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

                        ---------------------------------

                                    FORM 10-Q

(Mark One)

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

                FOR THE QUARTERLY PERIOD ENDED DECEMBER 31, 2001





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


                         Commission File Number: 0-21487

                              CARVER BANCORP, INC.
                              --------------------
             (Exact name of registrant as specified in its charter)


                DELAWARE                                         13-3904174
                --------                                         ----------
     (State or other jurisdiction of                          (I.R.S. Employer
     incorporation or organization)                          Identification No.)

75 WEST 125TH STREET, NEW YORK, NEW YORK                            10027
----------------------------------------                            -----
(Address of principal executive offices)                         (Zip Code)

       Registrant's telephone number, including area code: (212) 876-4747
                                                           --------------

         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 thirty days.

                                  Yes X   No
                                     ---    ---


COMMON STOCK, PAR VALUE $0.01                               2,296,286
-----------------------------                               ---------
            Class                                Outstanding at February 1, 2002





<PAGE>


<TABLE>
<CAPTION>
                                    CONTENTS

                                                                                                               Page
                                                                                                               ----
<S>                                                                                                            <C>
PART I.  FINANCIAL INFORMATION
         ---------------------

         Item 1.  Financial Statements

                           Consolidated Statements of Financial Condition as of
                           December 31, 2001 (unaudited) and March 31, 2001.......................................1

                           Consolidated Statements of Operations for the Three Months and Nine
                           Months Ended December 31, 2001 and 2000 (unaudited)....................................2

                           Consolidated Statement of Changes in Stockholders' Equity for the Nine Months
                           Ended December 31, 2001 (unaudited)....................................................3

                           Consolidated Statements of Cash Flows for the Nine Months
                           Ended December 31, 2001 and 2000 (unaudited)...........................................4

                           Notes to Consolidated Financial Statements.............................................5

         Item 2.  Management's Discussion and Analysis of Financial Condition
                  and Results of Operations.......................................................................7

         Item 3.  Quantitative and Qualitative Disclosures About Market Risk.....................................17


PART II.  OTHER INFORMATION
          -----------------

         Item 1.  Legal Proceedings..............................................................................17

         Item 2.  Changes in Securities and Proceeds.............................................................18

         Item 3.  Defaults upon Senior Securities................................................................18

         Item 4.  Submission of Matters to a Vote of Security Holders............................................18

         Item 5.  Other Information..............................................................................18

         Item 6.  Exhibits and Reports on Form 8-K...............................................................18

SIGNATURES.......................................................................................................19

EXHIBITS.........................................................................................................20
</TABLE>

<PAGE>

PART I   FINANCIAL INFORMATION

ITEM 1   FINANCIAL STATEMENTS

                      CARVER BANCORP, INC. AND SUBSIDIARIES
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
                        (IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE>
<CAPTION>
                                                                                    December 31,         March 31,
                                                                                       2001                2001
                                                                                       ----                ----
                                                                                    (Unaudited)
<S>                                                                                 <C>                  <C>
ASSETS
Cash and due from banks.........................................................       $16,393            $8,058
Federal funds sold..............................................................         5,000            23,700
                                                                                   --------------------------------
     Total cash and cash equivalents............................................        21,393            31,758
                                                                                   --------------------------------
Investment securities available-for-sale, net (including pledged as collateral
      of $29,632 at December 31,2001)...........................................        31,559            19,926
Investment securities held-to-maturity, net (including pledged as collateral
      of $14,330 at March 31, 2001).............................................            --            24,996
Mortgage-backed securities available-for-sale, net (including pledged as
     collateral of $50,817 at December 31, 2001)................................        51,769                --
Mortgage-backed securities held-to-maturity, net (including pledged as
      collateral of $17,179 at December 31, 2001, and $12,068 at March 31,
      2001).....................................................................        17,286            42,866
Loans receivable................................................................       309,861           286,988
       Less allowance for loan losses...........................................        (3,964)           (3,551)
                                                                                   --------------------------------
       Loans receivable, net....................................................       305,897           283,437
                                                                                   --------------------------------
Property and equipment, net.....................................................        10,376            10,421
Federal Home Loan Bank of New York stock, at cost...............................         5,751             5,755
Accrued interest receivable.....................................................         2,869             2,541
Intangible assets, net..........................................................           444               603
Other assets....................................................................         2,120             2,197
                                                                                   --------------------------------
Total assets....................................................................      $449,464          $424,500
                                                                                   ================================

LIABILITIES AND STOCKHOLDERS' EQUITY
Liabilities:
Deposits........................................................................      $325,890          $279,424
Advances from Federal Home Loan Bank of New York................................        78,267           100,299
Securities sold under agreement to repurchase...................................            --             4,930
Other borrowed money............................................................           435               371
Other liabilities...............................................................         9,501             7,380
                                                                                   --------------------------------
       Total liabilities........................................................       414,093           392,404
                                                                                   --------------------------------

Stockholders' equity:
Preferred stock, $0.01 par value per share; 1,000,000 shares authorized;
       100,000 shares issued and outstanding....................................             1                 1
Common stock, $0.01 par value per share; 5,000,000 shares authorized;
       2,314,275 shares issued; 2,296,286 and 2,306,286 shares issued and
       outstanding at December 31, 2001 and March 31, 2001, respectively........            23                23
Additional paid-in capital......................................................        23,756            23,769
Retained earnings...............................................................        11,966             8,793
Treasury stock, at cost (17,989 and 7,989 shares at December 31, 2001 and
       March 31, 2001, respectively)............................................          (160)              (61)
Common stock acquired by Employee Stock Ownership Plan..........................          (197)             (334)
Common stock acquired by Management Recognition Plan............................           (95)              (95)
Unrecognized gain on mortgage-backed and other securities
       available-for-sale, net of taxes.........................................            77                --
                                                                                   --------------------------------
      Total stockholders' equity................................................        35,371            32,096
                                                                                   --------------------------------
Total liabilities and stockholders' equity......................................      $449,464          $424,500
                                                                                   ================================
</TABLE>

See accompanying notes to consolidated financial statements.


                                       1

<PAGE>

                      CARVER BANCORP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                   (UNAUDITED)
                        (IN THOUSANDS, EXCEPT SHARE DATA)


<TABLE>
<CAPTION>
                                                                                      Three Months Ended        Nine Months Ended
                                                                                         December 31,              December 31,
                                                                                      --------------------------------------------
                                                                                      2001          2000        2001         2000
                                                                                      --------------------------------------------
<S>                                                                                   <C>          <C>        <C>          <C>
Interest Income:
       Loans....................................................................      $5,801       $5,416     $16,946      $15,990
       Mortgage-backed securities...............................................         678          760       1,975        2,347
       Investment securities....................................................         635          668       1,925        2,193
       Federal funds sold.......................................................          48          353         389          831
                                                                                      --------------------------------------------
          Total interest income.................................................       7,162        7,197      21,235       21,361
                                                                                      --------------------------------------------
Interest expense:
       Deposits.................................................................       2,112        2,144       6,422        6,292
       Advances and other borrowed money........................................         847        1,601       3,157        4,343
                                                                                      --------------------------------------------
          Total interest expense................................................       2,959        3,745       9,579       10,635
                                                                                      --------------------------------------------

Net interest income.............................................................       4,203        3,452      11,656       10,726
Provision for loan losses.......................................................         225          450         675        1,343
                                                                                      --------------------------------------------
Net interest income after provision for loan losses.............................       3,978        3,002      10,981        9,383
                                                                                      --------------------------------------------

Non-interest income:
       Loan fees and service charges............................................          84           69         251          258
       Gain on sale of investment securities....................................       1,399            0       1,399            0
       Income from sale of branches.............................................           0            0         987        1,013
       Loss from sale of loans..................................................           0            0        (101)           0
       Other....................................................................         493          429       1,336        1,172
                                                                                      --------------------------------------------
          Total non-interest income.............................................       1,976          498       3,872        2,443
                                                                                      --------------------------------------------

