takes into account a decline of $9.9 million in unrealized mark-to-market valuation of securities, before tax effect, as a result of increases in prevailing interest rates. An increasing interest rate environment may result in an

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

increase in unrealized loss on mark-to-market valuation of securities. The actual amount of cash flows from investment securities does not change as a result of mark-to-market valuation adjustments, assuming the securities are held to maturity. At September 30, 1996, the Company had $4.8 million invested in collateralized mortgage obligations ("CMOs"). The CMOs in the Company's portfolio were not considered high risk under regulations promulgated by the Office of Thrift Supervision. At September 30, 1996, the Company had $180.4 million in callable U.S. government securities.

Non-performing assets declined by $1.4 million from $6.9 million at December 31, 1995 to $5.5 million at September 30, 1996. Total non-performing assets as a percentage of total assets has consistently declined quarterly from 0.97% at December 31, 1995 to 0.71% at September 30, 1996. By adherence to its strict underwriting standards and aggressive charge-offs of possible losses from impaired loans, the Company has continued to strengthen its loan portfolio, evidenced by the increase in the Company's ratio of the allowance for loan losses to non-performing loans from 106.61% at December 31, 1995 to 148.19% at September 30, 1996.

LIABILITIES. Deposit balances increased by $13.0 million during the first nine months of 1996 to $570.4 million at September 30, 1996 primarily due to a $19.0 million increase in certificate of deposit accounts, offset in part by a decrease of $2.9 million in regular savings accounts and a decrease of $3.0 million in demand, NOW and money market accounts. As described above, the Company also has increased its utilization of FHLB advances which totaled $51.0 million at September 30, 1996 with a weighted average interest rate of 5.85% and terms ranging from one to three years. The borrowing program is part of the Company's strategy to leverage its balance sheet when rates are attractive, as compared to alternative funding sources, to finance investment opportunities.

EQUITY. Total stockholders' equity decreased $6.4 million during the first nine months of 1996 to $134.9 million at September 30, 1996. This decrease is due primarily to $6.1 million in treasury shares purchased through the Company's stock repurchase plan, as noted below, $319,000 in dividends declared as also noted below, and a decrease of $5.3 million, net of taxes, in unrealized market value of securities available for sale from December 31, 1995 to September 30, 1996, offset by $5.0 million in net income for the first nine months of 1996. The decline in the market value of the Company's portfolio of securities available for sale is due primarily to an increasing interest rate environment beginning in the latter portion of the first quarter of 1996. Due to the size of the Company's portfolio of securities available for sale, changes in interest rates could produce significant changes in the value of such securities and could produce significant fluctuations in the equity of the Company.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Total shares outstanding at September 30, 1996 were 8,574,997. On June 28, 1996, the Company announced the intention to repurchase an aggregate of 716,350 shares, representing (i) 5.00% of the 8,625,000 shares issued in connection with the Conversion, plus (ii) 285,100 shares which equals the amount of restricted stock that was granted by the Company on May 21, 1996 pursuant to the Restricted Stock Plan. As of September 30, 1996, the Company had purchased 332,850 shares at a cost of $6.1 million, leaving 383,500 shares to be purchased under the Share Repurchase Program.

In light of the Company's capital strength and earnings performance, the Board of Directors declared a $0.04 per share dividend on September 17, 1996, to common shareholders of record September 30, 1996, and payable on October 15, 1996. Retained earnings was reduced by $319,000 to reflect this cash dividend.

LIQUIDITY. The Bank, as a federal savings bank, is subject to Office of Thrift Supervision ("OTS") guidelines regarding liquidity requirements. Pursuant to these requirements, the Bank is required to maintain an average daily balance of liquid assets (cash, certain time deposits, banker's acceptances, specified U.S. government securities, state or federal agency obligations, shares of certain mutual funds and certain corporate debt securities and commercial paper) equal to a monthly average of not less than a specified percentage of its net withdrawable deposit accounts plus short-term borrowings. This liquidity requirement may be changed from time to time by the OTS to any amount within the range of 4% to 10% depending upon economic conditions and the savings flows of member institutions, and is currently 5%. OTS regulations also require the maintenance of an average daily balance of short-term liquid assets at a specified percentage (currently 1%) of the net withdrawable deposit accounts plus short-term borrowings. Monetary penalties may be imposed by the OTS for failure to meet these liquidity requirements. At September 30, 1996 and December 31, 1995, the Bank's liquidity ratio, computed in accordance with the OTS requirement, was 13.57% and 20.73%, respectively. Unlike the Bank, Flushing Financial Corporation is not subject to OTS regulatory requirements on the maintenance of minimum levels of liquid assets.

Due to its strength in capital position, the Company has the ability to leverage its capital base and consider alternative funding sources to finance its growth strategy.

(continued)


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

CASHFLOW. The Company's primary business objective is the origination and purchase of residential, multi-family and commercial real estate mortgage loans. During the nine months ended September 30, 1996, net originations and repayments of loans totaled $44.7 million, and $29.6 million in residential mortgage loans were purchased. The Company also invests in other securities including mortgage loan surrogates such as mortgage-backed securities. In the first nine months of 1996, the Company purchased a total of $128.1 million in securities available for sale, funded partially from $119.9 million in sales, calls, maturities and prepayments of securities available for sale. General funding for these assets comes from cashflow generated by operating and financing activities totaling $11.6 million and $60.2 million for the nine months ended September 30, 1996, respectively. For the nine months ended September 30, 1996, the Company borrowed $51.0 million in low cost, short-term FHLB advances. In addition, the Bank's deposit base increased by $13.0 million from December 31, 1995 to September 30, 1996. During a favorable interest rate environment, management may use low cost borrowing to leverage the Company's balance sheet.

OTHER TRENDS

From December 31, 1995 to September 30, 1996, total deposits increased $13.0 million, with the increase occurring in certificate of deposit accounts, amounting to $19.0 million, offset by a decrease of $2.9 million in savings accounts, and a decrease of $3.0 million in demand, NOW and money market accounts. This trend of increasing balances in higher costing certificates of deposit is due largely to increases in the prevailing rates paid in the Company's market area. Interest rates offered on the Company's passbook accounts, and certificates of deposit are at competitive rates. These trends contributed to the increase in the Company's average cost of funds from 4.10% for the nine months ended September 30, 1995 to 4.36% for the nine months ended September 30, 1996. A continuation of these trends could further increase the Company's cost of funds and a narrowing of the Company's net interest spread. It is management's strategy to maintain deposit growth within reasonable limits, and to utilize various low cost funding venues to finance investment opportunities.


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

REGULATORY CAPITAL POSITION

Under OTS capital regulations, the Bank is required to comply with each of three separate capital adequacy standards. At September 30, 1996, the Bank exceeded each of the three OTS capital requirements. Set forth below is a summary of the Bank's compliance with OTS capital standards as of September 30, 1996:

                                                                Percent of
                                                     Amount       Assets
                                                   ----------   -----------
                                                    (Dollars in thousands)

Tangible capital:
    Capital level                                   $91,654        12.52%
    Requirement                                      10,982         1.50
    Excess                                           80,672        11.02

Core capital:
     Capital level                                   $91,654       12.52%
     Requirement                                      29,284        4.00
     Excess                                           62,370        8.52

Risk-based capital:
     Capital level                                   $96,249       26.22%
     Requirement                                      29,362        8.00
     Excess                                           66,887       18.22


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

AVERAGE BALANCES
Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends upon the relative amount of interest-earning assets and interest-bearing liabilities and the interest rate earned or paid on them.

