NEWS RELEASE

CONTACT:        Kenneth J. Wagner, SVP Investor Relations
                Provident Financial Services, Inc.
                (201) 915-5344

FOR RELEASE:    7:43 A.M. Eastern Time: April 25, 2007


         Provident Financial Services, Inc. Announces Quarterly Earnings


JERSEY CITY, NJ, April 25, 2007 -/  PRNewswire-First  Call/ Provident  Financial
Services,  Inc.  (NYSE:PFS) (the "Company")  reported basic and diluted earnings
per share of $0.18,  and net income of $10.8 million for the quarter ended March
31, 2007.  This compares with basic and diluted  earnings per share of $0.22 and
net income of $13.8 million for the same period in 2006. Net income and earnings
per share for the three months ended March 31, 2007 were  favorably  impacted by
the receipt of $531,000,  net of tax, attributable to interest earned on Federal
income taxes refunded in connection with a previous acquisition.

Paul  M.  Pantozzi,  Chairman  and  Chief  Executive  Officer,  commented,  "The
unfavorable  interest rate  environment  that prevailed in 2006 continued in the
first quarter of 2007. In response to this challenge, we continued to reposition
our  earning  assets and  minimize  wholesale  borrowings  to control  long-term
interest  rate risk.  We also  continued  to manage  our  overhead  expenses  to
preserve  profitability,  while remaining  focused on asset  quality."  Pantozzi
added, "Our acquisition of First Morris Bank & Trust was completed April 1, and,
therefore,  the impact of that transaction is not reflected in our first quarter
financials.  As with  our  balance  sheet,  credit  risk,  expense  and  capital
management  strategies,  we believe the addition of the First  Morris  franchise
will assist in positioning us for delivery of long-term stockholder value."

Declaration of Quarterly Dividend

The Company's Board of Directors declared a quarterly cash dividend of $0.10 per
common share payable on May 31, 2007, to  stockholders of record as of the close
of business on May 15, 2007.

Balance Sheet Summary

Total assets were $5.70 billion at March 31, 2007,  compared to $5.74 billion at
December 31, 2006,  as cash flows from  reductions  in  securities  balances and
repayments on loans were used to fund repayments of borrowings, deposit outflows
and common stock repurchases.

Total  investments  decreased  $69.2 million,  or 5.7%,  during the three months
ended March 31, 2007.  The decrease was  primarily  attributable  to paydowns on
mortgage-backed securities and maturities of debt securities.

The Company's net loans  decreased  $18.7 million,  or 0.5%, to $3.73 billion at
March 31, 2007, from $3.75 billion at December 31, 2006, as repayments  outpaced
loan  originations  of $265.3  million and loan  purchases of $6.7 million.  Net
increases of $44.9 million in commercial  and  multi-family  mortgage loans were
more than  offset by  decreases  of $25.2  million in  commercial  loans,  $18.7
million in construction  loans, $12.4 million in residential  mortgage loans and
$6.9  million in  consumer  loans.  Commercial  real  estate,  construction  and
commercial  loans  represented  41.5% of the loan  portfolio  at March 31, 2007,
compared to 41.3% at December 31, 2006.

At March 31, 2007, the Company's  unfunded loan pipeline totaled $705.5 million,
including  $244.3 million in construction  loan  commitments,  $181.6 million in
commercial   loan   commitments   and  $87.0  million  in  commercial   mortgage
commitments. The unfunded loan pipeline at December 31, 2006 was $772.6 million.

Other assets increased $52.5 million,  to $108.3 million at March 31, 2007, from
$55.8 million at December 31, 2006, due primarily to the pre-funding of the cash
consideration  payable in  connection  with the Company's  acquisition  of First
Morris Bank & Trust that was consummated effective April 1, 2007.

Borrowed funds decreased $25.9 million,  or 3.1%,  during the three months ended
March 31, 2007,  as a result of  maturities,  calls and  paydowns on  amortizing
advances.

