PRESS RELEASE OF ORITANI FINANCIAL CORP.

August 6, 2008
For further information contact:
Kevin J. Lynch
Chairman, President and Chief Executive Officer
Oritani Financial Corp.
(201) 664-5400

                             ORITANI FINANCIAL CORP.
                     ANNOUNCES QUARTERLY AND ANNUAL RESULTS

Township of Washington,  N.J.,  August 6, 2008 - Oritani  Financial  Corp.  (the
"Company" or "OFC") (NASDAQ: ORIT), the holding company for Oritani Savings Bank
(the "Bank")  reported net income of $1.4 million,  or $0.04 per basic and fully
diluted  share,  for the three months  ended June 30,  2008,  as compared to net
income of $7.7 million,  or $0.20 per basic share,  for the  corresponding  2007
period. The Company also reported net income of $9.0 million, or $0.23 per basic
and fully diluted share,  for the twelve months ended June 30, 2008, as compared
to net income of $11.0 million for the corresponding 2007 period.

As further described below, there were several non-recurring items that affected
the Company's  results of operations.  The items  primarily  impacting the three
month period ended June 30, 2008 were:

o    Provision for loan losses totaling $2.6 million.
o    A  pre-tax  charge  of  $646,000  as a result  of an other  than  temporary
     impairment in the value of a mutual fund investment.
o    A $1.1  million  gain on the  sale of a Real  Estate  Held  for  Investment
     property

Also,  the results for the  corresponding  2007  period  were  increased  by the
reversal of a $3.2  million  valuation  allowance  related to certain New Jersey
State deferred tax assets.

In addition to the items  above,  the results for the twelve  month period ended
June 30,  2008  were  impacted  by an  additional  impairment  charge,  totaling
$352,000,  recorded  during the March 31, 2008  period.  In addition to the $3.2
million valuation  allowance  reversal,  the results for the twelve month period
ended June 30, 2007 were also  positively  impacted by the  reinvestment  of the
proceeds  related to the  subscription  stock  offering  and a gain of  $514,000
regarding  the sale of our former  headquarters;  and  offset by a $9.1  million
pre-tax charitable contribution to the OritaniSavingsBank Charitable Foundation.

"As the strategic plan for capital  management has shifted to organic growth, we
have  seized  opportunities  in the  marketplace  to achieve  substantial,  high
quality, loan growth. Our annual loan growth was nearly $250 million with almost
$100 million coming in the last quarter alone.  These results brought our ending
balance in loans to over $1.0  billion."  said  Kevin J.  Lynch,  the  Company's



Chairman,  President  and  CEO.  "We  believe  that we are  poised  to  continue
considerable  loan  growth  and we will  continue  to focus on  positioning  the
Company for strong organic growth  throughout the balance sheet." Mr. Lynch also
commented on the $2.6 million loan loss provision  recorded  during the quarter.
"Although we have made a sizeable provision to the allowance for loan losses, we
have not  experienced a loss in over ten years. We continue to work closely with
the borrower of our impaired loans and I am cautiously  optimistic  that we will
resolve these loans without a loss."

Comparison of Operating Results
- -------------------------------

Interest Income

Total interest income increased by $2.0 million,  or 12.2%, to $18.5 million for
the three months ended June 30,  2008,  from $16.5  million for the three months
ended June 30, 2007. The largest  increase was in interest on mortgage  loans. A
critical  component of the Company's  strategic  plan is sound loan growth.  The
average balance of loans, net increased to $943.0 million for the 3 months ended
June 30, 2008 from $734.8 million for the corresponding 2007 period. Interest on
mortgage  loans  increased by $2.8 million,  or 23.2%,  to $14.6 million for the
three months ended June 30, 2008,  from $11.9 million for the three months ended
June 30,  2007.  Interest  on  federal  funds  sold and short  term  investments
decreased  to  $303,000  for the three  months  ended June 30,  2008,  from $1.6
million for the three months ended June 30,  2007.  Liquid funds were  primarily
deployed in loans and  mortgage-backed  securities  ("MBS")  available  for sale
("AFS").  Interest on MBS AFS  increased by $1.3 million to $1.6 million for the
three months ended June 30, 2008,  from $240,000 for the three months ended June
30, 2007.  Funds were deployed in this investment type as spreads and structures
were considered attractive. Interest on the other investment related captions of
securities  held to maturity  ("HTM"),  securities  AFS and MBS HTM decreased by
$762,000,  or 27.5%,  to $2.0  million for the three months ended June 30, 2008,
from $2.8 million for the three months ended June 30, 2007.  The cash flows from
these investments were also primarily deployed into loans and MBS AFS.

