FLUSHING SAVINGS BANK, FSB
401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

FINANCIAL STATEMENTS

As of December 31, 2000 and 1999 and
for the year ended December 31, 2000
and Supplemental Schedules

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

INDEX
                                                                    Page(s)

Report of Independent Accountants                                         2

Financial statements:
      Statements of net assets available for plan benefits
         as of December 31, 2000 and 1999                                 3
      Statements of changes in net assets available for benefits
         for the year ended December 31, 2000                             4

      Notes to financial statements                                   5 - 8

Supplemental schedules:
      Item 4i - Schedule of assets held for investment purposes
         as of December 31, 2000                                          9

-1-

PRICEWATERHOUSECOOPERS LLP
1177 Avenue of the Americas
New York, NY 10036
Telephone (646) 471 4000
Facsimile (646) 471 4100

Report of Independent Accountants

To the Directors' Examining Committee and
Benefits Committee of Flushing Financial Corporation

In our opinion, the accompanying statements of net assets available for plan benefits and the related statement of changes in net assets available for benefits present fairly, in all material respects, the net assets available for benefits of the Flushing Savings Bank, FSB 401(k) Savings Plan in RSI Retirement Trust (the "Plan") at December 31, 2000 and 1999, and the changes in net assets available for benefits for the year ended December 31, 2000 in conformity with accounting principles generally accepted in the United States of America. These financial statements are the responsibility of the Plan's management; our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits of these statements in accordance with auditing standards generally accepted in the United States of America, which require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

Our audits were conducted for the purpose of forming an opinion on the basic financial statements taken as a whole. The supplemental schedule of Assets Held for Investment Purposes is presented for the purpose of additional analysis and is not a required part of the basic financial statements but is supplementary information required by the Department of Labor's Rules and Regulations for Reporting and Disclosure under the Employee Retirement Income Security Act of 1974. This supplemental schedule is the responsibility of the Plan's management. The supplemental schedule has been subjected to the auditing procedures applied in the audits of the basic financial statements and, in our opinion, is fairly stated in all material respects in relation to the basic financial statements taken as a whole.

/s/ PricewaterhouseCoopers LLP
------------------------------
October 12, 2001

-2-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Statements of Net Assets Available for Plan Benefits

As of December 31, 2000 and 1999

                                                December 31,       December 31,
                                                    2000               1999
                                            -----------------  -----------------

Assets:

  Investments at fair value (Note 3)              $5,120,565         $4,592,488
  Participant loans                                  164,345            153,747
                                            -----------------  -----------------
        Total assets                               5,284,910          4,746,235
                                            -----------------  -----------------

Liabilities:

  Benefits payable                                       332                271
  Other liabilities                                   15,648                 --
                                            -----------------  -----------------
        Total liabilities                             15,980                271
                                            -----------------  -----------------

        Net assets available
           for plan benefits                      $5,268,930         $4,745,964
                                            =================  =================

The accompanying notes are an integral part of these financial statements.

-3-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Statement of Changes in Net Assets Available for Plan Benefits

For the year ended December 31, 2000

Additions:

   Net appreciation in the fair value of investment                  $  295,503

   Contributions:
     Employer, net of forfeitures                                       127,098
     Participants                                                       342,087
                                                                ----------------

         Total additions                                                764,688

Deductions:

   Distributions to participants                                        241,390
   Benefits payable                                                         332
                                                                ----------------

   Net increase in net assets available for plan benefits               522,966

   Net assets available for plan benefits - December 31, 1999         4,745,964
                                                                ----------------

   Net assets available for plan benefits - December 31, 2000        $5,268,930
                                                                ================

The accompanying notes are an integral part of these financial statements.

-4-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Notes to Financial Statements

1. Description of Plan:

The following description of the Flushing Savings Bank, FSB 401(k) Savings Plan in RSI Retirement Trust (the "Plan") provides only general information. Participants should refer to the Plan agreement for a more complete description of the Plan's provisions.

a. General:

The Plan is a tax-deferred savings plan which began on September 1, 1987, and covers all salaried employees of Flushing Savings Bank, FSB (the "Bank") who have completed one year of service and are twenty-one years of age or older. The Plan is subject to the provisions of the Employee Retirement Income Security Act of 1974 ("ERISA").

b. Contributions:

Participant contributions can be no less than 2% nor greater than 10% of their base compensation for each plan year and cannot exceed $10,500 annually for the plan year ended December 31, 2000, adjusted as prescribed under the Internal Revenue Code. The Bank will match 50% of each participant's basic contributions up to a maximum of 3% of the participant's base compensation. Of the 50% match, one half of the match will be invested into the Flushing Financial Corporation Common Stock Fund. The remaining half of the match will be invested into corresponding participant directed investment accounts. Currently, contributions to the Plan are not subject to Federal, state, or local income taxes until withdrawn from the Plan. Participant forfeitures serve to reduce the contribution due from the Bank. Participant's may also contribute amounts representing distributions from other qualified defined benefit or defined contribution plans.

c. Participant accounts:

Each participant's account is credited with the participant's contributions and the Bank's matching contributions. The plan assets are segregated into eight investment accounts: Core Equity Fund, Emerging Growth Equity Fund, Value Equity Fund, Intermediate-Term Bond Fund, Actively Managed Bond Fund, Short-Term Investment Fund, Retirement System Group Common Stock Fund and Flushing Financial Corporation Common Stock Fund. The assets of the Flushing Financial Corporation Common Stock Fund are held by HSBC Bank USA. The other plan assets are held by the RSI Retirement Trust.

Certain assets are not allocated to the above investment accounts. Those unallocated amounts represent contributions pending allocation to the designed investment accounts. In accordance with the provisions of the Plan, net assets are to be valued from time to time, but not less often than monthly, and the increase or decrease in such value since the last valuation date is allocated among the participants' accounts so as to preserve each participant's beneficial interest in the Plan.

d. Vesting:

Participants are immediately 100 percent vested in their salary deferral contributions plus earnings thereon. Vesting of employer contributions on behalf of each participant is based on continuous years of service. A participant is 100 percent vested after six years of credited service. At December 31, 2000, forfeited nonvested accounts totaled $1,641, which will be used to reduce future employer contributions.

Continued

-5-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Notes to Financial Statements, continued

e. Investment options:

Upon enrollment in the Plan, a participant may direct employee contributions in one percent increments into the eight investment accounts. Thereafter, a participant may direct investment changes in their accounts not more than once per calendar quarter.

f. Payment of benefits:

Upon termination of service, a participant is entitled to receive a lump sum or, in certain circumstances, quarterly, semi-annual, or annual installments, equal to the value of his or her account to the extent such funds are vested.

g. Voting rights:

With respect to the Flushing Financial Corporation Common Stock Fund, each participant is entitled to exercise voting rights attributable to the shares allocated to his or her account and is notified by the Trustee prior to the time that such rights are to be exercised. With respect to shares of stock credited to participant accounts as to which the Trustee did not receive timely voting instructions and shares of stock not credited to participant's account, the Trustee shall vote all such shares of stock in the same proportion as were voted shares as to which participants provided timely instructions. The shares held in the Retirement System Group Common Stock Fund are voted at the discretion of the Plan Sponsor. For the other stock funds, the shares are voted at the discretion of the Plan Trustee.

h. Loans to participants:

Loans are made available to all participants on a uniform and nondiscriminatory basis. All loans must be adequately collateralized and amortized over a period not to exceed five years unless the loan is to purchase the principle residence of a participant, in which case, the term cannot exceed ten years. Loans must bear a reasonable rate of interest (currently prime rounded to the nearest one quarter of one percent). Loans are limited by the Internal Revenue Code Section 72(p) and may not exceed the lesser of (i) 50% of the net value of a participant's vested account balance or (ii) $50,000 reduced by the largest outstanding loan balance in the Plan during the preceding 12 months. At December 31, 2000, outstanding loans bore interest rates in the range of 6.0% to 10.0%.

2. Summary of Significant Accounting Policies:

a. Investment Valuation:

The Plan's investments are stated at fair value. Shares of registered investment companies are valued at quoted market prices which represent the net asset value of shares held by the Plan at year-end. Participant notes receivable are valued at cost which approximates fair value.

The Plan presents in the statement of changes in net assets available for plan benefits the net appreciation (depreciation) in the fair value of its funds and common stock, which consists of the realized gains or losses, unrealized appreciation (depreciation) and dividend or interest income on securities held by those funds. Dividend and interest income on investments held by the funds are reinvested by each fund.