Total deposits  decreased $15.9 million,  or 0.4%, during the three months ended
March 31, 2007.  Total deposits were $3.81 billion at March 31, 2007,  with core
deposits, consisting of savings and demand deposit accounts,  representing 59.0%
of total deposits.

Common stock  repurchases  for the three  months  ended March 31, 2007,  totaled
682,000  shares at an average cost of $18.34 per share.  At March 31, 2007,  2.5
million shares remained eligible for repurchase under the current authorization.
At March 31, 2007,  book value per share and tangible  book value per share were
$16.22 and $9.37, respectively, compared with $16.12 and $9.32, respectively, at
December 31, 2006.

Results of Operations

Net Interest Margin

The net interest margin  decreased 6 basis points to 3.02% for the quarter ended
March 31, 2007,  from 3.08% for the quarter  ended  December  31, 2006.  The net
interest  margin for the quarter ended March 31, 2007  decreased 29 basis points
compared  with the net interest  margin of 3.31% for the quarter ended March 31,
2006. The weighted  average rate for  interest-earning  assets was 5.72% for the
three months ended March 31, 2007,  compared with 5.66% for the trailing quarter
and 5.35% for the three months ended March 31, 2006.  The weighted  average rate
for interest-bearing liabilities was 3.18% for the quarter ended March 31, 2007,
compared with 3.03% for the trailing  quarter and 2.43% for the first quarter of
2006.

The increased rates on interest-earning assets and interest-bearing  liabilities
reflect the repricing to higher market  interest  rates  experienced  throughout
2006.  The  compression  in the net  interest  margin for the three months ended
March 31, 2007 is  reflective  of the  prolonged  flat or inverted  yield curve.
Since the Board of Governors  of the Federal  Reserve  began its  interest  rate
tightening  campaign in June 2004,  the Federal  funds  borrowing  rate has been
increased 17 times, for a total of 425 basis points. This has had an unfavorable
impact on the  repricing of  deposits,  which are priced off of the short end of
the  yield  curve.   The  Company  has  continued  its  near-term   strategy  of
de-leveraging  the balance sheet in the current interest rate  environment,  but
has  nevertheless  experienced  net interest  margin  compression as competitive
deposit pricing,  while less costly than comparable  wholesale  borrowings,  has
increased  funding costs faster than earning  asset yields have grown.  Interest
expense on deposits  increased $6.5 million for the three months ended March 31,
2007,  compared  with the same  period  last year,  despite a $60.5  decrease in
average  deposits for the three months ended March 31, 2007,  compared  with the
same period last year.  The average  cost of deposits for the three months ended
March 31, 2007 was 2.92%, compared with 2.81% for the trailing quarter and 2.10%
for the same period last year. Wholesale borrowing costs also increased $458,000
in the current  quarter,  compared  with the same  period  last year,  despite a
$137.9 million  decrease in average  borrowings for the three months ended March
31,  2007,  compared  with  the same  period  last  year.  The  average  cost of
borrowings  for the three months ended March 31, 2007 was 4.26%,  compared  with
3.95% for the trailing quarter and 3.61% for the same period last year.

Non-Interest Income

Non-interest  income  totaled $7.7 million for the quarter ended March 31, 2007,
an  increase  of  $393,000,  or 5.4%,  compared  to the same  period in 2006.  A
$381,000  decrease in fee income was more than offset by a $706,000  increase in
other income for the quarter ended March 31, 2007, compared with the same period
in 2006. The decrease in fee income was primarily  attributable to a decrease in
income from equity fund  holdings.  The increase in other  income was  primarily
attributable  to interest  earned on Federal income taxes refunded in connection
with a previous acquisition.