The following table sets forth certain information relating to the Company's consolidated statements of financial condition and consolidated statements of operations for the nine months ended September 30, 1996 and 1995, and reflects the average yield on assets and average costs 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 include amortization of fees which are considered adjustments to yields.

                                            For the nine months ended September 30,
                                     ---------------------------------------------------------
                                                 1996                          1995
                                     ----------------------------  ---------------------------
                                     Average            Average    Average            Average
                                     Balance  Interest Yield/Cost  Balance  Interest Yield/Cost
                                     -------  -------- ----------  -------  -------- ----------

ASSETS
  Interest-earning assets:
    Mortgage loans, net             $ 309,675 $ 20,776     8.95%   $ 259,939 $ 18,109     9.29%
    Other loans                         2,067      180    11.61        2,919      228    10.41
    Mortgage-backed securities        165,493    7,995     6.44      180,578    8,750     6.46
    Interest-earning deposits          10,732      431     5.35       13,806      533     5.15
    Other securities                  220,900   11,252     6.79      110,269    5,197     6.28
                                    ---------  -------     ----     --------   ------    -----
     Total interest-earning assets    708,867   40,634     7.64      567,511   32,817     7.71
                                               -------     ----                ------    -----
    Non-interest earning assets        38,453                         36,674
                                    ---------                       --------
     Total assets                   $ 747,320                      $ 604,185
                                    =========                       ========
LIABILITIES and NET WORTH
  Interest-bearing liabilities:
    Deposits:
     Regular savings accounts       $ 215,978    4,622     2.85    $ 230,025    4,905     2.84
     NOW accounts                      19,228      273     1.89       18,330      259     1.88
     Money market accounts             26,917      564     2.79       32,077      670     2.78
     Certificates of deposit accounts 292,772   12,452     5.67      253,482   10,470     5.51
     Mortgagors escrow deposits         4,209       47     1.49        4,108       43     1.40
   Borrowed funds                      31,492    1,350     5.72        6,846      369     7.19
   Other interest-bearing liabilities     498       32     8.57          789       50     8.45
                                    ---------  -------     ----     --------   ------     ----
   Total interest-bearing liabilities 591,094   19,340     4.36      545,657   16,766     4.10
                                               -------     ----                ------     ----
   Other liabilities                   17,947                         14,741
                                    ---------                       --------
     Total liabilities                609,041                        560,398
   Equity                             138,279                         43,787
                                    ---------                       --------
     Total liabilities and equity   $ 747,320                      $ 604,185
                                    =========                       ========
Net interest income/expense spread             $ 21,294    3.28%             $ 16,051     3.61%
                                               ========    =====               ======     ====
Net interest-earning assets/
  net interest margin               $ 117,773              4.01%    $ 21,854              3.77%
                                    =========              =====    ========              ====
Ratio of interest-earning asset to
  interest-bearing liabilities                             1.20x                          1.04x
                                                           =====                          ====


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

LOANS
The following table sets forth the Company's loan originations (including the net effect of refinancings) and the changes in the Company's portfolio of loans, including purchases, sales and principal reductions for the period indicated.
                                             For the nine         For the
                                             months ended       year ended
                                         September 30, 1996  December 31, 1995
                                         ------------------  -----------------
                                                      (In thousands)
MORTGAGE LOANS:
  At beginning of period                     $ 284,443           $ 255,596
  Mortgage loans originated:
     One-to-four family                         38,496              19,298
     Cooperative                                    20                 140
     Multi-family                               31,380              19,162
     Commercial                                  2,402               2,144
                                               -------              ------
       Total mortgage loans originated          72,298              40,744
     Acquired loans                             29,641              18,766
  Less:
     Principal reductions                       26,718              29,384
     Mortgage loans sold                             0                 626
     Mortgage loan foreclosures                  1,003                 653
                                               -------             -------
  At end of period                           $ 358,661           $ 284,443
                                               =======             =======
OTHER LOANS:
  At beginning of period                     $   2,328           $   3,231
  Net activity                                    (605)               (903)
                                               -------             -------
  At end of period                           $   1,723           $   2,328
                                               =======             =======


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

NON-PERFORMING ASSETS
The Company reviews the problem loans in its portfolio on a monthly basis to determine whether any loans require classification in accordance with internal policies and applicable regulatory guidelines. The following table sets forth information regarding all non-accrual loans, loans which are 90 days or more delinquent, and real estate owned ("REO") at the dates indicated.
                                               September 30,    December, 31
                                                    1996           1995
                                                 ----------     ------------
                                                    (Dollars in thousands)
Non-accrual mortgage loans                        $ 3,494          $ 4,697
Other non-accrual loans                                36               50
                                                   ------           ------
     Total non-accrual loans                        3,530            4,747

Mortgage loans 90 days or more delinquent and
  still accruing                                        0              234
Other loans 90 days or more delinquent and
  still accruing                                        0                0
                                                   ------           ------
     Total non-performing loans                     3,530            4,981

Real estate owned (foreclosed real estate)          1,929            1,869
                                                   ------           ------
     Total non-performing assets                  $ 5,459          $ 6,850
                                                   ======           ======
Non-performing loans to gross loans                  0.98%            1.74%
Non-performing assets to total assets                0.71%            0.97%


PART I - FINANCIAL INFORMATION

FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
FINANCIAL CONDITION AND RESULTS OF OPERATIONS

ALLOWANCE FOR LOAN LOSSES

The Company has established and maintains on its books an allowance for loan losses that is designed to provide reserves for estimated losses inherent in the Company's overall loan portfolio. The allowance is established through a provision for loan losses based on management's evaluation of the risk inherent in the various components of its loan portfolio and other factors, including historical loan loss experience, changes in the composition and volume of the portfolio, collection policies and experiences, trends in the volume of non-accrual loans and regional and national economic conditions. The determination of the amount of the allowance for loan losses includes estimates that are susceptible to significant changes due to changes in appraisal values of collateral, national and regional economic conditions and other factors. In connection with the determination of the allowance, the market value of collateral ordinarily is evaluated by the Company's staff appraiser; however, the Company may from time to time obtain independent appraisals for significant properties. Current year charge-offs, charge-off trends, new loan production and current balance by particular loan categories also are taken into account in determining the appropriate amount of allowance. The Board of Directors reviews and approves the adequacy of the loan loss reserves on a quarterly basis.

The following table sets forth the Bank's allowance for loan losses at and for the dates indicated.

                                                  September 30,  December 31,
                                                      1996          1995
                                                   -----------  -------------
                                                      (Dollars in thousands)
Balance at beginning of period                      $ 5,310         $ 5,370
Provision for loan losses                               322             496
Loans charged-off:
  One-to-four family                                    180             312
  Cooperative                                           162             183
  Multi-family                                           29             251
  Commercial                                             58             260
  Other                                                  34              46
                                                    -------         -------
     Total loans charged-off                            463           1,052
                                                    -------         -------
Recoveries:
  Mortgage loans                                         62             496
  Other                                                   0               0
                                                    -------         -------
     Total recoveries                                    62             496
                                                    -------         -------
Other adjustments                                         0               0
                                                    -------         -------
Balance at end of period                            $ 5,231         $ 5,310
                                                    =======         =======
Ratio of net charge-offs during the year to
  average loans outstanding during the period          0.13%           0.21%
Ratio of allowance for loans losses to gross
  loans at end of period                               1.45%           1.85%
Ratio of allowance for loans losses to
  non-performing loans at end of period              148.19%         106.61%
Ratio of allowance for loans losses to
  non-performing assets at end of period              95.82%          77.52%


PART II - OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

The Company is a defendant in various lawsuits. Management of the Company, after consultation with outside legal counsel, believes that the resolution of these various matters will not result in any material effect on the Company's consolidated financial condition and results of operations.