For the twelve months ended June 30, 2008,  total interest  income  increased by
$8.2  million,  or 13.0%,  to $71.6  million,  from $63.3 million for the twelve
months  ended June 30,  2007.  The largest  increase was in interest on mortgage
loans as the patterns  described  above for the quarterly  results  affected the
entire year. Interest on mortgage loans increased by $10.8 million, or 24.3%, to
$55.1 million for the twelve months ended June 30, 2008,  from $44.3 million for
the twelve months ended June 30, 2007.  Interest on federal funds sold and short
term investments decreased by $5.1 million to $1.7 million for the twelve months
ended June 30,  2008,  from $6.8  million for the twelve  months  ended June 30,
2007.  Interest on MBS AFS  increased  by $3.9  million to $4.7  million for the
twelve  months ended June 30, 2008,  from  $813,000 for the twelve  months ended
June 30, 2007.  Interest on the other investment  related captions of securities
HTM,  securities AFS and MBS HTM decreased by $1.3 million,  or 11.3%,  to $10.1
million for the twelve  months ended June 30, 2008,  from $11.4  million for the
twelve months ended June 30, 2007.



Interest Expense

Total interest expense increased by $1.0 million,  or 12.3%, to $9.5 million for
the three  months  ended June 30,  2008,  from $8.5 million for the three months
ended June 30, 2007.  Interest  expense on deposits  decreased  by $777,000,  or
12.6%,  to $5.4  million for the three  months  ended June 30,  2008,  from $6.2
million  for the three  months  ended  June 30,  2007.  The  average  balance of
deposits  increased  to $704.8  million for the three months ended June 30, 2008
from $698.1  million for the three  months  ended June 30,  2007.  However,  the
interest rate environment allowed the Bank to reprice most maturing certificates
at a lower rate.  The cost of deposits  decreased  to 3.07% for the three months
ended  June 30,  2008 from  3.54%  for the three  months  ended  June 30,  2007.
Interest  expense on borrowings  was affected by a  significant  increase in the
average  balance as  additional  borrowings  were used to fund much of the asset
growth. Interest expense on borrowings increased by $1.8 million to $4.1 million
for the three months ended June 30, 2008, from $2.3 million for the three months
ended June 30, 2007.

Total interest expense increased by $4.4 million, or 13.3%, to $37.2 million for
the twelve months ended June 30, 2008,  from $32.8 million for the twelve months
ended  June 30,  2007.  Interest  expense  on  deposits  and stock  subscription
proceeds was  relatively  stable,  increasing  by $183,000 in fiscal 2008 versus
fiscal  2007.  Results for the 2007  period  were  enhanced by the lower rate of
interest paid on stock  subscription  proceeds.  Interest  expense on borrowings
increased by $4.2 million to $13.3  million for the twelve months ended June 30,
2008,  from $9.1 million for the twelve months ended June 30, 2007.  The average
balance of borrowings increased by $99.6 million over the periods.

Net Interest Income

Net interest  income  increased by $967,000,  or 12.1%,  to $9.0 million for the
three months  ended June 30, 2008,  from $8.0 million for the three months ended
June 30, 2007. On a trailing  quarter basis,  net interest  income  increased by
$253,000,  or 2.9%, from $8.7 million for the three months ended March 31, 2008.
The  Company's  net  interest  rate  spreads for the three months ended June 30,
2008,  March  31,  2008  and  June  30,  2007  were  2.05%,   2.06%  and  2.07%,
respectively.  Net interest income increased by $3.9 million, or 12.7%, to $34.4
million for the twelve  months ended June 30, 2008,  from $30.5  million for the
twelve months ended June 30, 2007.  The  Company's  net interest  income and net
interest  rate spread were both  negatively  impacted in the three month  period
ended June 30,  2008 due to the  reversal  of accrued  interest  income on loans
delinquent  more than 90 days.  The  Company's net interest rate spreads for the
twelve  months  ended  June 30,  2008 and June 30,  2007 were  2.05% and  2.23%,
respectively.



Provision for Loan Losses

The Company  recorded  provisions  for loan losses of $2.6 million for the three
months  ended June 30, 2008 as compared to $435,000  for the three  months ended
June 30, 2007. The Company  recorded  provisions for loan losses of $4.7 million
for the twelve  months  ended June 30, 2008 as compared to $1.2  million for the
twelve months ended June 30, 2007.  There were no recoveries or  charge-offs  in
any of the periods.