Non-Interest Expense

For the three  months  ended  March 31,  2007,  non-interest  expense  decreased
$872,000,  or 2.9%,  to $29.3  million,  compared to $30.2 million for the three
months ended March 31, 2006. Net occupancy  expense  decreased  $272,000 for the
quarter ended March 31, 2007,  compared with the same period in 2006,  primarily
as a result of  reductions  in  equipment  maintenance  costs  and  depreciation
expense.  Advertising expense decreased $254,000 for the quarter ended March 31,
2007,  compared  with  the same  period  in 2006.  Amortization  of  intangibles
decreased $199,000 for the quarter ended March 31, 2007,  compared with the same
period in 2006, as a result of scheduled  reductions in core deposit  intangible
amortization.  Compensation and employee benefits expense decreased $187,000 for
the  quarter  ended  March  31,  2007,  compared  with the same  period in 2006,
primarily  due to decreases in medical  benefit  costs as a result of changes in
plan design,  benefits and participant  contributions  implemented in the second
half of 2006.

The Company's annualized  non-interest expense as a percentage of average assets
was 2.09% for the quarter ended March 31, 2007, compared with 2.06% for the same
period in 2006. The efficiency ratio (non-interest expense divided by the sum of
net interest  income and  non-interest  income) was 65.18% for the quarter ended
March 31, 2007,  compared with 59.56% for the same period in 2006. The Company's
expense and  efficiency  ratios have been 

adversely  impacted by  reductions in assets and revenue  resulting  from the
Company's  de-leveraging  of the balance sheet given the current unfavorable
interest rate environment.

Asset Quality

The Company continues to emphasize asset quality.  Total non-performing loans at
March 31, 2007 were $7.6  million,  or 0.20% of total loans,  compared with $7.5
million,  or 0.20% of total loans at December 31,  2006,  and $5.8  million,  or
0.16% of total  loans  at March  31,  2006.  At  March  31,  2007 the  Company's
allowance for loan losses was 0.87% of total loans, compared with 0.86% of total
loans at December 31, 2006 and March 31, 2006. The Company  recorded a provision
for loan losses of $300,000 for the quarter ended March 31, 2007,  compared with
a provision  of $555,000  for the quarter  ended March 31,  2006.  For the three
months  ended  March 31,  2007,  the  Company  had net  charge-offs  of $56,000,
compared  with net  charge-offs  of $631,000  for the same  period in 2006.  The
decrease in the loan loss  provision  for the three months ended March 31, 2007,
compared  with the same period in 2006,  was primarily  attributable  to a $33.9
million  decrease in the loan portfolio  balance at March 31, 2007,  compared to
March 31, 2006.

Income Tax Expense

For the three months ended March 31, 2007, the Company's  income tax expense was
$4.6 million.  This compares with $6.2 million for the same period in 2006.  The
decrease in income tax  expense was  primarily  attributable  to reduced  income
before  income taxes.  For the three months ended March 31, 2007,  the Company's
effective  tax rate was 29.7%,  compared  with 30.8% for the three  months ended
March 31, 2006.  The reduction in the Company's  effective tax rate was a result
of a larger  proportion  of the Company's  income being derived from  tax-exempt
interest  and  Bank-owned  life  insurance  appreciation,  as well as state  tax
benefits recorded on subsidiary company net operating losses.

Acquisition of First Morris Bank & Trust

On April 1, 2007,  First Morris Bank & Trust ("First  Morris"),  was merged with
and into the Company's subsidiary, The Provident Bank. Consideration was paid to
First Morris  stockholders  in a combination of stock and cash. The merger added
nine branches to The Provident Bank, with deposits of $508.6 million as of March
31, 2007 in Morris County,  New Jersey.  The Company's  financial  condition and
results of operations at and for the quarter ended March 31, 2007 do not include
First Morris.


About the Company

Provident  Financial  Services,  Inc. is the holding  company for The  Provident
Bank, a  community-oriented  bank offering a full range of retail and commercial
loan and deposit products.  At March 31, 2007, the Bank operated 75 full service
branches throughout northern and central New Jersey.