Continued

-6-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Notes to Financial Statements, continued

b. Expenses:

The ordinary administrative expenses of the Plan, including compensation of the Trustee and other administrative expenses of the Trustee, are paid from the Plan unless paid by the Bank at its discretion. For the year ended December 31, 2000, the Bank elected to pay the expenses of the Plan.

c. Other:

Interest income on loans is recorded as earned on an accrual basis.

d. Payment of benefits:

Benefit payments to participants are recorded upon distribution.

e. Estimates:

The preparation of the Plan's financial statements in conformity with generally accepted accounting principles requires the Plan Administrator to make estimates and assumptions that affect the reported amounts of net assets available for benefits at the date of the financial statements and the changes in net assets available for benefits during the period and disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

f. Risks and uncertainties:

The Plan provides for various investment options in any combination of mutual funds and other investment securities. Investment securities are exposed to various risks, such as interest rate, market, and credit risks. Due to the level of risk associated with certain investment securities, it is at least reasonably possible that changes in the values of investment will occur in the near term and that such changes could materially affect participants' account balances and the amounts reported in the statement of net assets available for benefits.

3. Investments

The following presents investments that represent five percent or more of the Plan's net assets.

                                                                                 December 31,    December 31,
                                                                                     2000            1999
                                                                                --------------  --------------

Core Equity Fund, 14,669.699 and 13,767.506 shares, respectively                   $1,585,501      $1,577,205
Emerging Growth Equity Fund, 6,190.777 and 5,807.006 shares, respectively             670,461         696,202
Value Equity Fund, 7,700.862 and 6,932.797 shares, respectively                       705,322         539,926
Short Term Investment Fund, 12,885.213 and 14,062.734 shares, respectively            322,001         330,474
Flushing Financial Corporation common Stock Fund, 87,297 and
   82,047 shares, respectively                                                      1,577,191       1,266,818

Continued

-7-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Notes to Financial Statements, continued

During 2000, the Plan's investments (including gains and losses on investments bought and sold, as well as held during the year) appreciated in value by $295,503 as follows:

  Flushing Financial Corporation Common Stock Fund                    $ 313,162
  Value Equity Fund                                                     103,406
  Short-term Investment Fund                                             21,595
  Actively Managed Bond Fund                                             14,536
  Intermediate-term Bond Fund                                             5,881
  Retirement System Group Inc. Common Stock                                 335
  Emerging Growth Equity Fund                                           (70,543)
  Core Equity Fund                                                      (92,869)
                                                             -------------------
      Total appreciation                                               $295,503
                                                             ===================

4. Plan Termination:

Although it has not expressed any intent to do so, the Bank specifically reserves the right, at any time, to terminate the Plan or to amend, in whole or in part, any or all of the provisions of the Plan, subject to the provisions of ERISA and approval of the Directors. In the event of termination or partial termination of the Plan or upon complete discontinuance of contributions under the Plan, the accounts of each affected participant shall become 100% vested and fully distributable, in accordance with the Internal Revenue Code and all income tax regulations promulgated thereunder.

5. Federal Tax Status:

The Internal Revenue Service has determined and informed the Company by a signed letter dated January 5, 1998 that the Plan and related trust are designed in accordance with applicable sections of the Internal Revenue Code. The Plan has been amended since receiving the determination letter. However, the Plan administrator and the Plan's tax counsel believe that the Plan is designed and is currently being operated in compliance with the applicable requirements of the Internal Revenue Code.

-8-

FLUSHING SAVINGS BANK, FSB 401(k) SAVINGS PLAN
in RSI RETIREMENT TRUST

Item 4i - Schedule of Assets Held for Investment Purposes

As of December 31, 2000

   Number of                                                                                              Market
    Units or                                                                                            Value Per
     Shares                Description of Investment               Cost*          Fair Value            Unit/Share
-----------------    --------------------------------------    --------------     ---------------    -----------------

      14,669.699     Core Equity Fund                              $ 679,794         $ 1,585,501        $      108.08

       6,190.777     Emerging Growth Equity Fund                     632,574             670,461               108.30

       7,700.862     Value Equity Fund                               571,789             705,322                91.59

      12,885.213     Short-Term Investment Fund                      321,486             322,001                24.99

       2,921.401     Actively Managed Bond Fund                      122,115             121,706                37.94

       1,662.939     Intermediate-Term Bond Fund                      62,942              63,092                41.66

         440.921     Retirement System Group, Inc.                     2,165               2,588                 5.87

       --            Loans to participants**                         164,345             164,345                   --

      87,927.000     Flushing Financial Corporation                  995,515           1,649,894              17.9375
                          Stock Fund***
                                                               --------------     ---------------

                                     Total                       $ 3,552,725         $ 5,284,910
                                                               ==============     ===============

      *  Represents the Plan's percentage of each fund's historical cost.
     **  Loans bear a rate of interest of prime rounded to the nearest one quarter of one
         percent. Interest rate range of 6.0% to 10.0% for all outstanding loans to
         participants as of December 31, 2000.
    ***  Flushing Financial Corporation Stock Fund includes $72,703 in cash equivalents.

-9-