Non-interest expense:
       Salaries and employee benefits...........................................       1,837        1,528       4,641        4,607
       Net occupancy expenses...................................................         310          340         961        1,134
       Equipment................................................................         345          304         984          973
       Other....................................................................       1,344        1,770       4,107        4,922
                                                                                      --------------------------------------------
          Total non-interest expense............................................       3,836        3,942      10,693       11,636
                                                                                      --------------------------------------------

Income (loss) before income taxes...............................................       2,118         (442)      4,160          190
Income taxes/(benefits).........................................................         402          (45)        790          157
                                                                                      --------------------------------------------
Net income (loss)...............................................................       1,716         (397)      3,370           33
Dividends applicable to preferred stock.........................................          49           49         148          148
                                                                                      --------------------------------------------
Net income (loss) available to common stockholders..............................      $1,667        $(446)     $3,222        $(115)
                                                                                      ============================================
Net income (loss) per common share-basic........................................       $0.73       $(0.20)      $1.41       $(0.05)
                                                                                      ============================================

Net income (loss) per common share-diluted..................................           $0.69       $(0.20)      $1.35       $(0.05)
                                                                                      ============================================
</TABLE>

See accompanying notes to consolidated financial statements.


                                       2

<PAGE>

                      CARVER BANCORP, INC. AND SUBSIDIARIES
            CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY
                                   (UNAUDITED)
                                 (IN THOUSANDS)



<TABLE>
<CAPTION>
                                                                                              COMMON       COMMON
                                          ADDITIONAL                          UNRECOGNIZED    STOCK        STOCK         TOTAL
                     PREFFERED   COMMON     PAID-IN     RETAINED   TREASURY    INVESTMENT    ACQUIRED    ACQUIRED BY  STOCKHOLDERS'
                       STOCK      STOCK     CAPITAL     EARNINGS     STOCK        GAIN        BY ESOP        MRP         EQUITY
                       -----      -----     -------     --------     -----        ----        -------        ---         ------
<S>                  <C>         <C>      <C>           <C>        <C>        <C>            <C>         <C>          <C>
Balance - March
   31, 2001........       $1       $23     $23,769      $8,793       $(61)          --        $(334)         $(95)     $32,096
Net income for the
   period ended
   December 31,
   2001............       --        --          --       3,370         --           --           --            --        3,370
Dividends paid.....       --        --          --        (197)        --           --           --            --         (197)
Treasury stock
   activity........       --        --          --          --        (99)          --           --            --          (99)
Allocation of ESOP
   Stock...........       --        --         (13)         --         --           --          137            --          124
Increase in
   unrecognized gain
   on securities,
   net of taxes.....      --        --          --          --         --           77           --            --           77
                     -------   -------     -------     -------    -------      -------      -------       -------      -------
Balance - December
   31, 2001........       $1       $23     $23,756     $11,966      $(160)         $77        $(197)         $(95)     $35,371
                     =======   =======     =======     =======    =======      =======      =======       =======      =======
</TABLE>

See accompanying notes to consolidated financial statements.





                                       3

<PAGE>

                      CARVER BANCORP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                   (UNAUDITED)
                                 (IN THOUSANDS)

<TABLE>
<CAPTION>
                                                                              Nine Months Ended
                                                                                 December 31,
                                                                          --------------------------
                                                                             2001            2000
                                                                          ------------- ------------
<S>                                                                       <C>           <C>
Cash flows from operating activities:
Net income.............................................................   $  3,370         $    33
Adjustments to reconcile net income to net cash provided by
    operating activities:
Depreciation and amortization of premises and equipment................        867             851
Amortization of intangibles............................................        159             160
Accretion and amortization relating to loans and securities............       (229)           (330)
Provision for loan losses..............................................        675           1,343
Gain on sale of branch.................................................       (987)         (1,013)
Gain on sale of securities.............................................     (1,399)             --
Impairment of foreclosed real estate...................................         20              90
Charge-off of branch improvements and related items, net...............         --             222
Net gain on foreclosed real estate.....................................        (77)            (24)
Allocation of ESOP stock...............................................        124             126
(Increase) decrease in accrued interest receivable, net................       (328)            441
(Decrease) increase in other assets....................................       (399)            551
Increase in other liabilities..........................................      2,103             465
                                                                          --------         -------
Net cash provided by operating activities..............................      3,899           2,915
                                                                          --------         -------

Cash flows from investing activities:
Purchases of securities available-for-sale.............................    (92,922)       (126,388)
Proceeds from maturities and sale of securities available-for-sale.....    107,675         131,909
Purchase of mortgage-backed securities.................................    (34,035)             --
Principal repayment of mortgage-backed securities held-to-maturity.....      8,336           7,024
Sale of Federal Home Loan Bank of New York stock.......................          4              --
Net increase in loans receivable.......................................    (23,292)         (4,401)
Additions to premises and equipment....................................     (1,166)           (497)
Proceeds from sale of fixed assets.....................................        570              --
Proceeds from sale of real estate owned................................        533             353
                                                                          --------         -------
Net cash provided by (used in) investing activities....................    (34,297)          8,000
                                                                          --------         -------

Cash flows from financing activities:
Cash paid to fund sale of deposits.....................................    (15,802)        (21,464)
Net increase in deposits...............................................     63,029          14,455
Net decrease in securities sold under agreements to repurchase.........     (4,930)        (26,407)
Repayment of advances from Federal Home Loan Bank of New York..........   (313,316)        (69,374)
Advances from Federal Home Loan Bank of New York.......................    291,284         105,000
Increase (repayment) of other borrowed money...........................         64            (137)
Purchase of treasury stock.............................................        (99)             --
Purchase of shares for Management Recognition Plan.....................         --            (121)
Dividends paid.........................................................       (197)           (183)
                                                                          --------         -------
Net cash provided by financing activities..............................     20,033           1,769
                                                                          --------         -------
Net increase (decrease) in cash and equivalents........................    (10,365)         12,684
Cash and equivalents - beginning.......................................     31,758          22,202
                                                                          --------         -------

Cash and equivalents - ending..........................................   $ 21,393        $ 34,886
                                                                          ========         =======

Supplemental disclosure of cash flow information: Cash paid for:
Interest...............................................................   $ 10,194        $ 10,245
                                                                          ========         =======
Federal, state and city income taxes...................................   $    290        $    197
                                                                          ========         =======
See accompanying notes to consolidated financial statements.
</TABLE>


                                       4

<PAGE>

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


(1)      BASIS OF PRESENTATION

         The accompanying unaudited consolidated financial statements of Carver
Bancorp, Inc. (the "Holding Company" or "Bancorp") have been prepared in
accordance with generally accepted accounting principles ("GAAP") for interim
financial information and the instructions to Form 10-Q and Article 10 of
Regulation S-X promulgated by the Securities and Exchange Commission.
Accordingly, they do not include all of the information and footnotes required
by GAAP for complete consolidated financial statements. In the opinion of
management, all adjustments (consisting of normal recurring adjustments)
necessary for fair presentation have been included. The unaudited consolidated
financial statements presented herein should be read in conjunction with the
consolidated financial statements and notes thereto included in the Holding
Company's Annual Report on Form 10-K for the year ended March 31, 2001 (the
"2001 10-K"). The consolidated results of operations and other data for the
three-months ended December 31, 2001 are not necessarily indicative of results
that may be expected for the entire fiscal year ending March 31, 2002 ("fiscal
2002"). The unaudited consolidated financial statements include the accounts of
the Holding Company and its wholly owned subsidiaries Carver Federal Savings
Bank (the "Bank" or "Carver Federal") and Alhambra Holding Corp., a Delaware
corporation ("Alhambra Holding"), and the Bank's wholly owned subsidiaries,
C.F.S.B. Realty Corp. and C.F.S.B. Credit Corp. Carver Federal and the Holding
Company are referred to herein collectively as "Carver" or the "Company." All
significant inter-company accounts and transactions have been eliminated in
consolidation.