Post Earnings Conference Call

Representatives  of the Company  will hold a  conference  call for  investors at
10:00 a.m. Eastern Time on April 26, 2007 regarding  highlights of the Company's
first  quarter  2007  financial  results.  The call may be  accessed  by dialing
1-877-407-8035 (Domestic) or 1-201-689-8035 (International).  Internet access to
the call is also  available  (listen  only) at  www.providentnj.com  by going to
Investor Relations and clicking on Webcast.

Forward Looking Statements

Certain statements contained herein are "forward-looking  statements" within the
meaning of Section  27A of the  Securities  Act of 1933 and  Section  21E of the
Securities  Exchange  Act  of  1934.  Such  forward-looking  statements  may  be
identified  by  reference  to a  future  period  or  periods,  or by the  use of
forward-looking  terminology,   such  as  "may,"  "will,"  "believe,"  "expect,"
"estimate,"  "anticipate,"  "continue,"  or similar terms or variations on those
terms, or the negative of those terms. Forward-looking statements are subject to
numerous risks and uncertainties,  including,  but not limited to, those related
to the  economic  environment,  particularly  in the  market  areas in which the
Company operates, competitive products and pricing, fiscal and monetary policies
of the U.S. Government,  changes in government  regulations  affecting financial
institutions,  including  regulatory fees and capital  requirements,  changes in
prevailing  interest  rates,   acquisitions  and  the  integration  of  acquired
businesses, in particular risks and uncertainties associated with the successful
integration  of the  operations  of  First  Morris  Bank &  Trust,  credit  risk
management, asset-liability management, the financial and securities markets and
the availability of and costs associated with sources of liquidity.

The Company  wishes to caution  readers not to place undue  reliance on any such
forward-looking  statements,  which speak only as of the date made.  The Company
wishes  to advise  readers  that the  factors  listed  above  could  affect  the
Company's financial performance and could cause the Company's actual results for
future periods to differ  materially  from any opinions or statements  expressed
with respect to future periods in any current  statements.  The Company does not
undertake  and  specifically  declines any  obligation  to publicly  release the
result of any revisions,  which may be made to any forward-looking statements to
reflect events or circumstances  after the date of such statements or to reflect
the occurrence of anticipated or unanticipated events.

                PROVIDENT FINANCIAL SERVICES, INC. AND SUBSIDIARY
                      Consolidated Statements of Condition
                March 31, 2007 (Unaudited) and December 31, 2006
                             (Dollars in Thousands)


                                                           

Assets                                     March 31, 2007     December 31, 2006
                                     --------------------   --------------------


Cash and due from banks              $           79,769      $          89,390
Short-term investments                            2,655                  2,667
                                     --------------------   --------------------
     Total cash and cash equivalents             82,424                 92,057
                                     --------------------   --------------------

Investment securities (market value
 of $377,755 at March 31, 2007
 (unaudited) and $386,380 at
 December 31, 2006)                             380,084                389,656
Securities available for sale, at fair value    735,385                790,894
Federal Home Loan Bank stock                     31,248                 35,335

Loans                                         3,765,204              3,783,664
  Less allowance for loan losses                 32,678                 32,434
                                     --------------------   --------------------
     Net loans                                3,732,526              3,751,230
                                     --------------------   --------------------

Foreclosed assets, net                              757                    528
Banking premises and equipment, net              59,126                 59,811
Accrued interest receivable                      20,241                 21,705
Intangible assets                               428,381                429,718
Bank-owned life insurance                       117,603                116,271
Other assets                                    108,258                 55,759
                                     --------------------   --------------------
     Total assets                    $        5,696,033     $        5,742,964
                                     ====================   ====================

Liabilities and Stockholders' Equity
Deposits:
     Demand deposits                 $          989,866     $        1,005,679
     Savings deposits                         1,257,575              1,261,282
     Certificates of deposit of
       $100,000 or more                         404,089                393,834
     Other time deposits                      1,159,035              1,165,668
                                     --------------------   --------------------
     Total deposits                           3,810,565              3,826,463