The Company's  allowance for loan losses is analyzed  quarterly and many factors
are  considered,  including  comparison  to peer reserve  levels.  A significant
component of the increased  2008  provisions was loan growth during the periods.
Loans,  net  increased  $96.7  million and $248.5  million  during the three and
twelve  months ended June 30,  2008,  respectively.  This  compares to growth of
$36.2 million and $115.5  million  during the three and twelve months ended June
30, 2007, respectively.

Delinquency information is provided below:




Delinquency Totals
                                 06/30/08        03/31/08         12/31/07         09/30/07        06/30/07
                              ---------------  --------------   --------------   -------------   ----------
                                                               (in thousands)

                                                                               
30 - 59 days past due         $      27,985    $     24,189    $        343      $     1,553     $     594
60 - 89 days past due                    18          14,034              -                -             -
90+ days past due                    13,876             384              -               555            -
                              -----------------------------------------------------------------------------
Total                         $      41,879    $     38,607    $        343      $     2,108     $     594
                              =============================================================================



Of the loans that comprise the 90+ days total at June 30, 2008, two of the loans
are to the same borrower and comprise $13.8 million of the balance.  These loans
were in the 60-89 day category at March 31, 2008. No payments have been received
on these two loans over the  quarter.  The loans are  secured  by a  condominium
construction  project  and raw land  with all  building  approvals.  The Bank is
continuing to work with the borrower.  These two loans were considered  impaired
as of June 30, 2008. In accordance  with the results of the Company's  Statement
of Financial  Accounting  Standards #114 impairment analysis, a specific reserve
of $1.4  million was  recorded  against one of these  loans.  This reserve was a
significant  component of the additional  provision for loan losses  recorded in
the 2008  periods.  No reserve  was  required  for the other loan as the loan is
considered to be well  collateralized.  The Bank has no other  impaired loans at
June 30,  2008.  With regard to the 30 - 59 days  delinquency  total at June 30,
2008,  there are three loans that comprise  $22.6  million of this total.  These
three loans were also 30 - 59 days  delinquent at March 31, 2008.  Payments have
been  received on these loans though they have not been brought fully current by
the borrowers.

Other Income

Other  income  increased by  $299,000,  or 22.3%,  to $1.6 million for the three
months  ended June 30,  2008,  from $1.3 million for the three months ended June
30,  2007.  The primary  reason for the  increase was a $1.1 million gain on the



sale of a multifamily  property that had been held and operated as a real estate
investment. This gain was partially offset by a $646,000 impairment charge taken
on the Bank's investment in a mutual fund investment. This is a mutual fund that
invests  primarily  in agency and private  label MBS.  The market  values of the
fund's holdings have been steadily  decreasing  which has caused a corresponding
decrease in the fund's net asset value.  The Bank has a $7.8 million  investment
remaining in this asset.  Income from  investments in real estate joint ventures
and real estate operations,  net decreased by $67,000, or 10.2%, to $591,000 for
the three months ended June 30, 2008,  from  $658,000 for the three months ended
June 30,  2007.  The  income  reported  in this  caption is  dependent  upon the
operations of various properties and is subject to fluctuation.

Other  income  decreased by  $373,000,  or 7.0%,  to $4.9 million for the twelve
months ended June 30, 2008,  from $5.3 million for the twelve  months ended June
30, 2007.  Net gain on sale of assets  increased by $582,000 to $1.1 million for
the twelve months ended June 30, 2008, from $514,000 for the twelve months ended
June 30, 2007. The 2008 gain consists of the sale described above while the 2007
gain pertains to the sale of the Company's  former  headquarters  in Hackensack,
NJ.  Writedowns due to investment  impairments  totaled  $998,000 for the twelve
months ended June 30, 2008.  The  writedowns  consisted of the charge  described
above as well as a $352,000  impairment charge related to equity securities that
the  Company  recorded in the March 31, 2008  period.  There were no  impairment
charges  taken in 2007.  The "other"  caption  within other income  decreased by
$257,000 to $146,000 for the twelve  months ended June 30, 2008,  from  $403,000
for the twelve  months  ended June 30,  2007.  The  decrease in this caption was
primarily  due to float  earnings  on the  oversubscription  funds  returned  to
subscribers that was realized in 2007.