ITEM 2. CHANGES IN SECURITIES.

Flushing Financial Corporation rights Plan (see item 6A and 6B).

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

Not applicable.

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

Not applicable.

ITEM 5. OTHER INFORMATION.

Not Applicable

ITEM 6. EXHIBITS AND REPORTS ON FORM 8-K (SECTION 249.308 OF THIS CHAPTER).

a) EXHIBIT

 4.1     Flushing Financial Corporation Rights Plan (incorporated by
         reference to Form 8-K filed on September 30, 1996)
10.3(a)  Amendment to Employment Agreement between Flushing Financial
         Corporation and Michael J. Hegarty.
10.3(b)  Amendment to Employment Agreements between Flushing Financial
         Corporation and Certain Officers.
10.8(a)  Indemnity Agreement among Flushing Savings Bank, FSB, Flushing
         Financial Corporation, and each Director.
10.8(b)  Indemnity Agreement among Flushing Savings Bank, FSB, Flushing
         Financial Corporation, and Certain Officers.

27       Financial data schedules for electronic (EDGAR) filing.

b) REPORTS ON FORM 8-K

On September 30, 1996, the Company filed a Form 8-k reporting the Board of Director's declaration on September 17, 1996 of a dividend distribution of one Right for each outstanding share of Common Stock, par value $0.01 per share, of the Company to stockholders of record on September 30, 1996.


FLUSHING FINANCIAL CORPORATION AND SUBSIDIARIES

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.

Flushing Financial Corporation

Dated:  November 13, 1996           By:  /s/  James F. McConnell
        ------------------                ------------------------------------
                                          James F. McConnell
                                          President and Chief Executive
                                            Officer

Dated:  November 13, 1996           By:  /s/  Monica C. Passick
        ------------------                -----------------------------------
                                          Monica C. Passick
                                          Senior Vice President, Treasurer and
                                          Chief Financial Officer


EXHIBIT INDEX

Exhibit
  No.                         Description
- -------                       -----------

10.3(a)                  Employment Agreement Amendment No. 1

10.3(b)                  Employment Agreement Amendment No. 2

10.8(a)                  Indemnity Agreement Amendment No. 1

10.8(b)                  Indemnity Agreement Amendment No. 2

27                       Financial Data Schedule


Exhibit 10.3(a)
Amendment to Employment Agreement between Flushing Financial Corporation and Michael J. Hegarty.

AMENDMENT AGREEMENT

This AMENDMENT AGREEMENT ("Agreement") is made and entered into as of the 18th day of June 1996, by and between Flushing Financial Corporation, a Delaware Corporation having its executive offices at 144-51 Northern Boulevard, Flushing, New York 11354 (the "Holding Company") and Michael J. Hegarty, residing at Two Central Drive, Glen Head, New York 11545 ("Officer").

The Holding Company and the Officer agree that, effective as of the date hereof, the employment agreement entered into between the Holding Company and the Officer as of November 21, 1995 (the "Employment Agreement"), is hereby amended as provided herein.

1. The second sentence of Section 2(a) of the Employment Agreement is amended to read as follows:

"The Employment Period shall be for a term commencing on the day on which the conversion of Flushing Savings Bank, FSB ("Bank") from the mutual to stock form of ownership becomes effective (the "Effective Date of the Conversion") and ending on the third anniversary of such date, plus such extensions as are provided pursuant to section 2(b) of this Agreement."

2. Section 7(b)(iii) of the Employment Agreement is amended to read as follows:

"continued group life, disability, health (including medical and major medical) and accident insurance benefits, in addition to that provided pursuant to section 7(b)(ii), to the extent necessary to provide coverage for the Officer for a period of 36 month ("Severance Period"). Such coverage shall be equivalent to that to which the Officer would have been entitled if he had continued working for the Bank and the Holding Company during the Severance Period at the highest annual rate of Current Salary achieved during the Employment Period; and"

3. Except as it may be amended as provided herein, the Employment Agreement shall continue in full force and effect in accordance with its original terms.

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date and year first above written.

FLUSHING FINANCIAL CORPORATION

/s/ Michael J. Hegarty                          By:   /s/ James F. McConnell
- ----------------------                                ----------------------
Officer
Michael J. Hegarty                               Name:  James F. McConnell

Title: President and CEO


Exhibit 10.3(b)
Amendment to Employment Agreements between Flushing Financial Corporation and Certain Officers

AMENDMENT AGREEMENT

This AMENDMENT AGREEMENT ("Agreement") is made and entered into as of the 20th day of August, 1996, by and between Flushing Financial Corporation, a Delaware corporation having its executive offices at 144-51 Northern Boulevard, Flushing, New York 11354 (the "Holding Company") and Michael J. Hegarty, residing at Two Central Drive, Glen Head, New York 11545 ("Officer").

The Holding Company and the Officer agree that, effective as of the date hereof, the employment agreement entered into between the Holding Company and the Officer as of November 21, 1995 (the "Employment Agreement"), is hereby be amended as provided herein.

1. Sections 11, 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, and 23 are hereby renumbered 12, 13, 14, 15, 16, 17, 18, 19, 20, 21, 22, 23 and 24, respectively.

2. A new Section 11 of the Employment Agreement is added to read as follows:

Section 11. Excise Tax Gross-up

In the event that the Officer becomes entitled to one or more payments (with a "payment" including, without limitation, the vesting of an option or other non-cash benefit or property, whether pursuant to the terms of this Agreement or any other plan, arrangement or agreement with the Bank or the Holding Company or any affiliated company) (the "Total Payments"), which are or become subject to the tax imposed by Section 4999 of the Internal Revenue Code of 1986, as amended (the "Code") (or any similar tax that may hereafter be imposed) (the"Excise Tax"), the Holding Company shall pay to the Officer at the time specified below an additional amount (the "Gross-up Payment") (which shall include, without limitation, reimbursement for any penalties and interest that may accrue in respect of such Excise Tax (including any penalties or interest thereon) on the Total Payments and any federal, state and local income or employment tax and Excise Tax on the Gross-up Payment provided for by this section 11, but before reduction for any federal, state or local income or employment tax on the Total Payments shall be equal to the sum of (a) the Total Payments, and (b) an amount equal to the product of any deductions disallowed for federal, state or local income tax purposes because of the inclusion of the Gross-up Payment in the Officer's adjusted gross income multiplied by the highest applicable marginal rate of federal, state or local income taxation, respectively, for the calendar year in which the Gross-up Payment is to be made.

For purposes of determining whether any of the Total payments will be subject to the Excise Tax and the amount of such Excise Tax,

(i) the Total Payments shall be treated as "parachute payments" within the meaning of Section 280G(b)(2) of the Code and all "excess parachute payments" within the meaning of Section 280G(b)(1) of the Code shall be treated as subject to the Excise Tax, unless, and except to the extent that, in the written opinion of independent compensation consultants or auditors of nationally recognized standing selected by the Holding Company and reasonably acceptable to the Officer ("Independent Auditors"), the Total Payments (in whole or in part) do not constitute parachute payments, or such excess parachute payments (in whole or in part) represent reasonable compensation for services actually rendered within the meaning of Section 280G(b)(4) of the Code in excess of the base amount within the meaning of Section 280G(b)(3) of the Code or are otherwise not subject to the Excise Tax,

(ii) the amount of the Total Payments which shall be treated as subject to the Excise Tax shall be equal to the lesser of (A) the total amount of the Total Payments or (B) the amount of excess parachute payments within the meaning of Section 280G(b)(1) of the Code (after applying clause (i) above), and

(iii) the value of any non-cash benefits or any deferred payment or benefit shall be determined by the Holding Company's Independent Auditors appointed pursuant to clause (i) above in accordance with the principles of Sections 280G(d)(3) and (4) of the Code.