Mortgage escrow deposits                         18,898                 17,616
Borrowed funds                                  815,083                840,990
Other liabilities                                36,038                 38,739
                                     --------------------   --------------------
     Total liabilities                        4,680,584              4,723,808
                                     --------------------   --------------------

Stockholders' Equity:
Preferred stock, $0.01 par value,
  50,000,000 shares authorized,
  none issued                                   --                        --
Common stock, $0.01 par value,
  200,000,000 shares authorized,
  79,879,017 shares issued and
  62,621,748 shares outstanding at
  March 31, 2007, and 79,879,017
  shares issued and 63,233,548
  shares outstanding at
  December 31, 2006                                 799                    799
Additional paid-in capital                      939,670                937,616
Retained earnings                               429,429                424,958
Accumulated other comprehensive loss             (5,557)                (7,150)
Treasury stock at cost                         (279,094)              (266,587)
Unallocated common stock held by
  Employee Stock Ownership Plan                 (69,798)               (70,480)
Common Stock acquired by the Directors'
  Deferred Fee Plan                             (12,890)               (13,010)
Deferred compensation - Directors'
  Deferred Fee Plan                              12,890                 13,010
                                     --------------------   --------------------
     Total stockholders' equity               1,015,449              1,019,156
                                     --------------------   --------------------
     Total liabilities and
        stockholders' equity         $        5,696,033     $        5,742,964
                                     ====================   ====================







                                                                      

                PROVIDENT FINANCIAL SERVICES, INC. AND SUBSIDIARY
                        Consolidated Statements of Income
                   Three Months Ended March 31, 2007 and 2006
                  (Dollars in thousands, except per share data)

                                                         Three Months Ended
                                                              March 31
                                                  ------------------------------
                                                        2007           2006
                                                  ------------- ----------------
                                                            (Unaudited)
Interest income:
 Real estate secured loans                        $      40,202          39,293
 Commercial loans                                         7,673           6,398
 Consumer loans                                           8,912           8,166
 Investment securities                                    3,985           4,298
 Securities available for sale                            9,208          11,329
 Other short-term investments                                43              69
 Federal funds                                                4              41
                                                  ------------- ----------------
                   Total interest income                 70,027          69,594
                                                  ------------- ----------------

Interest expense:
 Deposits                                                24,127          17,661
 Borrowed funds                                           8,626           8,143
 Subordinated debentures                                     --             407
                                                  ------------- ----------------
                   Total interest expense                32,753          26,211
                                                  ------------- ----------------
                   Net interest income                   37,274          43,383

Provision for loan losses                                   300             555
                                                  ------------- ----------------

                   Net interest income after
                   provision for loan losses             36,974          42,828
                                                  ------------- ----------------

Non-interest income:
 Fees                                                     5,426           5,807
 Bank-owned life insurance                                1,332           1,259
 Net gain on securities transactions                         --               5
 Other income                                               968             262
                                                  ------------- ----------------
                   Total non-interest income              7,726           7,333
                                                  ------------- ----------------

Non-interest expense:
 Compensation and employee benefits                      16,170          16,357
 Net occupancy expense                                    4,543           4,815
 Data processing expense                                  2,054           1,884
 Amortization of intangibles                              1,369           1,568
 Advertising and promotion expense                          787           1,041
 Other operating expenses                                 4,409           4,539
                                                  ------------- ----------------
                   Total non-interest expense            29,332          30,204
                                                  ------------- ----------------
                   Income before income tax
                   expense                               15,368          19,957
Income tax expense                                        4,560           6,155
                                                  ------------- ----------------
                   Net income                     $      10,808          13,802
                                                  ============= ================