Operating Expenses

Operating expenses increased by $1.7 million,  or 44.9%, to $5.6 million for the
three months  ended June 30, 2008,  from $3.9 million for the three months ended
June 30, 2007.  The primary reason for the increase  pertained to  compensation,
payroll taxes and fringe benefits.  Expenses in this category  increased by $1.6
million to $4.1  million for the three  months  ended June 30,  2008,  from $2.5
million  for the three  months  ended June 30,  2007.  In May,  2008,  stock and
options  grants that had been  approved in the Company's  2007 Equity  Incentive
Plan were awarded.  The  amortization  of the cost of this plan began in May and
totaled  $610,000 for the three months  ended June 30, 2008.  In addition,  ESOP
costs  increased  $66,000 in the 2008 period (versus the 2007 period).  Expenses
for the 2007 period  were  reduced  due to a $492,000  refund of a prior  period
pension contribution.  The balance of the increase is primarily due to increased
compensation  costs as the  Company  has  increased  personnel  to  assist  with
implementing the organic growth strategy. Insurance, Legal, Audit and Accounting
expenses  increased  by $177,000 to $451,000 for the three months ended June 30,
2008,  from  $274,000 for the three months ended June 30, 2007.  The increase is
primarily related to increased  external auditing fees and costs associated with
implementation and compliance with Section 404 of the Sarbanes-Oxley Act of 2002
("SOX").



Operating  expenses  decreased by $5.8  million to $19.5  million for the twelve
months ended June 30, 2008,  from $25.2 million for the twelve months ended June
30, 2007. The primary reason for the decrease was the $9.1 million  contribution
to  the   OritaniSavingsBank   Charitable   Foundation   in  the  2007   period.
Compensation,  payroll taxes and fringe benefits  increased by $2.7 million,  or
24.2%,  to $13.9 million for the twelve  months ended June 30, 2008,  from $11.2
million for the twelve months ended June 30, 2007. The factors  described  above
for the three month period also affected the twelve month  period.  The increase
in ESOP related  expense,  however,  was far more pronounced in the twelve month
period ending June 30, 2008.  ESOP related  expenses  increased  758,000 in 2008
versus 2007. Other significant factors contributing to the 2008 increase (versus
2007) were an  increase  in  Director  related  costs of  $218,000;  payroll tax
expenses of $103,000 and employee  health  insurance  expenses of $120,000.  The
balance of the  increase  is due to  increased  compensation  costs.  Insurance,
Legal,  Audit and Accounting  expenses increased by $477,000 to $1.3 million for
the twelve months ended June 30, 2008, from $779,000 for the twelve months ended
June 30,  2007.  In addition to the factors  described  above for this  caption,
there was also a significant increase in legal fees.

Income Taxes

Income tax expense of $992,000  was  recognized  for the three months ended June
30, 2008 against pre-tax income of $2.4 million.  This compares to an income tax
benefit of $2.7 million for the three months ended June 30, 2007 against pre-tax
income of $5.1 million. The benefit recognized in the 2007 period was due to the
reversal  of  the  valuation  allowance  related  to  the  deferred  tax  assets
associated  with New Jersey State tax net operating loss  carryforward.  For the
twelve  months  ended June 30,  2008,  income tax  expense of $6.2  million  was
recognized against pre-tax income of $15.2 million.  For the twelve months ended
June 30, 2007, income tax benefit of $1.7 million was recognized against pre-tax
income of $9.4  million.  The tax benefit was due to the $3.2 million  valuation
allowance  reversal as well as a decreased  effective tax rate. The contribution
to  OritaniSavingsBank  Charitable  Foundation  resulted  in a  decrease  in the
effective tax rate for 2007.

Balance Sheet Summary
- ---------------------

Total assets  increased  $248.9 million,  or 20.8%, to $1.44 billion at June 30,
2008,  from $1.19  billion at June 30, 2007.  The increase was  primarily due to
increased loans funded by increased borrowings.

The largest asset increase  occurred in loans,  net. Loans, net increased $248.5
million,  or 32.8%,  to $1.01 billion at June 30, 2008,  from $758.5  million at
June  30,  2007.  The  Company  continued  its  emphasis  on loan  originations,
particularly multifamily and commercial real estate loans. Loan originations for
the twelve months ended June 30, 2008 totaled  $359.3  million and an additional
$11.3 million of loans were purchased.



