Nittany Financial Corp.       Subject:  1st Qtr 2005 Earnings

                              Contact:  Samuel J. Malizia, Chairman of the Board
                                        David Z. Richards, Jr., President & CEO
                                        (814) 238-5724

                              Date:     May 10, 2005

FOR IMMEDIATE RELEASE
- ---------------------

             NITTANY FINANCIAL CORPORATION ANNOUNCES RECORD EARNINGS

State College,  PA....Nittany  Financial  Corp.,  (the  "Company") (OTC Bulletin
Board: NTNY) the holding company for Nittany Bank, Vantage Investment  Advisors,
LLC and Nittany  Asset  Management  Inc.,  today  announced  first  quarter 2005
results which were highlighted by record earnings.

Fully diluted  earnings for the quarter ending March 31, 2005 were $909,000 or $
0.42 per share,  compared to $496,000 or $ 0.24 per share for the quarter ending
March 31, 2004, a 83% increase in earnings.  Net interest income for the quarter
was $2,502,000, compared to $1,861,000 for the same period in the previous year,
a 34% increase.  The increases  resulted  primarily from a substantial growth in
the loan  portfolio  during the year and an increase in the net interest  margin
for the year.  The margin  increased  to  approximately  3.36% from 3.03% in the
first quarter of 2004. Non-interest income grew to $926,000 for the quarter from
$723,000 for the previous year, due to the growth in asset management  income at
Vantage  Investment  Advisors  and service  fees on deposit  accounts at Nittany
Bank.  Vantage,  the investment  advisory subsidiary of Nittany Financial Corp.,
now has approximately  $300 million in assets under  management,  an increase of
nearly $60 million from March 31, 2004.

"Nittany Bank  continued our steady loan growth and also opened our fifth office
during the first quarter,"  commented  Samuel J. Malizia,  Chairman of the Board
for Nittany  Financial Corp. "As the only  FDIC-insured  bank  headquartered and
operated  solely in the State  College area, we continue to be THE State College
area community bank. As noted in our recent marketing  campaign,  in addition to
our highly competitive rates and products, the Nittany Bank difference includes:
(1) a live voice,  instead of a machine on the phone,  (2) free internet banking
and online bill pay, (3) five offices and six ATMs located  throughout the area,
(4) personal  bankers  meeting with  customers at a desk instead of  traditional
teller lines,  (5) prompt  processing of loans by local decision  makers and (6)
superior customer service."

Total assets for the  consolidated  entity were  $306,908,000 on March 31, 2005,
compared to  $299,236,000  at December 31, 2004.  Total deposits  decreased from
$258,271,000 at December 31, 2004 to $252,743,000 at March 31, 2005, due in part
to rising interest rates,  increased competition from the stock market and other
financial  institutions and a few large  withdrawals from large savings accounts
for  business and tax reasons.  Net loans grew by 2.9% to  $242,152,000  for the
quarter ending March 31, 2005 compared to December 31, 2004, and  non-performing
loans over 90 days  delinquent  were  $301,000,  which is less than 0.12% of the
total loan portfolio at March 31, 2005.


President and CEO David  Richards  added,  "We are very pleased to have achieved
significant loan growth and expansion of our interest margin for the year in the
face of intense local  competition and an increasingly  difficult  interest rate
environment. Income was also helped by a growing non-interest revenue stream and
continued  high credit  quality,  which will  continue to play  important  roles
throughout 2005.  Recent rate increases will provide ongoing  challenges for the
entire  industry in gathering  deposits,  but we believe that our interest  rate
risk  profile,  as a result of the  current  mix of deposit  and loan  products,
should keep us well positioned  through the year. During the quarter,  we made a
conscious  effort to not retain some higher cost deposits that didn't make sense
to our overall funding strategy."

Nittany  Financial  Corp.  (OTC Ticker Symbol  "NTNY") is the parent company for
Nittany Bank, a federally  chartered  financial  institution  headquartered  and
operated  in State  College,  Pennsylvania.  Nittany  Bank began  operations  in
October 1998 and currently  operates  five offices with 59 full-time  equivalent
employees.  Nittany Bank offers a full range of financial  services  through its
five offices,  six ATMs,  telephone  banking  (814-231-1800)  and  transactional
internet banking at its www.NittanyBank.com website.
                        -------------------

The  parent  company,   Nittany   Financial  Corp.,  also  owns  two  investment
subsidiaries.  Nittany Asset Management Inc. offers retail  investment  products
through  the  Bank's  four  offices.  Vantage  Investment  Advisors,  LLC  is  a
Registered  Investment Advisory firm providing fee-based  investment  management
services.  Vantage currently manages  approximately  $300 million in investments
for small business retirement plans as well as individual  portfolio  management
for consumers.

The  foregoing  material  contains  forward-looking  statements  concerning  the
financial  condition,  results of  operations  and business of the  Company.  We
caution that such statements are subject to a number of uncertainties and actual
results could differ materially and,  therefore,  readers should not place undue
reliance on any forward-looking  statements. The Company does not undertake, and
specifically  disclaims,  any obligation to publicly  release the results of any
revisions  that may be made to any  forward-looking  statements  to reflect  the
occurrence of anticipated or  unanticipated  events or  circumstances  after the
date of such statements.