Basic earnings per share                                  $0.18           $0.22
Average basic shares outstanding                     59,052,312      63,440,313
Diluted earnings per share                                $0.18           $0.22
Average diluted shares outstanding                   59,052,312      64,180,995






                                                                  

                       PROVIDENT FINANCIAL SERVICES, INC.
                        CONSOLIDATED FINANCIAL HIGHLIGHTS
              (Dollars in thousands, except share data) (Unaudited)

                                                         At or for the Three
                                                             Months Ended
                                                              March 31,
                                                  ------------------------------
                                                           2007          2006
                                                           ----          ----
INCOME STATEMENT:
Net interest income                                     $37,274         $43,383
Provision for loan losses                                   300             555
Non-interest income                                       7,726           7,333
Non-interest expense                                     29,332          30,204
Income before income tax expense                         15,368          19,957
Net income                                               10,808          13,802
Basic earnings per share                                  $0.18           $0.22
Diluted earnings per share                                $0.18           $0.22
Interest rate spread                                      2.54%           2.92%
Net interest margin                                       3.02%           3.31%

PROFITABILITY:
Annualized return on average assets                       0.77%           0.94%
Annualized return on average equity                       4.32%           5.22%
Annualized non-interest expense to average assets         2.09%           2.06%
Efficiency ratio (1)                                     65.18%          59.56%


ASSET QUALITY:
Non-accrual loans                                         7,321           5,790
90+ and still accruing loans                                274              --
Non-performing loans                                      7,595           5,790
Foreclosed assets                                           757             305
Non-performing loans to
    total loans                                           0.20%           0.16%
Non-performing assets to
    total assets                                          0.15%           0.10%
Allowance for loan losses                               $32,678         $31,904
Allowance for loan losses to
    non-performing loans                                430.26%         551.02%
Allowance for loan losses to
    total loans                                           0.87%           0.86%

AVERAGE BALANCE SHEET DATA:
Assets                                               $5,678,517      $5,957,241
Loans, net                                            3,739,707       3,689,510
Earning assets                                        4,930,771       5,205,688
Core deposits                                         2,228,580       2,396,316
Borrowings                                              822,127         960,041
Interest-bearing liabilities                          4,175,573       4,373,982
Stockholders' equity                                  1,015,177       1,072,176
Average yield on interest-
    earning assets                                        5.72%           5.35%
Average cost of interest-
    bearing liabilities                                   3.18%           2.43%




                                                                  

Notes
- -----
(1) Efficiency Ratio Calculation
                                                         Three Months Ended

                                                              March 31,
                                                              ---------
                                                            2007           2006
                                                            ----           ----
Net interest income                                      $37,274        $43,383
Non-interest income                                        7,726          7,333
                                                           -----          -----
Total income                                             $45,000        $50,716
                                                         =======        =======

Non-interest expense                                     $29,332        $30,204
                                                         =======        =======

    Expense/Income:                                       65.18%         59.56%
                                                          ======         ======








                                                                                                     

Average Quarterly Balance
NET INTEREST MARGIN ANALYSIS
(Unaudited) (Dollars in thousands)
                                                          March 31, 2007                             December 31, 2006

                                                Average                      Average           Average                   Average
                                                Balance        Interest    Yield/Cost          Balance     Interest    Yield/Cost
                                            ------------------------------------------    ----------------------------------------
Interest-Earning Assets:
     Federal Funds Sold and
      Other Short-Term
Investments                                  $     3,290     $      47           5.92 %    $     14,643   $    225           6.10  %
     Investment Securities (1)                   386,209         3,985           4.13           396,110      4,115           4.16
     Securities Available for Sale               767,911         8,616           4.49           819,641      9,135           4.46
     Federal Home Loan Bank Stock                 33,654           592           7.13            33,632        534           6.30
     Net Loans (2)
         Total Mortgage Loans                  2,758,455        40,202           5.86         2,737,212     40,275           5.87
         Total Commercial Loans                  395,398         7,673           7.87           403,591      7,522           7.39
         Total Consumer Loans                    585,854         8,912           6.16           590,781      9,178           6.17
                                             ------------      --------                      -----------    -------
         Total Interest-Earning Assets         4,930,771        70,027           5.72         4,995,610     70,984           5.66
                                                               --------        -------                      -------        ---------