(2)      NET INCOME (LOSS) PER COMMON SHARE

         Basic earnings (loss) per common share are computed by dividing income
available to common stockholders by the weighted-average number of common shares
outstanding. Diluted earnings (loss) per common share include any additional
common shares as if all potentially dilutive common shares were issued (e.g.,
convertible preferred stock). For the purpose of these calculations, unreleased
ESOP shares are not considered to be outstanding. For each of the three-month
and nine-month periods ended December 31, 2001 and 2000, preferred dividends of
$49,000 and $148,000, respectively were deducted from net income (loss) to
arrive at the amount of net income (loss) available to common stockholders.
Additionally, for both the three-month and nine-month periods ended December 31,
2000, 208,333 shares of common stock potentially issuable from the conversion of
preferred stock are antidilutive, and therefore basic income (loss) per share
was the same as fully diluted income (loss) per share.

(3)      TRANSFER OF INVESTMENT AND MORTGAGE-BACKED SECURITIES

         In June 1998, the Financial Accounting Standards Board ("FASB") issued
Statement of Financial Accounting Standards ("SFAS") No. 133, "Accounting for
Derivative Instruments and Hedging Activities." As permitted by SFAS No. 133, on
April 1, 2001, Carver transferred investment securities and mortgage-backed
securities with a book value of approximately $45.7 million from the
classification of held-to-maturity to available-for-sale.


                                       5

<PAGE>

(4)      COMPREHENSIVE INCOME

         A reconciliation of net income/(loss) to comprehensive income/(loss)
for the periods indicated follows (in thousands).

<TABLE>
<CAPTION>
                                                    Three Months Ended                       Nine Months Ended
                                                       December 31,                            December 31,
                                            --------------------------------------  ---------------------------------

                                                   2001                 2000               2001             2000
                                            ----------------     -----------------  ---------------  ----------------
<S>                                         <C>                  <C>                <C>              <C>
Net income (loss) ......................      $      1,716         $        (397)     $     3,370      $         33
Increase (decrease) in unrealized gain
   on mortgage-backed and other
   securities available-for-sale,
   net of taxes.........................            (1,368)                    --              77                --
                                            --------------       ----------------   -------------    --------------
Comprehensive income (loss).............      $        348         $         (397)    $     3,447      $         33
                                            ==============       ================   =============    ==============
</TABLE>

(5)      RECENT ACCOUNTING PRONOUNCEMENT

         In September 2000, the FASB issued SFAS No. 140, "Accounting for
Transfers and Servicing of Financial Assets and Extinguishments of Liabilities"
- a replacement of SFAS No. 125. SFAS No. 140 revises the standards for
accounting for securitizations and other transfers of financial assets and
collateral and requires certain additional disclosures. The collateral
provisions and disclosure requirements of SFAS No. 140 are effective for fiscal
years ending after December 15, 2000, whereas the other provisions of SFAS No.
140 are to be applied prospectively to transfers and servicing of financial
assets and extinguishments of liabilities occurring after March 31, 2001. The
adoption of SFAS No. 140 is not expected to have a material impact on the
Company's financial condition or results of operations.

         In July 2001, the FASB issued SFAS No. 141, "Business Combinations,"
and SFAS No. 142, "Goodwill and Other Intangible Assets." SFAS No. 141 requires
that the purchase method of accounting be used for all business combinations
initiated after June 30, 2001 as well as all purchase method business
combinations completed after June 30, 2001. SFAS No. 142 requires that goodwill
and intangible assets with indefinite useful lives no longer be amortized, but
instead be tested for impairment at least annually in accordance with the
provisions of SFAS No. 142. SFAS No. 142 also requires that intangible assets
with definite useful lives be amortized over their respective estimated useful
lives to their estimated residual values, and reviewed for impairment in
accordance with SFAS No. 121, "Accounting for the Impairment of Long-Lived
Assets to be Disposed Of." The Holding Company has not recognized any impairment
of unamortized goodwill.

(6)      RECLASSIFICATIONS

         Certain amounts in the consolidated financial statements presented for
the prior period have been reclassified to conform to the current year
presentation.



                                       6

<PAGE>

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

EXPLANATORY NOTE

         This Quarterly Report on Form 10-Q contains forward-looking statements
consisting of estimates with respect to the financial condition, results of
operations and business of the Company and the Bank that are subject to various
factors which could cause the actual results to differ materially from these
estimates. These factors include, without limitation, the Company's success in
implementing its initiatives, including its new branch opening, its ability to
achieve cost-savings associated with the Bank's branch closings, changes in
general, economic and market, legislative and regulatory conditions and the
development of an adverse interest rate environment that adversely affects the
interest rate spread or other income anticipated from the Company's operations
and investments. The Company and the Bank assume no obligation to update these
forward-looking statements to reflect the actual results, changes in assumptions
or changes in other factors affecting such forward-looking statements.

GENERAL

         Carver Bancorp, Inc. (the "Holding Company" or "Bancorp"), a Delaware
corporation, is the holding company for Carver Federal Savings Bank (the "Bank"
or "Carver Federal"), a federally chartered savings bank. Collectively, the
Holding Company and the Bank are referred to herein as the "Company" or
"Carver." At this time, the Holding Company conducts business as a unitary
savings and loan holding company and the principal business of the Holding
Company consists of the operation of its wholly-owned subsidiary, the Bank,
which operates five full service branches in the New York City boroughs of
Brooklyn, Queens and Manhattan.


COMPARISON OF FINANCIAL CONDITION AT DECEMBER 31, 2001 AND MARCH 31, 2001

ASSETS

         At December 31, 2001, the Company's total assets were $449.5 million,
an increase of $25.0 million, or 5.9%, from $424.5 million at March 31, 2001.
The increase primarily reflects growth of $22.5 million in net loans receivable
and an increase of $12.8 million in investment and mortgage-backed securities
offset by a decline in federal funds sold of $18.7 million.

         Loans receivable (exclusive of the allowance for loan losses) amounted
to $309.9 million at December 31, 2001 compared to $287.0 million at March 31,
2001, an increase of $22.9 million, or 8.0%. The net increase in loans
receivable during the first nine-months of the fiscal year ending March 31, 2002
("fiscal 2002") includes loan originations of $46.2 million and aggregate loan
purchases of $45.2 million, including the purchase of a seasoned multifamily
loan portfolio totaling $25.4 million during the latter part of the second
quarter of fiscal 2002 consisting of loans on properties located in the New York
metropolitan area. The increase in loans was partially offset by loan repayments
during the period. During the first nine months of the fiscal year ended March
31, 2001 ("fiscal 2001"), loan originations were $20.1 million and aggregate
loan purchases were $17.1 million. The following table sets forth a summary of
the Company's net loans receivable at the dates indicated (dollars in
thousands).



                                       7

<PAGE>

<TABLE>
<CAPTION>
                                                         At December 31, 2001              At March 31, 2001
                                                         --------------------              -----------------
                                                        Amount         Percent           Amount         Percent
                                                        ------         -------           ------         -------
<S>                                                   <C>              <C>             <C>              <C>
Real estate loans:
     One- to four-family............................  $ 135,997        43.93%          $ 157,582         54.89%
     Commercial real estate, including multifamily..    161,085        52.04             119,733         41.71
Construction loans..................................      9,903         3.20               5,821          2.02
Consumer and business loans.........................      2,558         0.83               3,966          1.38
                                                      ---------       ------           ---------        ------
Total gross loans....................................   309,543       100.00%            287,102        100.00%
                                                                      ======                            ======

Add: Premium on loans...........................          1,031                              705
Less:
     Deferred fees and loan discounts...............       (713)                            (819)
                                                      ---------                        ---------
Loans receivable....................................    309,861                          286,988
Allowance for loan losses...........................     (3,964)                          (3,551)
                                                      ---------                        ---------
Loans receivable, net..............................   $ 305,897                        $ 283,437
                                                      =========                        =========
</TABLE>


         Total securities amounted to $100.6 million at December 31, 2001,
compared to $87.8 million at March 31, 2001, an increase of $12.8 million, or
14.6%. As of April 1, 2001, the Bank transferred $45.7 million of
mortgage-backed and other securities from held-to-maturity to
available-for-sale. An unrecognized gain of $77,000 as of December 31, 2001 is
included in the carrying value of the mortgage-backed and other securities
available-for-sale as permitted by Statement of Financial Accounting Standards
No. 133, "Accounting for Derivative Instruments and Hedging Activities." The
increase in total securities primarily represents the purchase of investment and
mortgage-backed securities, offset in part by the sale of investment securities
and maturities and repayments that occurred during the first nine months of the
fiscal year.