For purposes of determining the amount of the Gross-up Payment, the Officer shall be deemed (A) to pay federal income taxes at the highest marginal rate of federal income taxation for the calendar year in which the Gross-up Payment is to be made; (B) to pay any applicable state and local income taxes at the highest marginal rate of taxation for the calendar year in which the Gross-up Payment is to be made, net of the maximum reduction in federal income taxes which could be obtained from deduction of such state and local taxes if paid in such year (determined without regard to limitations on deductions based upon the amount of the Officer's adjusted gross income); and (C) to have otherwise allowable deductions for federal, state and local income tax purposes at least equal to those disallowed because of the inclusion of the Gross-up Payment in the Officer's adjusted gross income. In the event that the Excise Tax is subsequently determined to be less than the amount taken into account hereunder at the time the Gross-up Payment is made, the Officer shall repay to the Holding Company at the time that the amount of such reduction in Excise Tax is finally determined (but, if previously paid to the taxing authorities, not prior to the time the amount of such reduction is refunded to the Officer or otherwise realized as a benefit by the Officer) the portion of the Gross-up Payment that would not have been paid if such Excise Tax had been applied in initially calculating the Gross-up Payment, plus interest on the amount of such repayment at the rate provided in Section 1274(b)(2)(B) of the Code. In the event that the Excise Tax is determined to exceed the amount taken into account hereunder at the time the Gross-up Payment is made (including by reason of any payment the existence or amount of which cannot be determined at the time of the Gross-up Payment), the Holding Company shall make an additional Gross-up Payment in respect of such excess (plus any interest and penalties payable with respect to such excess) at the time that the amount of such excess is finally determined.

The Gross-up Payment provided for above shall be paid on the thirtieth day (or such earlier date as the Excise Tax becomes due and payable to the taxing authorities) after it has been determined that the Total Payments (or any portion thereof) are subject to the Excise Tax; provided, however, that if the amount of such Gross-up Payment or portion thereof cannot be finally determined on or before such day, the Holding Company shall pay to the Officer on such day an estimate, as determined by the Holding Company Independent Auditors appointed pursuant to clause (i) above, of the minimum amount of such payments and shall pay the remainder of such payments (together with interest at the rate provided in Section 1274(b)(2)(B) of the Code), as soon as the amount thereof can be determined. In the event that the amount of the estimated payments exceeds the amount subsequently determined to have been due, such excess shall constitute a loan by the Holding Company to the Officer, payable on the fifth day after demand by the Holding Company (together with interest at the rate provided in Section 1274(b)(2)(B) of the Code). If more than one Gross-up Payment is made, the amount of each Gross-up Payment shall be computed so as not to duplicate any prior Gross-up Payment. The Holding Company shall have the right to control all proceedings with the Internal Revenue Service that may arise in connection with the determination and assessment of any Excise Tax and, at its sole option, the Holding Company may pursue or forego any and all administrative appeals, proceedings, hearings and conferences with any taxing authority in respect of such Excise Tax (including any interest or penalties thereon); PROVIDED, HOWEVER, that the Holding Company's control over any such proceedings shall be limited to issues with respect to which a Gross-up Payment would be payable hereunder and the Officer shall be entitled to settle or contest any other issue raised by the Internal Revenue Service or any other taxing authority. The Officer shall cooperate with the Holding Company in any proceedings relating to the determination and assessment of any Excise Tax and shall not take any position or action that would materially increase the amount of any Gross-up Payment hereunder.

3. Except as it may be amended as provided herein, the Employment Agreement shall continue in full force and effect in accordance with its original terms.

IN WITNESS WHEREOF, the parties have signed this Agreement as of the date and year first above written.

FLUSHING FINANCIAL
CORPORATION

/s/ Michael J. Hegarty                             By: /s/ James F. McConnell
- ----------------------                                 ----------------------
Officer
Michael J. Hegarty
- ----------------------                             Name:  James F. McConnell
(See Schedule A)
                                                   Title:  President and CEO


Schedule A

On August 20, 1996, an amendment agreement substantially identical in all material respects to the amendment agreement to which this Schedule A is attached was also entered into with each of the following individuals:

James F. McConnell
Monica C. Passick
Henry A. Braun
Anna M. Piacentini

The foregoing agreements were omitted from this filing pursuant to Reg.
Section 229.601(a)(4)2.


Exhibit 10.8(a)
Indemnity Agreement among Flushing Savings Bank, FSB, Flushing Financial Corporation, and each Director.

INDEMNITY AGREEMENT

AGREEMENT, dated as of August 20, 1996, by and among Flushing Savings Bank, FSB (the "Bank"), Flushing Financial Corporation ("FFC") and the undersigned Director of the Bank and FFC (the "Director").

The Director is rendering valuable services to the Bank and desires to continue to provide such services provided he receives assurance that the Bank and FFC will indemnify him to the full extent permitted by law against claims arising out of such services.

The Bank and FFC desire to retain the services of the Director and are willing to provide such assurances.

NOW THEREFORE, the Bank and FFC hereby agree with the Director as follows:

GENERAL RIGHT TO INDEMNIFICATION.

Notwithstanding any other provision of this Agreement, the Bank and FCC, jointly and severally, shall indemnify the Director, his heirs, executors and personal or legal representatives (collectively, an "Indemnified Party") to the full extent permitted by applicable law as now or hereafter in effect, against judgments, fines, amounts paid in settlement, and Expenses (as hereinafter defined) actually incurred in connection with any pending, threatened or completed claim, action or proceeding, or in connection with an appeal therein, whether civil, criminal or administrative, including any action by or in the right of the Bank to procure a judgment in its favor (a "Claim") arising out of, based upon, or related to the fact that the Director is or was a Trustee or Director of the Bank or FFC, or serves or served any other corporation, partnership, association, trust, conference, group, employee benefit plan or other enterprise, of any type of kind, domestic or foreign, in any capacity at the request of the Bank (an "Indemnifiable Event").

As used in this Agreement, the term "Expenses" includes attorneys' fees and all other costs, expenses and obligations paid or incurred in connection with investigating, defending, being a witness in or participating in (including on appeal), or preparing to defend, be a witness in or participate in any Claim relating to an Indemnifiable Event.

Without limiting the generality of the foregoing, the Bank shall indemnify the Indemnified Party in accordance with the provisions set forth below, provided that no indemnification may be made to or on the behalf of the Director if a judgment or other final adjudication adverse to the Director establishes that his acts were committed in bad faith or were the result of active and deliberate dishonesty and were material to the cause of action so adjudicated, or that he personally gained in fact a financial profit or other advantage to which he was not legally entitled.

Notwithstanding anything to the contrary contained in this Agreement neither the Bank, nor FFC shall indemnify the Director in connection with any proceeding initiated by the Director against any other person or entity other than FFC or any subsidiary of FFC unless such proceeding was authorized by the Board of Directors of the Bank and FFC (collectively, the "Boards").

ACTIONS INVOLVING EMPLOYEE BENEFIT PLANS.

For the purpose of this Agreement, the Bank and FFC shall be deemed to have requested the Director to serve an employee benefit plan where the Director is a fiduciary with respect to such plan or where the performance by the Director of his duties to the Bank or FFC also imposes duties on, or otherwise involves services by, the Director to the plan or participants or beneficiaries of the plan. Excise taxes assessed on the Director with respect to an employee benefit plan pursuant to applicable law shall be considered fines. Action taken or omitted by the Director with respect to an employee benefit plan in the performance of his duties for a purpose reasonably believed by him to be in the interest of the participants and beneficiaries of the plan shall be deemed to be for a purpose which is not opposed to the best interests of the Bank or FFC.