Non-Interest Earning Assets:

     Cash and Due from Banks                      78,251                                         81,024
     Other Assets                                669,495                                        678,344
                                             ------------                                    -----------
         Total Assets                        $ 5,678,517                                   $  5,754,978
                                             ============                                    ===========

Interest-Bearing Liabilities:
     Demand Deposits                         $   549,547         2,353           1.74 %    $    568,906      2,448           1.71  %
     Savings Deposits                          1,244,044         4,975           1.62         1,292,394      5,182           1.59
     Time Deposits                             1,559,855        16,799           4.37         1,563,205     16,654           4.23
                                             ------------      --------                      -----------    -------
         Total Deposits                        3,353,446        24,127           2.92         3,424,505     24,284           2.81
                                                               --------                                     -------

Borrowed Funds:
         Total Borrowings                        822,127         8,626           4.26           821,304      8,168           3.95
                                             -------------     --------                      -----------    -------
         Total Interest-Bearing Liabilities    4,175,573        32,753           3.18         4,245,809     32,452           3.03
                                                               --------        -------                      -------        ---------

Non-Interest Bearing Liabilities                 487,767                                        495,009
                                             -------------                                   -----------
         Total Liabilities                     4,663,340                                      4,740,818
Stockholders' Equity                           1,015,177                                      1,014,160
                                             -------------                                   -----------
         Total Liabilities & Stockholders'
            Equity                           $ 5,678,517                                   $  5,754,978
                                             =============                                   ===========

Net interest income                                          $  37,274                                    $ 38,532
                                                               ========                                     =======

Net interest rate spread                                                         2.54 %                                      2.63 %
                                                                                 ====                                        ====

Net interest-earning assets                  $   755,198                                   $    749,801
                                             =============                                   ===========

Net interest margin (3)                                                          3.02 %                                      3.08 %
                                                                                 ====                                        ====
Ratio of interest-earning assets to
  interest-bearing liabilities                      1.18  x                                        1.18  x


- --------------------------------------------------------------------------------
(1)  Average outstanding balance amounts shown are amortized cost.
(2)  Average outstanding balances are net of the allowance for loan losses,
     deferred loan fees and expenses, loan premiums and discounts and
     include non-accrual loans.
(3) Annualized net interest income divided by average interest-earning assets.




The following table summarizes the net interest margin for the previous year,
inclusive.

                                                                                                   

                                                  3/31/07         12/31/06        9/30/06          6/30/06         3/31/06
                                                  1stQtr.          4th Qtr.       3rd Qtr.         2nd Qtr.        1st Qtr.
                                                  -------         ---------       --------         --------        --------
Interest-Earning Assets:
 Securities                                          4.45%            4.43%         4.34%           4.29%           4.15%
 Net Loans                                           6.12%            6.08%         6.06%           5.99%           5.84%
    Total Interest-Earning Assets                    5.72%            5.66%         5.61%           5.52%           5.35%

Interest-Bearing Liabilities
 Total Deposits                                      2.92%            2.81%         2.63%           2.29%           2.10%
 Total Borrowings                                    4.26%            3.95%         3.92%           3.82%           3.61%
    Total Interest-Bearing Liabilities               3.18%            3.03%         2.88%           2.61%           2.43%

 Interest Rate Spread                                2.54%            2.63%         2.73%           2.91%           2.92%
 Net Interest Margin                                 3.02%            3.08%         3.17%           3.33%           3.31%
 Ratio of Interest-Earning Assets to
    Interest-Bearing Liabilities                     1.18x            1.18x         1.18x           1.19x           1.19x