         During the quarter ended June 30, 2001, the Bank sold its automobile
loan portfolio with a book value of $490,000 for $191,000 less than the carrying
value. This portfolio was sold because of its high amount of delinquencies and
losses, as well as the associated costs of servicing the portfolio. An amount
equal to $90,000 (which represented the estimated inherent principal losses) was
charged to the allowance for loan losses, while the remaining $101,000 (which
represented other costs such as anticipated foregone interest and the cost to
service the loans) was charged as a loss on the sale of loans on the Statements
of Operations.

LIABILITIES AND STOCKHOLDERS' EQUITY


         LIABILITIES

         At December 31, 2001, total liabilities increased by $21.7 million, or
5.5%, to $414.1 million, compared to $392.4 million at March 31, 2001. The
increase in liabilities primarily reflects an increase of $46.5 million, or
16.6%, in deposits offset in part by a decrease of $26.9 million, or 25.5%, in
borrowed funds. Borrowed funds totaled $78.7 million at December 31, 2001,
compared to $105.6 million at March 31, 2001. The following table sets forth a
summary of the Company's deposits at the dates indicated (dollars in thousands).

<TABLE>
<CAPTION>
                                                    Balance at       Percent        Balance at          Percent
                                                    December 31,     of Total        March 31,          of Total
                                                       2001          Deposits          2001             Deposits
                                                       ----          --------          ----             --------
<S>                                                <C>                 <C>         <C>                    <C>
Savings and club accounts......................    $   122,709         37.65%      $   132,645            47.47%
Money market savings accounts..................         17,102          5.25            15,718             5.63
NOW and demand accounts........................         32,312          9.92            26,166             9.36
Certificates of deposit........................        153,767         47.18           104,895            37.54
                                                   -----------     ---------       -----------        ---------

Total deposits.................................    $   325,890        100.00%      $   279,424           100.00%
                                                   ===========     =========       ===========        =========
</TABLE>


                                       8

<PAGE>

         The increase in deposits is primarily attributable to a deposit of $50
million in certificates of deposit from the State of New York which was used in
part to pay down higher cost borrowed funds, offset in part by a decrease in
deposits due to the sale of the Bank's East New York branch during the three
months ended June 30, 2001. The branch had $18.4 million in deposits at March
31, 2001. Excluding the branch sale and the State of New York deposit, deposits
would have increased by $14.9 million. The deposits sold were replaced in part
by certificates of deposit.

         STOCKHOLDERS' EQUITY

         Stockholders' equity increased $3.3 million, or 10.2%, to $35.4 million
at December 31, 2001, compared to $32.1 million at March 31, 2001. The increase
in stockholders' equity was primarily attributable to retained earnings, all of
which relates to net income less preferred stock dividends for the nine months
ended December 31, 2001.

LIQUIDITY AND CAPITAL RESOURCES

         The Company's liquidity management process focuses on ensuring that
sufficient funds exist to meet withdrawals by depositors, loan funding
commitments and other financial obligations and expenditures. The Company's
primary sources of funds are deposits, borrowed funds and principal and interest
payments on loans, mortgage-backed securities and investment securities. While
maturities and scheduled amortization of loans, mortgage-backed securities and
investment securities are predictable sources of funds, deposit flows, loan
prepayments and mortgage-backed securities prepayments are strongly influenced
by changes in general interest rates, economic conditions and competition.

         The Consolidated Statements of Cash Flows present the change in cash
from operating, investing and financing activities. During the nine months ended
December 31, 2001, cash and cash equivalents decreased by $10.4 million. Net
cash provided by operating activities was $3.9 million, representing primarily
net income adjusted for depreciation and amortization, accretion and
amortization relating to loans and securities, the provision for loan losses,
the net gain from the sale of the Bank's East New York branch, the net gain on
the sale of available-for-sale securities and the net changes in other assets
and liabilities. Net cash used in investing activities was $34.3 million,
representing primarily the net cash used to fund the purchase of investment and
mortgage-backed securities and the net increase in loans, offset in part by the
maturity of securities, the sale of available-for-sale securities and principal
repayments of mortgage-backed securities held to maturity. Net cash provided by
financing activities was $20.0 million, representing primarily a net increase in
deposits primarily due to a $50 million State of New York deposit, offset in
part by cash paid to fund the sale of deposits resulting from the branch sale.

        Until recently, banks were required by the Office of Thrift Supervision
(the "OTS") regulations to maintain a minimum average daily balance of liquid
assets as a percentage of net withdrawable deposit accounts plus short-term
borrowings. The minimum required liquidity ratio was 4.0%. At December 31, 2001,
the Bank's liquidity ratio was 7.3%. The OTS has since eliminated this minimum
requirement. The Bank monitors its liquidity utilizing guidelines that are
contained in a policy developed by management of the Bank and approved by the
Bank's Board of Directors. The Bank was in compliance with its policy as of
December 31, 2001. The levels of the Bank's short-term liquid assets are
dependent on the Bank's operating, financing and investing activities during any
given period.

         The OTS, the Bank's primary federal regulator, requires that the Bank
meet minimum capital requirements. At December 31, 2001, the Bank exceeded all
regulatory minimum capital requirements. The table below presents certain
information relating to the Bank's capital compliance at December 31, 2001
(dollars in thousands).



                                       9

<PAGE>

<TABLE>
<CAPTION>
                                                                 Amount       % of Assets
                                                                 ------       -----------
<S>                                                            <C>            <C>
              Total capital (to risk-weighted assets):
              Capital level............................        $  37,700           15.19%
              Less requirement.........................           19,853            8.00
                                                               ---------      ----------
              Excess...................................        $  17,847            7.19%
                                                               =========      ==========

              Tier 1 capital (to risk-weighted assets):
              Capital level............................        $  34,587           13.94%
              Less requirement.........................            9,926            4.00
                                                               ---------      ----------
              Excess...................................        $  24,661            9.94%
                                                               =========      ==========

              Tier 1 leverage capital (to adjusted assets):
              Capital level............................        $  34,587            7.69%
              Less requirement.........................           17,980            4.00
                                                               ---------      ----------
              Excess...................................        $  16,607            3.69%
                                                               =========      ==========
</TABLE>

ASSET QUALITY

         At December 31, 2001, the Bank did not have any real estate owned, but
had non-performing loans of $2.4 million, compared to real estate owned of
$476,000 and non-performing loans of $2.5 million at March 31, 2001. At December
31, 2001, non-performing assets were 0.77% of net loans receivable, compared to
1.06% of net loans receivable at March 31, 2001. At December 31, 2001, the
allowance for loan losses was $4.0 million, compared to $3.6 million at March
31, 2001. At December 31, 2001, the ratio of the allowance for loan losses to
non-performing assets was 168.4% compared to 118.6% at March 31, 2001. At
December 31, 2001, the ratio of the allowance for loan losses to net loans
receivable was 1.30% compared to 1.25% at March 31, 2001.

         Management believes that the allowance for loan losses is adequate.
While management estimates loan losses using the best available information, no
assurance can be made that future adjustments to the allowance will not be
necessary based on changes in economic and real estate market conditions,
further information obtained regarding known problem loans, identification of
additional problem loans and other factors, both within and outside of
management's control.