NO PRESUMPTIONS.

The termination of any Claim by judgment, settlement, conviction or upon a plea of nolo contendere, or its equivalent, shall not in itself for any purpose create a presumption that the Director did not act in good faith, for a purpose which he reasonably believed to be in, or, in the case of service to any other corporation, not opposed to, the best interests of the Bank or that he had reasonable cause to believe that his conduct was unlawful.

ADVANCEMENT OF EXPENSES.

Expenses incurred by or on behalf of the Director in connection with any Claim shall be paid by the Bank or FFC in advance of the final disposition of such action not later than 45 days after receipt by the Bank and FFC of a written undertaking by or on behalf of the Indemnified Party agreeing to repay such amount as and to the extent required by this Section 4. All expenses incurred in defending a Claim which are advanced by the Bank or FFC under this Section 4 shall be repaid in case the Indemnified Party receiving such advancement or allowance is ultimately found, under the procedure set forth in this Agreement, not to be entitled to indemnification or, where indemnification is granted, to the extent the expenses so advanced by the Bank or FFC exceed the indemnification to which the Indemnified Party is entitled.

NOTICE TO COMPANY.

Promptly after receipt by an Indemnified Party of notice of any claim for which indemnification will or could reasonably be sought hereunder, the Indemnified Party shall, if a claim in respect thereof is to be made against the Bank or FFC under this Agreement, notify the Bank and FFC in writing of the existence of such claim, but the failure to promptly notify the Bank and FFC shall not affect the obligations of the Bank and FFC or the rights of the Indemnified Party under this Agreement, unless such failure materially prejudices the rights of the Bank or FFC referred to in the following sentence. If any such claim shall be asserted against the Director, the Bank and FFC shall be entitled to participate in any proceeding involving such claim and, to the extent that the Bank or FFC wishes, to assume the defense thereof with counsel reasonably satisfactory to the Director.

PROCEDURE FOR INDEMNIFICATION.

Promptly following receipt by the Bank and FFC of notice from the Indemnified Party of a Claim against which the Indemnified Party asserts a right to be indemnified hereunder, the Bank and FFC shall cause all necessary actions to be taken to consider and act in good faith upon any findings required to be made under applicable law, or otherwise, in order to authorize the indemnification hereunder in the specific case.

The Indemnified Party's entitlement to indemnification shall be determined in one of the following ways: (1) By the Boards acting by a quorum consisting of Directors who are not parties to such Claim; or (2) If a quorum of disinterested Directors is not obtainable or, even if obtainable, a quorum of disinterested Directors so directs, by an opinion in writing of independent legal counsel. In addition, if required by applicable law, the Indemnified Party's entitlement to indemnification shall be subject to the Boards having determined that such indemnification will not materially and adversely affect the safety and soundness of the Bank or FFC.

After the final disposition of any action or proceeding covered by this Agreement, the Indemnified Party shall send to the Bank and FFC a written request for any indemnification sought under this Agreement. Not later than 45 days following receipt by the Bank and FFC of such request, the Bank or FFC shall cause the indemnification provided hereunder to be authorized and paid.

The Indemnified Party shall be given an opportunity to be heard and to present facts and evidence on his behalf in connection with consideration by the Boards, independent legal counsel, or others of any findings required by applicable law.

If the Bank or FFC does not pay the indemnification requested by the Indemnified Party, whether pursuant to final disposition, for advancement of expenses, or otherwise, within 45 days after the receipt of such request, the Director's right to indemnification shall be enforceable in any court of competent jurisdiction, including but not limited to the Supreme Court of the State of New York, or, at the option of either party, an arbitration to be conducted by a single arbitrator pursuant to the rules of the American Arbitration Association. In any such action, neither the making of, nor failure to make, any finding by the Bank or FFC (including their respective Boards of Directors and independent legal counsel that indemnification is proper or not proper in the circumstances, shall be a defense to the action or create a presumption that the Director has not met the applicable standard of conduct. The Indemnified Party's reasonable Expenses incurred in connection with successfully establishing his right to indemnification, in whole or in part, in any such action shall also be indemnified jointly and severally by the Bank and FFC.

CHARTER AND BY-LAWS.

Except as may be required in order to conform the charter or By-Laws of the Bank or FFC to the requirements of applicable law or regulation, the Bank and FFC (i) will not take any action with respect to their respective charter or By-Laws or otherwise which would adversely affect an Indemnified Party's rights of indemnification as to matters occurring prior to the termination of the Director's services to the Bank or FFC as a Director and (ii) will maintain By-Law indemnification provisions which will not materially reduce the coverage currently afforded to an Indemnified Party pursuant to the indemnification provisions of the Bank's and FFC's By-Laws as in effect on the date hereof. The Indemnified Party acknowledges and agrees that, notwithstanding the provisions of the charter or By-Laws of the Bank or FFC, as in effect from time to time, no payment in respect of indemnification shall be made by the Bank or FCC, if such payment would result in a violation of law by the Bank or FFC.

SURVIVAL.

The Bank and FFC acknowledge that in continuing to provide services to the Bank and FFC the Director is relying on this Agreement. Accordingly, each of the Bank and FFC agree that its obligations hereunder will survive (i) any actual or purported termination of this Agreement by the Bank or FFC or their respective successors or assigns whether by operation of law, or otherwise, and (ii) termination of the Director's services to the Bank or FFC, whether such services were terminated by the Bank, FCC or the Director, with respect to any Claim described in paragraph 1 hereof whether or not such Claim arises or is commenced before or after the actual or purported termination of this Agreement or the termination of the Director's services to the Bank or FFC.

PARTIAL INDEMNITY.

If an Indemnified Party is entitled under any provision of this Agreement to indemnification by the Bank and FFC for some or a portion of the expenses, judgments, fines, penalties and amounts paid in settlement of a Claim but not, however, for all of the total amount thereof, the Bank and FFC jointly and severally agree nevertheless to indemnify the Indemnified Party for the portion thereof to which the Indemnified Party is entitled. Moreover, notwithstanding any other provision of this Agreement, to the extent that the Indemnified Party has been successful on the merits or otherwise in defense of any or all Claims relating in whole or in part to an Indemnifiable Event or in defense of any issue or matter therein, including dismissal without prejudice, the Indemnified Party shall be indemnified against all Expenses incurred in connection therewith.

BURDEN OF PROOF.

In connection with any determination by a court of competent jurisdiction, an arbitrator or otherwise as to whether an Indemnified Party is entitled to be indemnified hereunder, the burden of proof shall be on the Bank and FFC to establish that the Indemnified Party is not so entitled.

NONEXCLUSIVITY.

The rights of the Indemnified Party hereunder shall be in addition to and not exclusive of any other rights or remedies such Indemnified Party may have under applicable law, the Bank's or FFC's Charter or By-laws, or otherwise. To the extent that a change in applicable law (whether by statute or judicial decision) permits greater indemnification by agreement than would be afforded currently under the respective By-laws of the Bank and FFC and this Agreement, it is the intent of the parties hereto that the Indemnified Party shall enjoy by this Agreement the greater benefits so afforded by such change.

LIABILITY INSURANCE.

To the extent the Bank or FFC maintains an insurance policy or policies providing Trustee's or Director's liability, the Director shall be covered by such policy or policies, in accordance with its or their terms, to the maximum extent of the coverage available for any Director of the Bank or FFC.