The  Company  also  returned  to  purchases  of  mortgage   backed   securities,
particularly  as rates  increased  and spreads on these  products  widened.  New
purchases were classified as MBS AFS, which  increased  $110.4 million to $149.2
million at June 30, 2008, from $38.8 million at June 30, 2007.

Growth in loans, net and MBS AFS were primarily funded through decreases in cash
and cash equivalents  (which includes fed funds and short term  investments) and
MBS HTM, as well as new borrowings.  Cash and cash  equivalents  decreased $54.6
million to $8.9 million at June 30, 2008,  from $63.5  million at June 30, 2007.
MBS HTM decreased  $53.5 million to $164.0 million at June 30, 2008, from $217.4
million at June 30, 2007.

Federal Home Loan Bank of New York ("FHLB-NY")  stock increased $10.9 million to
$21.5 million at June 30, 2008, from $10.6 million at June 30, 2007.  Additional
purchases of this stock were required due to additional  advances  obtained from
FHLB-NY.

Deposits  increased  $3.2 million,  or 0.5%, to $698.9 million at June 30, 2008,
from $695.8 million at June 30, 2007. Deposit growth has been difficult. Our new
business plan aims for strong, profitable deposit growth.

Borrowings  increased $237.0 million,  or 120.5%,  to $433.7 million at June 30,
2008,  from $196.7  million at June 30, 2007.  The Company  committed to various
advances from the FHLB-NY over the period primarily to fund asset growth.

Stockholders'  equity increased $6.4 million, or 2.3%, to $279.0 million at June
30, 2008,  from $272.6  million at June 30, 2007.  On June 2, 2008,  the Company
announced a 10% (1,297,668 share) repurchase  program.  As of June 30, 2008, the
Company had  repurchased  365,100  shares at a total cost of $5.9 million and an
average  cost of $16.23  per share.  Through  July 31,  2008,  the  Company  had
repurchased  a total of 837,500  shares  under  this  program at a total cost of
$13.6 million and an average cost of $16.22 per share.

About the Company
- -----------------

Oritani  Financial  Corp.  is the holding  company for Oritani  Savings  Bank, a
savings  bank  offering a full range of retail and  commercial  loan and deposit
products.  The Bank  currently  operates  its main  office  and 18 full  service
branches in the New Jersey  Counties  of Bergen,  Hudson and  Passaic.  The Bank
expects to open to two new full service branch locations prior to the end of the
calendar year.

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,  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.






                    Oritani Financial Corp. and Subsidiaries
                       Township of Washington, New Jersey
                           Consolidated Balance Sheets
                         June 30, 2008 and June 30, 2007
                        (in thousands, except share data)



                                                             June 30,         June 30,
                               Assets                          2008             2007
                                                          ---------------  ----------------
                                                            (unaudited)

                                                                     
Cash on hand and in banks                                 $        7,332   $         7,823
Federal funds sold and short term investments                      1,558            55,703
                                                          ---------------  ----------------
            Cash and cash equivalents                              8,890            63,526

Loans, net                                                     1,007,077           758,542
Securities held to maturity, estimated market value of
      $5,347 at June 30, 2007                                         --             5,415
Securities available for sale, at market value                    22,285            35,443
Mortgage-backed securities held to maturity, estimated
     market value of $162,671 and $210,505 at
     June 30, 2008 and June 30, 2007, respectively               163,950           217,406
Mortgage-backed securities available for sale,
      at market value                                            149,209            38,793
Bank Owned Life Insurance (at cash surrender value)               26,425            25,365
Federal Home Loan Bank of New York stock, at cost                 21,547            10,619
Accrued interest receivable                                        5,646             4,973
Investments in real estate joint ventures, net                     5,564             6,200
Real estate held for investment                                    3,681             2,492
Office properties and equipment, net                               9,287             8,361
Other assets                                                      19,733            17,308
                                                          ---------------  ----------------
                                                          $    1,443,294   $     1,194,443
                                                          ===============  ================
                               Liabilities
Deposits                                                  $      698,932   $       695,757
Borrowings                                                       433,672           196,661
Advance payments by borrowers for taxes and
     insurance                                                     7,024             5,684
Accrued taxes payable                                                 --             1,463
Official checks outstanding                                        4,143             5,050
Other liabilities                                                 20,548            17,258
                                                          ---------------  ----------------
            Total liabilities                                  1,164,319           921,873
                                                          ===============  ================
                           Stockholders' Equity