ANALYSIS OF EARNINGS

        The Company's profitability is primarily dependent upon net interest
income, which represents the difference between interest income on
interest-earning assets and interest expense on interest-bearing liabilities.
Net interest income is dependent on the difference between the average balances
and rates earned on interest-earning assets and the average balances and rates
paid on interest-bearing liabilities. Provisions for loan losses, non-interest
income, non-interest expense and income taxes further affect net income. The
earnings of the Company are significantly affected by general economic and
competitive conditions, particularly changes in market interest rates, and to a
lesser extent by government policies and actions of regulatory authorities.

        The following tables set forth, for the periods indicated, certain
information relating to Carver's average interest-earning assets, average
interest-bearing liabilities, net interest income, interest rate spread and
interest rate margin. They reflect the average yield on assets and the average
cost of liabilities. Such yields and costs are derived by dividing annualized
income or expense by the average balances of assets or liabilities,
respectively, for the periods shown. Average balances are derived from daily or
month-end balances as available. Management does not believe that the use of
average monthly balances instead of average daily balances has caused any
material difference in information presented. The average balance of loans
includes loans on which the Company has discontinued accruing interest. The
yield and cost include fees, which are considered adjustments to yields.


                                       10

<PAGE>

<TABLE>
<CAPTION>
                                                                      Three Months Ended December 31,
                                                        -----------------------------------------------------------
                                                                                   2001
                                                        -----------------------------------------------------------
                                                               Average                                Annualized
                                                               Balance            Interest          Avg. Yield/Cost
                                                        ------------------- -------------------  -------------------
                                                                          (Dollars in thousands)
<S>                                                     <C>                 <C>                  <C>
ASSETS
Interest earning assets:
   Loans receivable (1)...............................     $    312,526        $      5,801               7.42%
   Investment securities (2)..........................           39,621                 635               6.41
   Mortgage-backed securities.........................           49,274                 678               5.50
   Federal funds sold.................................            8,939                  48               2.15
                                                           ------------        ------------           --------
      Total interest earning assets...................          410,360               7,162               6.98%
                                                                               ------------           --------
Non-interest earning assets...........................           28,392
                                                           ------------
      Total assets....................................     $    438,752
                                                           ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
   Deposits:
      NOW and demand accounts.........................     $     28,758        $         58               0.81%
      Savings and club................................          123,120                 513               1.67
      Money market accounts...........................           16,249                  65               1.60
      Certificates of deposit.........................          154,020               1,476               3.83
                                                           ------------        ------------      -------------
          Total deposits..............................          322,147               2,112               2.62
   Borrowed money.....................................           72,449                 847               4.68
                                                           ------------        ------------      -------------
          Total interest-bearing liabilities..........          394,596               2,959               3.00%
                                                                               ------------
Non-interest-bearing liabilities......................            9,649
                                                           ------------
      Total liabilities...............................          404,245
Stockholders' equity..................................           34,507
                                                           ------------
      Total liabilities and stockholders' equity......     $    438,752
                                                           ============
Net interest income...................................                         $      4,203
                                                                               ============

Interest rate spread..................................                                                   3.98%
                                                                                                      =======
Net interest margin...................................                                                   4.10%
                                                                                                      =======
Ratio of average interest earning assets to
deposits and interest-bearing liabilities.............                                                   1.04x
                                                                                                      =======
</TABLE>

<TABLE>
<CAPTION>
                                                                      Three Months Ended December 31,
                                                       ----------------------------------------------------------
                                                                                  2000
                                                       ----------------------------------------------------------
                                                              Average                               Annualized
                                                              Balance            Interest         Avg. Yield/Cost
                                                       ------------------- ------------------- ------------------
                                                                          (Dollars in thousands)
<S>                                                    <C>                 <C>                 <C>
ASSETS
Interest earning assets:
   Loans receivable (1)...............................    $    275,621        $      5,416             7.86%
   Investment securities (2)..........................          40,750                 668             6.56
   Mortgage-backed securities.........................          47,922                 760             6.34
   Federal funds sold.................................          21,775                 353             6.48
                                                          ------------        ------------          -------
      Total interest earning assets...................         386,068               7,197             7.46%
                                                                              ------------          -------
Non-interest earning assets...........................          26,894
                                                          ------------
      Total assets....................................    $    412,962
                                                          ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
   Deposits:
      NOW and demand accounts.........................    $     25,382        $         58             0.91%
      Savings and club................................         132,893                 730             2.20
      Money market accounts...........................          16,720                  99             2.37
      Certificates of deposit.........................          95,071               1,257             5.29
                                                          ------------        ------------          -------
          Total deposits..............................         270,066               2,144             3.18
      Borrowed money..................................         102,845               1,601             6.23
                                                          ------------        ------------          -------
          Total interest-bearing liabilities..........         372,911               3,745             4.02%
                                                                              ------------
Non-interest-bearing liabilities......................           7,221
                                                          ------------
      Total liabilities...............................         380,132
Stockholders' equity..................................          32,830
                                                          ------------
      Total liabilities and stockholders' equity......    $    412,962
                                                          ============
Net interest income...................................                        $      3,452
                                                                              ============

Interest rate spread..................................                                                 3.44%
                                                                                                    =======
Net interest margin...................................                                                 3.58%
                                                                                                    =======
Ratio of average interest earning assets to
deposits and interest-bearing liabilities.............                                                 1.04x
                                                                                                    =======
</TABLE>

---------------------
(1)      Includes non-accrual loans.
(2)      Includes FHLB stock


                                       11

<PAGE>

<TABLE>
<CAPTION>
                                                                  Nine Months Ended December 31,
                                                     -------------------------------------------------------
                                                                                2001
                                                     --------------------------------------------------------
                                                            Average                              Annualized
                                                            Balance            Interest      Avg. Yield/Cost
                                                     ------------------- ----------------- ------------------
                                                                         (Dollars in thousands)
<S>                                                  <C>                 <C>               <C>
ASSETS
Interest earning assets:
 Loans receivable (1)............................     $    296,745       $      16,946                7.61%
 Investment securities (2).......................           39,190               1,925                6.55
 Mortgage-backed securities......................           44,824               1,975                5.87
 Federal funds sold..............................           14,952                 389                3.47
                                                      ------------        ------------  ------------------
     Total interest earning assets...............          395,711              21,235                7.16%
                                                                          ------------  ------------------
Non-interest earning assets......................           25,246
                                                      ------------
     Total assets................................     $    420,957
                                                      ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
 Deposits:
     NOW and demand accounts.....................  $        28,405        $        191                0.90%
     Savings and clubs...........................          126,595               1,848                1.95
     Money market accounts.......................           16,305                 239                1.95
     Certificates of deposit.....................          127,498               4,144                4.33
                                                      ------------        ------------  ------------------
       Total deposits............................          298,803               6,422                2.87
 Borrowed money..................................           80,333               3,157                5.24
                                                      ------------        ------------  ------------------
       Total interest-bearing liabilities........          379,136               9,579                3.37%
                                                                          ------------
Non-interest-bearing liabilities.................            8,259
                                                      ------------
     Total liabilities...........................          387,395
Stockholders' equity.............................           33,562
                                                      ------------
     Total liabilities and stockholders' equity..     $    420,957
                                                      ============
Net interest income..............................                         $     11,656
                                                                          ============

Interest rate spread.............................                                                     3.79%
                                                                                           ================
Net interest margin..............................                                                     3.93%
                                                                                           ================
Ratio of average interest earning assets to
 deposits and interest-bearing liabilities.......                                                     1.04x
                                                                                           ================
</TABLE>