PERIOD OF LIMITATIONS.

No legal action shall be brought and no cause of action shall be asserted by or in the right of the Bank or FFC against the Director's spouse, heirs, executors or personal or legal representatives after the expiration of two years from the date of accrual of such cause of action, and any claim or cause of action of the Bank or FFC shall be extinguished and deemed released unless asserted by the timely filing of a legal action within such two-year period; provided, however, that if any shorter period of limitations is otherwise applicable to any such cause of action such shorter period shall govern.

WAIVER, AMENDMENTS.

No supplement, modification or amendment of this Agreement shall be binding unless executed in writing by both of the parties hereto. No waiver of any of the provisions of this Agreement shall be deemed or shall constitute a waiver of any other provisions hereof (whether or not similar) nor shall such waiver constitute a continuing waiver.

SUBROGATION.

In the event of payment under this Agreement, the Bank or FFC, as the case may be, shall be subrogated to the extent of such payment to all of the rights of recovery of the Indemnified Party, who shall execute all papers required and shall do everything that may be necessary to secure such rights, including the execution of such documents necessary to enable the Bank or FFC effectively to bring suit to enforce such rights.

NO DUPLICATION OF PAYMENTS.

Neither the Bank nor FFC shall be liable under this Agreement to make any payment in connection with any Claim made against the Indemnified Party to the extent the Indemnified Party has otherwise actually received payment (under any insurance policy, the By-laws of the Bank or FFC or otherwise) of the amounts otherwise indemnifiable hereunder.

SUCCESSORS, ASSIGNS.

This Agreement shall be binding upon and inure to the benefit of and be enforceable by the parties hereto and the (i) successors and assigns of the Bank and FFC, including any direct or indirect successor by purchase, merger, consolidation, conservatorship or receivership, or otherwise to all or substantially all of the business or assets of the Bank or FFC, and (ii) the spouses, heirs, executors and personal and legal representatives of the Director.

SEVERABILITY.

The provisions of this Agreement shall be severable in the event that any of the provisions hereof is held by a court of competent jurisdiction to be invalid, void or otherwise unenforceable in any respect, and the validity and enforceability of any such provision in every other respect and of the remaining provisions hereof shall not be in any way impaired and shall remain enforceable to the full extent permitted by law. In the event that any of the provisions hereof is held by a court of competent jurisdiction to be invalid, void or otherwise unenforceable in any respect against either the Bank or FFC, but not the other, then the enforceability of any such provision in every respect and of the remaining provisions hereof against the other shall not be in any way impaired and shall remain enforceable to the full extent permitted by law.

GOVERNING LAW.

This Agreement shall be governed by and construed and enforced in accordance with the laws of the (i) United States with respect to indemnification obligations of the Bank hereunder as a federal association, and of FFC, to the extent required by applicable federal law, (ii) State of New York and (iii) State of Delaware with respect to indemnification obligations of FFC hereunder, in each case without giving effect to the principles of conflicts of laws.

NOTICES.

All notices or other communications required or permitted hereunder shall be given in writing and shall be delivered against receipt, transmitted by telecopy or similar facsimile system (with receipt acknowledged) or mailed by registered or certified mail, postage prepaid, as follows:

If to the Bank, to:

Flushing Savings Bank, FSB
144-51 Northern Boulevard
Flushing, New York 11354

Attention: President

If to FFC, to:

Flushing Financial Corporation
144-51 Northern Boulevard
Flushing, New York 11354

Attention: President

If to the Director, to:

John M. Gleason
145-16 Bayside Avenue
Flushing, New York 11354

or to such other address as shall be furnished in writing by such party in accordance with this Section 20, and any such notice or other communication shall be effective and be deemed to have been given as of the date so delivered or transmitted or three days after the date so mailed; provided, however, that any notice or other communication changing any of the addresses set forth above shall be effective and deemed given only upon its receipt.


EFFECT ON PREVIOUS AGREEMENT.

The Indemnity Agreement dated as of November 21, 1995, among the Bank, FFC and the Director shall be of no further force and effect and is superseded in its entirety by this Agreement.

IN WITNESS WHEREOF, this Agreement has been executed by the parties thereto, in the case of the Bank and FFC, by a duly authorized officer thereof on its behalf.
FLUSHING SAVINGS BANK, FSB

                                By: /s/ Michael J. Hegarty
/s/ John M. Gleason                -----------------------
- -----------------------             Michael J. Hegarty
Director                           -----------------------
John M. Gleason
- -----------------------
(See Schedule A)
                                FLUSHING FINANCIAL CORPORATION

                                By  /s/ James F. McConnell
                                   ------------------------
                                    James F. McConnell


Schedule A

On August 20, 1996, an agreement substantially identical in all material respects to the agreement to which this Schedule A is attached was also entered into with each of the following individuals:

Michael J. Hegarty
Robert A. Marani
James F. McConnell
John O. Mead
Vincent F. Nicolosi
Franklin F. Regan, Jr.
John E. Roe, Sr.
Michael J. Russo
Thomas R. Trent
Gerard P. Tully, Sr.

The foregoing agreements were omitted from this filing pursuant to Reg.
Section 229.601(a)(4)2.


Exhibit 10.8(b)
Indemnity Agreement among Flushing Savings Bank, FSB, Flushing Financial Corporation, and Certain Officers.

INDEMNITY AGREEMENT

AGREEMENT, dated as of August 20,1996, by and among Flushing Savings Bank, FSB (the "Bank"), Flushing Financial Corporation ("FFC") and the undersigned Officer of the Bank and FFC (the "Officer").

The Officer is rendering valuable services to the Bank and desires to continue to provide such services provided he receives assurance that the Bank and FFC will indemnify him to the full extent permitted by law against claims arising out of such services.

The Bank and FFC desire to retain the services of the Officer and are willing to provide such assurances.

NOW THEREFORE, the Bank and FFC hereby agree with the Officer as follows:

GENERAL RIGHT TO INDEMNIFICATION.

Notwithstanding any other provision of this Agreement, the Bank and FCC, jointly and severally, shall indemnify the Officer, his heirs, executors and personal or legal representatives (collectively, an "Indemnified Party") to the full extent permitted by applicable law as now or hereafter in effect, against judgments, fines, amounts paid in settlement, and Expenses (as hereinafter defined) actually incurred in connection with any pending, threatened or completed claim, action or proceeding, or in connection with an appeal therein, whether civil, criminal or administrative, including any action by or in the right of the Bank to procure a judgment in its favor (a "Claim") arising out of, based upon, or related to the fact that the Officer is or was an Officer of the Bank or FFC, or serves or served any other corporation, partnership, association, trust, conference, group, employee benefit plan or other enterprise, of any type of kind, domestic or foreign, in any capacity at the request of the Bank (an "Indemnifiable Event").

As used in this Agreement, the term "Expenses" includes attorneys' fees and all other costs, expenses and obligations paid or incurred in connection with investigating, defending, being a witness in or participating in (including on appeal), or preparing to defend, be a witness in or participate in any Claim relating to an Indemnifiable Event.

Without limiting the generality of the foregoing, the Bank shall indemnify the Indemnified Party in accordance with the provisions set forth below, provided that no indemnification may be made to or on the behalf of the Officer if a judgment or other final adjudication adverse to the Officer establishes that his acts were committed in bad faith or were the result of active and deliberate dishonesty and were material to the cause of action so adjudicated, or that he personally gained in fact a financial profit or other advantage to which he was not legally entitled.