Preferred stock, $0.01 par value; 10,000,000 shares
     authorized-none issued or outstanding                            --                --
Common stock, $0.01 par value; 80,000,000 shares authorized;
     40,552,162 issued at June 30, 2008 and June 30, 2007
     40,187,062 outstanding at June 30, 2008 and
     40,552,162 outstanding at June 30, 2007.                        130               130
Additional paid-in capital                                       128,656           127,710
Unallocated common stock held by the employee stock
     ownership plan                                              (14,704)          (15,499)
Treasury stock, at cost; 365,100 shares at June 30, 2008          (5,926)               --
Retained income                                                  171,160           161,300
Accumulated other comprehensive loss, net of tax                    (341)           (1,071)
                                                          ---------------  -----------------
            Total stockholders' equity                           278,975           272,570
                                                          ---------------  -----------------
                                                          $    1,443,294   $     1,194,443
                                                          ===============  =================




                    Oritani Financial Corp. and Subsidiaries
                       Township of Washington, New Jersey
                        Consolidated Statements of Income
              Three and Twelve Months Ended June 30, 2008 and 2007



                                                                Three months ended              Twelve months ended
                                                                    June 30                          June 30
                                                            ----------------------------------------------------------
                                                              2008            2007              2008           2007
                                                            ------------  --------------    ------------  ------------
                                                             unaudited       unaudited        unaudited
                                                                                              
Interest income:                                                      (in thousands, except per share data)

     Interest on mortgage loans                             $  14,636     $  11,881         $   55,053    $  44,278
     Interest on securities held to maturity                       65           275                999        1,076
     Interest on securities available for sale                    298           312              1,716          865
     Interest on mortgage-backed securities held
       to maturity                                              1,643         2,181              7,409        9,475
     Interest on mortgage-backed securities available
       for sale                                                 1,563           240              4,710          813
     Interest on federal funds sold and short term
       investments                                                303         1,609              1,704        6,842
                                                            ------------  --------------    ------------  ------------
             Total interest income                             18,508        16,498             71,591       63,349
                                                            ------------  --------------    ------------  ------------
Interest expense:
     Deposits and stock subscription proceeds                   5,401         6,178             23,865       23,682
     Borrowings                                                 4,130         2,310             13,343        9,147
                                                            ------------  --------------    ------------  ------------
             Total interest expense                             9,531         8,488             37,208       32,829
                                                            ------------  --------------    ------------  ------------
             Net interest income before provision
               for loan losses                                  8,977         8,010             34,383       30,520
Provision for loan losses                                       2,600           435              4,650        1,210
                                                            ------------  --------------    ------------  ------------
             Net interest income                                6,377         7,575             29,733       29,310
                                                            ------------  --------------    ------------  ------------
Other income:
     Service charges                                              290           325              1,126        1,119
     Real estate operations, net                                  278           502              1,314        1,205
     Income from investments in real estate joint
       ventures                                                   313           156              1,192        1,084
     Bank-owned life insurance                                    273           256              1,060          984
     Net gain on sale of assets                                 1,096            --              1,096          514
     Net loss on the write down of securities                    (646)           --               (998)          --
     Other income                                                  38           104                146          403
                                                            ------------  --------------    ------------  ------------
             Total other income                                 1,642         1,343              4,936        5,309
                                                            ------------  --------------    ------------  ------------
Operating expenses:
     Compensation, payroll taxes and fringe benefits            4,108         2,546             13,923       11,213
     Advertising                                                   94           135                470          510
     Office occupancy and equipment expense                       372           441              1,595        1,575
     Data processing service fees                                 266           257              1,058        1,031
     Federal insurance premiums                                    20            25                 92           93
     Telephone, Stationary, Postage and Supplies                  104           109                417          398
     Insurance, Legal, Audit and Accounting                       451           274              1,256          779
     Contribution to charitable foundation                         --            --                 --        9,110
     Other expenses                                               185            78                680          540
                                                            ------------  --------------    ------------  ------------
             Total operating expenses                           5,600         3,865             19,491       25,249
                                                            ------------  --------------    ------------  ------------
             Income before income tax expense
               (benefit)                                        2,419          5,053            15,178        9,370
Income tax expense (benefit)                                      992         (2,663)            6,218       (1,664)
                                                            ------------  --------------    ------------  ------------
                    Net income                              $   1,427     $    7,716        $    8,960    $  11,034
                                                            ============  ==============    ============  ============
Basic and fully diluted income per common share             $    0.04     $     0.20         $    0.23     $    n/a
                                                            ============  ==============    ============  ============


                                      * * *
                                     (End)