<TABLE>
<CAPTION>
                                                                 Nine Months Ended December 31,
                                                  ------------------------------------------------------------
                                                                               2000
                                                  ------------------------------------------------------------
                                                         Average                                 Annualized
                                                         Balance              Interest         Avg. Yield/Cost
                                                  -------------------   ------------------- ------------------
                                                                      (Dollars in thousands)
<S>                                               <C>                   <C>                 <C>
ASSETS
Interest earning assets:
 Loans receivable (1)............................  $    276,541          $     15,990                   7.71%
 Investment securities (2).......................        42,566                 2,193                   6.87
 Mortgage-backed securities......................        50,482                 2,347                   6.20
 Federal funds sold..............................        18,108                   831                   6.12
                                                   ------------       ---------------        ---------------
     Total interest earning assets...............       387,697                21,361                   7.35%
                                                                      ---------------        ---------------
Non-interest earning assets......................        27,883
                                                   ------------
     Total assets................................  $    415,580
                                                   ============

LIABILITIES AND STOCKHOLDERS' EQUITY
Interest bearing liabilities:
 Deposits:
     NOW and demand accounts.....................  $     27,902          $        199                   0.95%
     Savings and clubs...........................       139,497                 2,359                   2.25
     Money market accounts.......................        18,190                   324                   2.37
     Certificates of deposit.....................        90,957                 3,410                   5.00
                                                   ------------          ------------        ---------------
       Total deposits............................       276,546                 6,292                   3.03
 Borrowed money..................................        99,413                 4,343                   5.82
                                                   ------------          ------------        ---------------
       Total interest-bearing liabilities........       375,959                10,635                   3.77%
                                                                         ------------
Non-interest-bearing liabilities.................         6,838
                                                   ------------
       Total liabilities.........................       382,797
Stockholders' equity.............................        32,783
                                                   ------------
       Total liabilities and stockholders' equity  $    415,580
                                                   ============
Net interest income..............................                        $     10,726
                                                                         ============

Interest rate spread.............................                                                       3.58%
                                                                                          ==================
Net interest margin..............................                                                       3.69%
                                                                                          ==================
Ratio of average interest earning assets to
 deposits and interest-bearing liabilities.......                                                       1.03x
                                                                                          ==================
</TABLE>

----------
(3)     (1) Includes non-accrual loans.
        (2) Includes FHLB stock


                                       12

<PAGE>

COMPARISON OF OPERATING RESULTS FOR THE THREE-MONTH PERIODS ENDED DECEMBER 31,
2001 AND 2000

GENERAL

         For the third quarter of fiscal 2002, the Company reported net income
of $1.7 million available to common stockholders, or $0.69 per diluted common
share, compared to a loss of $446,000, or $0.20 per diluted common share, for
the corresponding period last year. For each period the Company applied a tax
loss carryforward resulting from prior period losses and therefore no federal
taxes have been applied to earnings for each period.

         The Company reported income of $2.1 million before income taxes for the
third quarter of fiscal 2002, compared to a net loss of $442,000 before income
taxes for the corresponding prior year period. Excluding the gain from the sale
of investment securities in the third quarter of 2002, income before income
taxes would have been $719,000.

         The growth in income for the fiscal 2002 period, as compared to the
corresponding prior year period, was achieved as a result of a gain on sale of
investment securities, greater operating efficiencies that the Company generated
in the quarter and continued growth of loan originations. The Company's results
were also enhanced by the favorable interest rate environment.

INTEREST INCOME

         Interest income of $7.2 million for the three months ended December 31,
2001 was substantially unchanged from the corresponding period last year. The
yield on average interest-earning assets was 6.98% for the third quarter of
fiscal 2002, compared to 7.46% for the corresponding prior year period. The
yield for fiscal 2002 benefited from the continuation of the Company's strategy
to increase the aggregate percentage of multifamily and commercial real estate
loans receivable (which generally have higher yields than one- to four-family
residential loans) to total loans receivable. However such benefits were offset
by the effects of a declining interest rate environment during the third quarter
of fiscal 2002 compared to the corresponding prior year period which impacted
interest income as described below.

         Interest income on loans receivable increased by $385,000, or 7.1%, to
$5.8 million for the three months ended December 31, 2001, compared to $5.4
million for the corresponding prior year period. The increase primarily
reflected an improvement in the average balance of loans to $312.5 million for
the three months ended December 31, 2001, compared to $275.6 million for the
three months ended December 31, 2000. The increase in the average balance of
loans receivable resulted primarily from the origination and purchase of loans
which were somewhat offset by repayments. Offsetting the increased average
balance of loans was a decline in the yield to 7.42% for the three months ended
December 31, 2001 from 7.86% for the corresponding prior year period resulting
primarily from the declining interest rate environment.

         Interest income on investment securities decreased by $33,000, or 4.9%,
to $635,000 for the three months ended December 31, 2001, compared to $668,000
for the corresponding prior year period. The decrease was due to a decline in
the yield to 6.41% for the three months ended December 31, 2001, compared to
6.56% for the corresponding prior year period and a slight decline in the
average balance of investment securities to $39.6 million for the three months
ending December 31, 2001 from $40.8 million during the corresponding prior year
period.

         Interest income on mortgage-backed securities decreased by $82,000, or
10.8%, to $678,000 for the three months ended December 31, 2001, compared to
$760,000 for the corresponding prior year period. The decrease was primarily due
to the decline in the yield of mortgage-backed securities to 5.50% for the three
months ended December 31, 2001 from 6.34% during the corresponding prior year
period primarily resulting from accelerated prepayments of higher yielding
mortgage-backed securities.

         Interest income on federal funds sold decreased by $305,000, or 86.4%,
to $48,000 for the three months ended December 31, 2001 compared to $353,000 for
the corresponding prior year period. The lower interest income for the three
months ended December 31, 2001 resulted primarily from a decline in the average
balances of federal funds sold from $21.8 million to $8.9 million for the three
months ended December 31, 2001, coupled with a


                                       13

<PAGE>

decrease in average return to 2.15% for the three months ended December 31, 2001
from 6.48% for the corresponding prior year period.

INTEREST EXPENSE

         Interest expense declined $786,000, or 21.0%, for the three months
ended December 31, 2001 to $3.0 million, compared to $3.7 million for the
corresponding period last year. The decrease in interest expense was due
primarily to a decline in the average cost of deposits and interest-bearing
liabilities to 3.00% for the three months ended December 31, 2001 from 4.02% for
the corresponding period last year. This decline reflects the lower interest
rate environment in fiscal 2002. This decline was partially offset by a slight
increase in the average balance of deposits and interest-bearing liabilities
from $372.9 million to $394.6 million for the three months ended December 31,
2001.

         Interest expense on interest-bearing deposits was $2.1 million for the
three months ended December 31, 2001, substantially unchanged from the
corresponding period last year. The rate paid on interest-bearing deposits
declined to 2.62% from 3.18% during the corresponding period last year, which
was partially offset by a $52.1 million increase in the average balance of
deposits to $322.1 million for the three months ended December 31, 2001 from
$270.1 million for the corresponding period last year. The increase in the
average balance of deposits was attributable to an increase in the average
balance of comparatively higher cost certificates of deposit, which was
partially offset by a reduction in the aggregate average balance of
comparatively low cost deposits (demand deposits, NOW accounts, money market
accounts and savings and club accounts).

         Interest expense on borrowed money decreased $754,000, or 47.1%, to
$847,000 for the three months ended December 31, 2001, compared to $1.6 million
for the corresponding prior year period. This decrease in interest expense was
primarily due to a decline in the average balance of borrowed money to $72.4
million for the three months ended December 31, 2001 from $102.8 million for the
corresponding prior year period, coupled with a decline in the rate paid for
these funds to 4.68% for the three months ended December 31, 2001 from 6.23%
during the corresponding prior year period.

NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES

         Net interest income before the provision for loan losses amounted to
$4.2 million for the three months ended December 31, 2001, an increase of
$751,000, or 21.8%, from the corresponding period last year. While net interest
income benefited from a general interest rate decline, this benefit was
partially offset by accelerated prepayments of mortgage-backed securities and
the sale of lower cost deposits in non-strategic branches, which were replaced
by comparatively higher cost certificates of deposit. Net interest margin grew
to 4.10% for the third quarter of fiscal 2002 from 3.58% for the third quarter
of fiscal 2001. The Company's annualized interest rate spread increased by 54
basis points to 3.98% for the three months ended December 31, 2001 compared to
the corresponding prior year period.