Notwithstanding anything to the contrary contained in this Agreement neither the Bank, nor FFC shall indemnify the Officer in connection with any proceeding initiated by the Officer against any other person or entity other than FFC or any subsidiary of FFC unless such proceeding was authorized by the Board of Directors of the Bank and FFC (collectively, the "Boards").

ACTIONS INVOLVING EMPLOYEE BENEFIT PLANS.

For the purpose of this Agreement, the Bank and FFC shall be deemed to have requested the Officer to serve an employee benefit plan where the Officer is a fiduciary with respect to such plan or where the performance by the Officer of his duties to the Bank or FFC also imposes duties on, or otherwise involves services by, the Officer to the plan or participants or beneficiaries of the plan. Excise taxes assessed on the Officer with respect to an employee benefit plan pursuant to applicable law shall be considered fines. Action taken or omitted by the Officer with respect to an employee benefit plan in the performance of his duties for a purpose reasonably believed by him to be in the interest of the participants and beneficiaries of the plan shall be deemed to be for a purpose which is not opposed to the best interests of the Bank or FFC.

NO PRESUMPTIONS.

The termination of any Claim by judgment, settlement, conviction or upon a plea of nolo contendere, or its equivalent, shall not in itself for any purpose create a presumption that the Officer did not act in good faith, for a purpose which he reasonably believed to be in, or, in the case of service to any other corporation, not opposed to, the best interests of the Bank or that he had reasonable cause to believe that his conduct was unlawful.

ADVANCEMENT OF EXPENSES.

Expenses incurred by or on behalf of the Officer in connection with any Claim shall be paid by the Bank or FFC in advance of the final disposition of such action not later than 45 days after receipt by the Bank and FFC of a written undertaking by or on behalf of the Indemnified Party agreeing to repay such amount as and to the extent required by this Section 4. All expenses incurred in defending a Claim which are advanced by the Bank or FFC under this Section 4 shall be repaid in case the Indemnified Party receiving such advancement or allowance is ultimately found, under the procedure set forth in this Agreement, not to be entitled to indemnification or, where indemnification is granted, to the extent the expenses so advanced by the Bank or FFC exceed the indemnification to which the Indemnified Party is entitled.

NOTICE TO COMPANY.

Promptly after receipt by an Indemnified Party of notice of any claim for which indemnification will or could reasonably be sought hereunder, the Indemnified Party shall, if a claim in respect thereof is to be made against the Bank or FFC under this Agreement, notify the Bank and FFC in writing of the existence of such claim, but the failure to promptly notify the Bank and FFC shall not affect the obligations of the Bank and FFC or the rights of the Indemnified Party under this Agreement, unless such failure materially prejudices the rights of the Bank or FFC referred to in the following sentence. If any such claim shall be asserted against the Officer, the Bank and FFC shall be entitled to participate in any proceeding involving such claim and, to the extent that the Bank or FFC wishes, to assume the defense thereof with counsel reasonably satisfactory to the Officer.

PROCEDURE FOR INDEMNIFICATION.

Promptly following receipt by the Bank and FFC of notice from the Indemnified Party of a Claim against which the Indemnified Party asserts a right to be indemnified hereunder, the Bank and FFC shall cause all necessary actions to be taken to consider and act in good faith upon any findings required to be made under applicable law, or otherwise, in order to authorize the indemnification hereunder in the specific case.

The Indemnified Party's entitlement to indemnification shall be determined in one of the following ways: (1) By the Boards acting by a quorum consisting of Directors who are not parties to such Claim; or (2) If a quorum of disinterested Directors is not obtainable or, even if obtainable, a quorum of disinterested Directors so directs, by an opinion in writing of independent legal counsel. In addition, if required by applicable law, the Indemnified Party's entitlement to indemnification shall be subject to the Boards having determined that such indemnification will not materially and adversely affect the safety and soundness of the Bank or FFC.

After the final disposition of any action or proceeding covered by this Agreement, the Indemnified Party shall send to the Bank and FFC a written request for any indemnification sought under this Agreement. Not later than 45 days following receipt by the Bank and FFC of such request, the Bank or FFC shall cause the indemnification provided hereunder to be authorized and paid.

The Indemnified Party shall be given an opportunity to be heard and to present facts and evidence on his behalf in connection with consideration by the Boards, independent legal counsel, or others of any findings required by applicable law.

If the Bank or FFC does not pay the indemnification requested by the Indemnified Party, whether pursuant to final disposition, for advancement of expenses, or otherwise, within 45 days after the receipt of such request, the Officer's right to indemnification shall be enforceable in any court of competent jurisdiction, including but not limited to the Supreme Court of the State of New York, or, at the option of either party, an arbitration to be conducted by a single arbitrator pursuant to the rules of the American Arbitration Association. In any such action, neither the making of, nor failure to make, any finding by the Bank or FFC (including their respective Boards of Directors and independent legal counsel that indemnification is proper or not proper in the circumstances, shall be a defense to the action or create a presumption that the Officer has not met the applicable standard of conduct. The Indemnified Party's reasonable Expenses incurred in connection with successfully establishing his right to indemnification, in whole or in part, in any such action shall also be indemnified jointly and severally by the Bank and FFC.

CHARTER AND BY-LAWS.

Except as may be required in order to conform the charter or By-Laws of the Bank or FFC to the requirements of applicable law or regulation, the Bank and FFC (i) will not take any action with respect to their respective charter or By-Laws or otherwise which would adversely affect an Indemnified Party's rights of indemnification as to matters occurring prior to the termination of the Officer's services to the Bank or FFC as an Officer and (ii) will maintain By-Law indemnification provisions which will not materially reduce the coverage currently afforded to an Indemnified Party pursuant to the indemnification provisions of the Bank's and FFC's By-Laws as in effect on the date hereof. The Indemnified Party acknowledges and agrees that, notwithstanding the provisions of the charter or By-Laws of the Bank or FFC, as in effect from time to time, no payment in respect of indemnification shall be made by the Bank or FCC, if such payment would result in a violation of law by the Bank or FFC.

SURVIVAL.

The Bank and FFC acknowledge that in continuing to provide services to the Bank and FFC the Officer is relying on this Agreement. Accordingly, each of the Bank and FFC agree that its obligations hereunder will survive (i) any actual or purported termination of this Agreement by the Bank or FFC or their respective successors or assigns whether by operation of law, or otherwise, and (ii) termination of the Officer's services to the Bank or FFC, whether such services were terminated by the Bank, FCC or the Officer, with respect to any Claim described in paragraph 1 hereof whether or not such Claim arises or is commenced before or after the actual or purported termination of this Agreement or the termination of the Officer's services to the Bank or FFC.

PARTIAL INDEMNITY.

If an Indemnified Party is entitled under any provision of this Agreement to indemnification by the Bank and FFC for some or a portion of the expenses, judgments, fines, penalties and amounts paid in settlement of a Claim but not, however, for all of the total amount thereof, the Bank and FFC jointly and severally agree nevertheless to indemnify the Indemnified Party for the portion thereof to which the Indemnified Party is entitled. Moreover, notwithstanding any other provision of this Agreement, to the extent that the Indemnified Party has been successful on the merits or otherwise in defense of any or all Claims relating in whole or in part to an Indemnifiable Event or in defense of any issue or matter therein, including dismissal without prejudice, the Indemnified Party shall be indemnified against all Expenses incurred in connection therewith.

BURDEN OF PROOF.

In connection with any determination by a court of competent jurisdiction, an arbitrator or otherwise as to whether an Indemnified Party is entitled to be indemnified hereunder, the burden of proof shall be on the Bank and FFC to establish that the Indemnified Party is not so entitled.

NONEXCLUSIVITY.