PROVISION FOR LOAN LOSSES

         The provision for loan losses, which is predicated upon the Company's
assessment of the adequacy of its allowance for loan losses, amounted to
$225,000 for the three months ended December 31, 2001, compared to $450,000 for
the corresponding period last year. The 50.0% decrease in the provision for loan
losses was primarily attributable to an improvement in credit quality. During
the third quarter of fiscal 2002, Carver recorded net charge-offs of $104,000
compared to net charge-offs of $364,000 for the corresponding period last year.

NON-INTEREST INCOME

         Non-interest income was $2.0 million for the three-month period ended
December 31, 2001, compared to $498,000 for the corresponding period last year.
During the three months ended December 31, 2001, Carver sold $25.0 million of
fixed-rate investment securities and reinvested a substantial portion of the
proceeds in adjustable rate agency mortgage-backed securities, resulting in a
gain from the sale of investment securities of $1.4 million. Excluding the
non-recurring gain, non-interest income was $577,000 for the three-month period
ended December 31,


                                       14

<PAGE>

2001. Excluding the non-recurring gain, non-interest income represented 12.1% of
revenue (net interest income plus non-interest income, excluding the
non-recurring gain) for the third quarter of fiscal year 2002, compared with
12.6% for the corresponding prior year period.

NON-INTEREST EXPENSE

         Non-interest expense decreased $106,000, or 2.7%, to $3.8 million for
the quarter ended December 31, 2001, compared to $3.9 million for the
corresponding period last year. The decrease in non-interest expense is due in
part to cost reductions as a result of branch sales and decreased professional
fees and FDIC premium.

INCOME TAXES (BENEFITS)

         For each period presented, the Company applied a federal tax loss carry
forward resulting from prior period losses and therefore no federal income taxes
have been applied to income for the three-month period ended December 31, 2001
nor the corresponding prior year period. The income tax expense of $402,000 and
benefit of $45,000 for the three months ended December 31, 2001 and 2000,
respectively, represent New York State and New York City income taxes only.


COMPARISON OF OPERATING RESULTS FOR THE NINE-MONTH PERIODS ENDED DECEMBER 31,
2001 AND 2000

GENERAL

        For the nine months ended December 31, 2001 the Company reported net
income of $3.2 million available to common stockholders, or $1.35 per diluted
common share, compared to a loss of $115,000, or $0.05 per diluted common share,
for the corresponding period last year. For each period the Company applied a
tax loss carryforward resulting from prior period losses and therefore no
federal taxes have been applied to earnings for either period. The results for
the nine months ended December 31, 2001 include non-recurring income of $2.3
million, representing the gain on the sale of investment securities of $1.4
million, the gain realized on the sale of the Bank's East New York branch of
$987,000, offset by a loss of $101,000 in connection with the sale of the Bank's
automobile loan portfolio. The nine months ended December 31, 2000 included
non-recurring income of $1.0 million, representing the gains realized on the
sale of the Bank's Roosevelt and Chelsea branches. Excluding the non-recurring
items, the Company would have recorded income of $1.9 million before income
taxes for the first nine months of the fiscal 2002, compared to a net loss of
$823,000 for the corresponding period last year.

INTEREST INCOME

         Interest income of $21.2 million for the nine-month period ended
December 31, 2001 was substantially unchanged compared to the corresponding
prior year period. The yield on average interest-earning assets was 7.16% for
the first nine months of fiscal 2002 compared to 7.35% for the first nine months
of fiscal 2001.

         Interest income on loans receivable increased by $956,000, or 6.0%, to
$16.9 million for the nine months ended December 31, 2001, compared to $16.0
million for the corresponding prior year period. The increase reflected a $20.2
million, or 7.3%, increase in the average balance of loans receivable to $296.7
million for the nine months ended December 31, 2001, compared to $276.5 million
for the nine months ended December 31, 2000. The increase in the average balance
of loans receivable resulted primarily from the origination and purchase of
loans.

         Interest income on investment securities decreased by $268,000, or
12.2%, to $1.9 million for the nine months ended December 31, 2001, compared to
$2.2 million for the corresponding prior year period. The decrease was primarily
due to the decline in the average balance of investment securities to $39.2
million for the nine months ended December 31, 2001 from $42.6 million in the
corresponding prior year period. The decrease in the average balance of
investment securities was primarily attributable to the reallocation of funds
from maturing investment securities to the origination and purchase of loans.


                                       15

<PAGE>

         Interest income on mortgage-backed securities decreased by $372,000, or
15.9%, to $2.0 million for the nine months ended December 31, 2001, compared to
$2.3 million for the corresponding prior year period. The decrease was primarily
due to a decline in the yield to 5.87% for the nine months ended December 31,
2001 from 6.20% for the corresponding prior year period, coupled with a decline
in average balances of mortgage-backed securities to $44.8 million from $50.5
million for the corresponding prior year period primarily resulting from
accelerated prepayments of mortgage-backed securities as a result of the lower
interest rate environment in fiscal 2002. The Bank reallocated the funds from
such principal and interest prepayments on mortgage-backed securities to the
origination and purchase of loans.

         Interest income on federal funds sold decreased by $442,000, or 53.1%,
to $389,000 for the nine months ended December 31, 2001, compared to $831,000
for the corresponding prior year period. The decrease primarily reflected a
decline in the yield to 3.48% for the nine months ended December 31, 2001,
compared to 6.12% for the corresponding prior year period, coupled with a
decline in average balances of federal funds sold to $15 million from $18
million in the corresponding prior year period.

INTEREST EXPENSE

         Interest expense decreased $1.1 million, or 9.9%, to $9.6 million for
the nine months ended December 31, 2001, compared to $10.6 million for the
corresponding prior year period. The decrease in interest expense was due
primarily to a 40 basis point decline in the annualized cost of deposits and
interest-bearing liabilities to 3.37%, compared to 3.77% for the corresponding
period last year, slightly offset by an increase in the average balance of
deposits and interest-bearing liabilities to $379.1 million from $376.0 million.

         Interest expense on interest-bearing deposits increased $130,000, or
2.1%, to $6.4 million for the nine months ended December 31, 2001, compared to
$6.3 million for the corresponding prior year period. Although the Company
benefited from the lower interest rate environment that resulted in the rates
paid on interest-bearing deposits declining to 2.87% for the nine months ended
December 31, 2001 from 3.03% during the corresponding period last year, interest
expense on interest-bearing deposits increased primarily due to an increase in
the average balance of interest-bearing deposits to $298.8 million for the first
nine months of fiscal 2002 from $276.5 million in the corresponding prior year
period. The decline in the aggregate average balance of comparatively low cost
deposits (demand deposits, NOW accounts, money market accounts and savings and
club accounts) was more than offset by an increase in the average balance of
comparatively higher cost certificates of deposit. The average balance of
certificates of deposit was $127.5 million, or 42.7% of average total deposits,
for the first nine months of fiscal 2002, up from $91.0 million, or 32.9% of
average total deposits, for the first nine months of fiscal 2001.

         Interest expense on borrowed money decreased $1.2 million, or 27.3%, to
$3.2 million for the nine months ended December 31, 2001, compared to $4.3
million for the corresponding prior year period. The decrease in interest
expense was due to a decline in the average balance of borrowed money to $80.3
million from $99.4 million and a decrease in the rate paid for these funds to
5.24% from 5.82%.

NET INTEREST INCOME BEFORE PROVISION FOR LOAN LOSSES

         Net interest income before provision for loan losses amounted to $11.7
million for the nine months ended December 31, 2001, an increase of $930,000, or
8.7%, compared to $10.7 million for the corresponding prior year period. The
annualized net interest margin improved by 24 basis points to 3.93% for the nine
months ended December 31, 2001 compared to the corresponding prior year period,
while the Company's annualized interest rate spread increased by 21 basis points
to 3.79%.

PROVISION FOR LOAN LOSSES

         The provision for loan losses amounted to $675,000 for the nine-month
period ended December 31, 2001 compared to $1.3 million for the corresponding
period last year. The 49.7% decrease in the provision was primarily attributable
to an improvement in credit quality. Net charge-offs were $262,000 for the nine
months ended


                                       16

<PAGE>

December 31, 2001 (including a charge-off of $90,000 in connection with the sale
of auto loans), compared to $978,000 for the corresponding period last year.

NON-INTEREST INCOME

             Non-interest income was $3.9 million for the nine-month period
ended December 31, 2001, compared to $2.4 million for the corresponding period
last year. For the nine-month period ended December 31, 2001 excluding
non-recurring items, non-interest income increased $157,000, or 11.0%, to $1.6
million, compared to $1.4 million for the corresponding period last year.
Excluding the non-recurring gain, non-interest income represented 12.0% of the
revenue (net interest income plus non-interest income, excluding the
non-recurring gain) for the nine-month period ending December 31, 2001, compared
with 11.8% for the corresponding prior year period.

NON-INTEREST EXPENSE

           Non-interest expense decreased $943,000, or 8.1%, to $10.7 million
for the nine-month period ended December 31, 2001, compared to $11.6 million for
the corresponding period last year. The decrease in non-interest expense was
attributable in part to cost reductions as a result of branch sales and
decreased professional fees and FDIC premium.

INCOME TAXES

           For each period presented, the Company applied a federal tax loss
carry forward resulting from prior period losses and therefore no federal income
taxes have been applied to income for the nine months ended December 31, 2001
nor the corresponding prior year period. The taxes of $790,000 and $157,000 for
the nine months ended December 31, 2001 and 2000, respectively, represent New
York State and New York City income taxes only.


ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

         Quantitative and qualitative disclosure about market risk is presented
at March 31, 2001 in the Company's Annual Report of Form 10-K (the "2001 10-K"),
as filed with the Securities and Exchange Commission ("SEC"). The Company
believes that there have been no material changes in the Company's market risk
at December 31, 2001 compared to March 31, 2001.


PART II.          OTHER INFORMATION

ITEM 1.           LEGAL PROCEEDINGS

         Disclosure regarding legal proceedings that the Company is a party to
is presented on Carver's 2001 10-K, as filed with the SEC. Except as set forth
below, there have been no material changes with regard to such legal proceedings
since the filing of the 2001 10-K.

         Carver remains a defendant in the district court for the District of
Columbia in an action by Ralph Williams against the National Credit Union
Administration ("NCUA") and several other banks (Carver and such banks, the
"Bank Defendants") alleging that the NCUA acted improperly when it placed
Northwestern Conference Federal Credit Union ("Northwestern"), of which Williams
was a former board member, into conservatorship and subsequent liquidation.
While the bulk of plaintiff Williams' complaints relate to the action of the
NCUA board, Williams alleges that the Bank Defendants "collaborated with the
NCUA Board" in violating unspecified constitutional and privacy rights.
Plaintiff Janice Pressley, former treasurer of Northwestern, later filed a pro
se action (the "Pressley action") against the same defendants alleging
substantially similar complaints. The Bank Defendants have moved to dismiss both
complaints. On September 20, 2001, the court granted the motion to dismiss the
Pressley Action. Ms. Pressley appealed the judgment to the U.S. Court of Appeals
for the District of Columbia Circuit in November 2001. In January 2002, the NCUA
filed a motion for summary affirmance of the lower court's judgment and the Bank
Defendants have also moved for summary affirmance by adopting the motion filed
by the NCUA.


                                       17

<PAGE>

         On or about December 28, 2000, plaintiff Thomas L. Clark ("Clark"), the
former President and CEO of Carver, filed suit against Carver Federal and
certain individual defendants in the Supreme Court of the State of New York,
County of New York (the "Clark Action"). Clark claims that the defendants should
be forced to obtain approval from the OTS to pay severance benefits that Clark
believes Carver owes him under an employment agreement. Clark seeks injunctive
relief and asserts claims for breach of contract, equitable estoppel and
estoppel by contract. On or about March 30, 2001, the defendants moved to
dismiss the complaint in its entirety. By decision and order entered November
27, 2001, the Court granted that motion to the extent of dismissing the first
cause of action for breach of contract against all of the individual defendants,
and dismissing the second cause of action based on the estoppel theories as
against all defendants. Carver Federal has answered that portion of the
complaint that survives and intends to vigorously defend against the remaining
breach of contract claim.

         Certain other claims, suits, complaints and investigations involving
the Company, arising in the ordinary course of business, have been filed or are
pending. The Company is of the opinion, after discussion with legal counsel
representing the Company in these proceedings, that the aggregate liability or
loss, if any, arising from the ultimate disposition of these matters would not
have a material adverse effect on the Company's consolidated financial position
or results of operations.



ITEM 2.  CHANGES IN SECURITIES AND USE OF PROCEEDS

         None

ITEM 3.  DEFAULTS UPON SENIOR SECURITIES

         None

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

         None

ITEM 5.  OTHER INFORMATION

         None

ITEM 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a)      Exhibits

                  Exhibit 11.  Net income (loss) per share

         (b)      Reports on Form 8-K

                  None


                                       18

<PAGE>

                                   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.

                                           CARVER BANCORP, INC.


Date: February 14, 2002                    /s/ Deborah C. Wright
                                           -------------------------------------
                                           Deborah C. Wright
                                           President and Chief Executive Officer





Date: February 14, 2002                    /s/ William C. Gray
                                           -------------------------------------
                                           William C. Gray
                                           Senior Vice President and Chief
                                           Financial Officer




                                       19

<PAGE>


                                   EXHIBIT 11
                   COMPUTATION OF NET INCOME (LOSS) PER SHARE
        FOR THREE MONTHS AND NINE MONTHS ENDED DECEMBER 31, 2001 AND 2000
                        (IN THOUSANDS, EXCEPT SHARE DATA)

<TABLE>
<CAPTION>
                                                      Three Months Ended                   Nine Months Ended
                                                         December 31,                        December 31,
                                              ----------------------------------  -----------------------------------
                                                     2001              2000              2001               2000
                                              ----------------  ----------------  ----------------   ----------------
<S>                                           <C>               <C>               <C>                <C>
Earnings per common share - basic
---------------------------------
Net income (loss).........................    $        1,716    $         (397)   $        3,370     $           33
Preferred dividends.......................               (49)              (49)             (148)              (148)
                                              --------------    --------------    --------------     --------------
Net income (loss) - basic.................    $        1,667    $         (446)   $        3,222     $         (115)
                                              --------------    --------------    --------------     --------------
Weighted average common shares
      outstanding - basic.................         2,282,153         2,261,322         2,281,431          2,256,780
                                              --------------    --------------    --------------     --------------
Earning per common share - basic..........    $         0.73    $        (0.20)   $         1.41     $        (0.05)
                                              ==============    ==============    ==============     ==============

Earnings per common share - diluted
-----------------------------------
Net income (loss) - basic.................    $        1,667    $         (446)   $        3,222     $         (115)
Impact of potential conversion of
     convertible preferred stock
      to common stock.....................                49                49               148                148
                                              --------------    --------------    --------------     --------------
Net income (loss) - diluted...............    $        1,716    $         (397)   $        3,370     $           33
                                              ==============    ==============    ==============     ==============
Weighted average shares
      outstanding - basic.................         2,282,153         2,261,322         2,281,431          2,256,780
Effect of dilutive securities -
      convertible preferred stock ........           208,333           208,333           208,333            208,333
                                              --------------    --------------    --------------     --------------
Weighted average shares
      outstanding - diluted...............         2,490,486         2,469,655         2,489,764          2,465,113
                                              ==============    ==============    ==============     ==============

Earning (loss) per common share diluted...    $         0.69    $ Antidilutive    $         1.35     $ Antidilutive
                                              ==============    ==============    ==============     ==============
</TABLE>


                                       20