The rights of the Indemnified Party hereunder shall be in addition to and not exclusive of any other rights or remedies such Indemnified Party may have under applicable law, the Bank's or FFC's Charter or By-laws, or otherwise. To the extent that a change in applicable law (whether by statute or judicial decision) permits greater indemnification by agreement than would be afforded currently under the respective By-laws of the Bank and FFC and this Agreement, it is the intent of the parties hereto that the Indemnified Party shall enjoy by this Agreement the greater benefits so afforded by such change.

LIABILITY INSURANCE.

To the extent the Bank or FFC maintains an insurance policy or policies providing Trustee's or Officer's liability, the Officer shall be covered by such policy or policies, in accordance with its or their terms, to the maximum extent of the coverage available for any Officer of the Bank or FFC.

PERIOD OF LIMITATIONS.

No legal action shall be brought and no cause of action shall be asserted by or in the right of the Bank or FFC against the Officer's spouse, heirs, executors or personal or legal representatives after the expiration of two years from the date of accrual of such cause of action, and any claim or cause of action of the Bank or FFC shall be extinguished and deemed released unless asserted by the timely filing of a legal action within such two-year period; provided, however, that if any shorter period of limitations is otherwise applicable to any such cause of action such shorter period shall govern.

WAIVER, AMENDMENTS.

No supplement, modification or amendment of this Agreement shall be binding unless executed in writing by both of the parties hereto. No waiver of any of the provisions of this Agreement shall be deemed or shall constitute a waiver of any other provisions hereof (whether or not similar) nor shall such waiver constitute a continuing waiver.

SUBROGATION.

In the event of payment under this Agreement, the Bank or FFC, as the case may be, shall be subrogated to the extent of such payment to all of the rights of recovery of the Indemnified Party, who shall execute all papers required and shall do everything that may be necessary to secure such rights, including the execution of such documents necessary to enable the Bank or FFC effectively to bring suit to enforce such rights.

NO DUPLICATION OF PAYMENTS.

Neither the Bank nor FFC shall be liable under this Agreement to make any payment in connection with any Claim made against the Indemnified Party to the extent the Indemnified Party has otherwise actually received payment (under any insurance policy, the By-laws of the Bank or FFC or otherwise) of the amounts otherwise indemnifiable hereunder.

SUCCESSORS, ASSIGNS.

This Agreement shall be binding upon and inure to the benefit of and be enforceable by the parties hereto and the (i) successors and assigns of the Bank and FFC, including any direct or indirect successor by purchase, merger, consolidation, conservatorship or receivership, or otherwise to all or substantially all of the business or assets of the Bank or FFC, and (ii) the spouses, heirs, executors and personal and legal representatives of the Officer.

SEVERABILITY.

The provisions of this Agreement shall be severable in the event that any of the provisions hereof is held by a court of competent jurisdiction to be invalid, void or otherwise unenforceable in any respect, and the validity and enforceability of any such provision in every other respect and of the remaining provisions hereof shall not be in any way impaired and shall remain enforceable to the full extent permitted by law. In the event that any of the provisions hereof is held by a court of competent jurisdiction to be invalid, void or otherwise unenforceable in any respect against either the Bank or FFC, but not the other, then the enforceability of any such provision in every respect and of the remaining provisions hereof against the other shall not be in any way impaired and shall remain enforceable to the full extent permitted by law.

GOVERNING LAW.

This Agreement shall be governed by and construed and enforced in accordance with the laws of the (i) United States with respect to indemnification obligations of the Bank hereunder as a federal association, and of FFC, to the extent required by applicable federal law, (ii) State of New York and (iii) State of Delaware with respect to indemnification obligations of FFC hereunder, in each case without giving effect to the principles of conflicts of laws.

NOTICES.

All notices or other communications required or permitted hereunder shall be given in writing and shall be delivered against receipt, transmitted by telecopy or similar facsimile system (with receipt acknowledged) or mailed by registered or certified mail, postage prepaid, as follows:

If to the Bank, to:

Flushing Savings Bank, FSB
144-51 Northern Boulevard
Flushing, New York 11354

Attention: President

If to FFC, to:

Flushing Financial Corporation
144-51 Northern Boulevard
Flushing, New York 11354

Attention: President

If to the Officer, to:

Henry A. Braun
24 Spinnaker Lane
East Patchogue, New York 11772

or to such other address as shall be furnished in writing by such party in accordance with this Section 20, and any such notice or other communication shall be effective and be deemed to have been given as of the date so delivered or transmitted or three days after the date so mailed; provided, however, that any notice or other communication changing any of the addresses set forth above shall be effective and deemed given only upon its receipt.

IN WITNESS WHEREOF, this Agreement has been executed by the parties thereto, in the case of the Bank and FFC, by a duly authorized officer thereof on its behalf.

FLUSHING SAVINGS BANK, FSB

/s/ Henry A. Braun               By /s/ Michael J. Hegarty
- --------------------               -----------------------
Officer                             Michael J. Hegarty
Henry A. Braun                     -----------------------
- --------------------
                                FLUSHING FINANCIAL CORPORATION

                                By /s/ James F. McConnell
                                   -------------------------
                                   James F. McConnell
                                   -------------------------


Schedule A

On August 20, 1996, an agreement substantially identical in all material respects to of agreement to which this Schedule A is attached was also entered into with each of the following individuals:

Monica C. Passick
Anna M. Piacentini

The foregoing agreements were omitted from this filing pursuant to Reg.
Section 229.601(a)(4)2.


ARTICLE 9
This schedule contains summary financial information extracted from the Condensed Consolidated Statement of Financial Condition at September 30, 1996 (unaudited) and the Condensed Consolidated Statement of Income for the nine months ended September 30, 1996 (unaudited) and is qualified in its entirety by reference to such financial statements.
MULTIPLIER: 1,000


FISCAL YEAR END DEC 31 1996
PERIOD START JAN 01 1996
PERIOD END SEP 30 1996
PERIOD TYPE 9 MOS
CASH 8,173
INT BEARING DEPOSITS 505
FED FUNDS SOLD 200
TRADING ASSETS 0
INVESTMENTS HELD FOR SALE 378,405
INVESTMENTS CARRYING 0
INVESTMENTS MARKET 0
LOANS 359,000
ALLOWANCE 5,231
TOTAL ASSETS 770,102
DEPOSITS 575,224
SHORT TERM 0
LIABILITIES OTHER 8,959
LONG TERM 51,000
PREFERRED MANDATORY 0
PREFERRED 0
COMMON 89
OTHER SE 134,830
TOTAL LIABILITIES AND EQUITY 770,102
INTEREST LOAN 20,956
INTEREST INVEST 19,247
INTEREST OTHER 431
INTEREST TOTAL 40,634
INTEREST DEPOSIT 17,958
INTEREST EXPENSE 19,339
INTEREST INCOME NET 21,294
LOAN LOSSES 322
SECURITIES GAINS 431
EXPENSE OTHER 12,226
INCOME PRETAX 9,178
INCOME PRE EXTRAORDINARY 9,178
EXTRAORDINARY 0
CHANGES 0
NET INCOME 4,984
EPS PRIMARY 0.62
EPS DILUTED 0.62
YIELD ACTUAL 7.64
LOANS NON 3,530
LOANS PAST 0
LOANS TROUBLED 0
LOANS PROBLEM 0
ALLOWANCE OPEN 5,310
CHARGE OFFS 463
RECOVERIES 62
ALLOWANCE CLOSE 5,231
ALLOWANCE DOMESTIC 5,231
ALLOWANCE FOREIGN 0
ALLOWANCE UNALLOCATED 5,231