           NITTANY FINANCIAL CORP.
          CONSOLIDATED BALANCE SHEET


                                                                      March 31,      December 31,
                                                                        2005             2004
                                                                   -------------    -------------
                                                                           (unaudited)
                                                                              
ASSETS
    Cash and due from banks                                        $     915,958    $   1,094,763
    Interest-bearing deposits with other banks                         8,814,297       14,487,813
                                                                   -------------    -------------
      Cash and cash equivalents                                        9,730,255       15,582,576
    Investment securities available for sale                           1,956,868        2,084,223
    Investment securities held to maturity (estimated
      market value of $42,377,341 and $37,502,230)                    42,817,595       37,491,341
    Loans receivable                                                 244,412,102      237,626,883
    Less allowance for loan losses                                     2,260,408        2,198,315
                                                                   -------------    -------------
      Net loans                                                      242,151,694      235,428,568
    Premises and equipment                                             3,587,308        2,609,528
    FHLB Stock                                                         2,212,900        2,066,100
    Goodwill                                                           1,763,231        1,763,231
    Accrued interest and other assets                                  2,687,858        2,210,133
                                                                   -------------    -------------

          TOTAL ASSETS                                             $ 306,907,709    $ 299,235,700
                                                                   =============    =============

LIABILITIES
    Deposits:
      Noninterest-bearing demand                                   $  11,956,709    $  10,668,777
      Interest-bearing demand                                         26,051,710       25,614,681
      Money market                                                    34,254,744       43,191,121
      Savings                                                        148,020,380      157,200,274
      Time                                                            32,459,625       21,596,027
                                                                   -------------    -------------
         Total deposits                                              252,743,168      258,270,880
    Short-term borrowings                                             22,277,783       14,838,231
    Other borrowings                                                   7,122,345        7,180,612
    Accrued interest payable and other liabilities                     1,653,000        1,279,653
                                                                   -------------    -------------
          TOTAL LIABILITIES                                          283,796,296      281,569,376
                                                                   -------------    -------------

STOCKHOLDERS' EQUITY
    Serial preferred stock, no par value; 5,000,000 shares
      authorized, none issued                                               --               --
    Common stock, $.10 par value; 10,000,000 shares
      authorized, 2,110,794 and 1,930,794 issued and outstanding         211,079          193,079
    Additional paid-in capital                                        18,863,413       14,339,979
    Retained earnings                                                  4,047,959        3,139,165
    Accumulated other comprehensive loss                                 (11,038)          (5,899)
                                                                   -------------    -------------

          TOTAL STOCKHOLDERS' EQUITY                                  23,111,413       17,666,324
                                                                   -------------    -------------
          TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY               $ 306,907,709    $ 299,235,700
                                                                   =============    =============



          NITTANY FINANCIAL CORP.
        CONSOLIDATED STATEMENT OF INCOME



                                                Three-months Ended March 31,
                                                     2005          2004
                                                  ----------   ----------
                                                      (unaudited)
                                                         
INTEREST AND DIVIDEND INCOME
    Loans, including fees                         $3,527,905   $2,757,840
    Interest-bearing deposits with other banks        80,161       15,366
    Investment securities                            382,210      391,059
                                                  ----------   ----------
           Total interest and dividend income      3,990,276    3,164,265
                                                  ----------   ----------

INTEREST EXPENSE
    Deposits                                       1,256,943    1,159,700
    Short-term borrowings                             95,870        5,981
    Other borrowings                                 135,818      137,692
                                                  ----------   ----------
           Total interest expense                  1,488,631    1,303,373
                                                  ----------   ----------

NET INTEREST INCOME                                2,501,645    1,860,892

Provision for loan losses                             62,000      110,000
                                                  ----------   ----------

NET INTEREST INCOME AFTER PROVISION FOR
   LOAN LOSSES                                     2,439,645    1,750,892

NONINTEREST INCOME
    Service fees on deposit accounts                 164,567      146,061
    Asset management fees and commissions            697,770      566,745
    Other                                             64,053       10,130
                                                  ----------   ----------
           Total noninterest income                  926,390      722,936
                                                  ----------   ----------

NONINTEREST EXPENSE
    Compensation and employee benefits               780,841      692,765
    Occupancy and equipment                          176,874      176,336
    Professional fees                                 63,021       43,449
    Data processing fees                             131,562      119,007
    Supplies, printing, and postage                   50,301       32,993
    Advertising                                       62,582       40,405
    ATM processing fees                               36,452       34,871
    Commission expense                               429,573      377,506
    Other                                            237,036      165,445
                                                  ----------   ----------
           Total noninterest expense               1,968,242    1,682,777
                                                  ----------   ----------

Income before income taxes                         1,397,793      791,051
Income taxes                                         489,000      295,000
                                                  ----------   ----------

NET INCOME                                        $  908,793   $  496,051
                                                  ==========   ==========
EARNINGS PER SHARE
    Basic                                         $     0.45   $     0.26
    Diluted                                             0.42         0.24

WEIGHTED AVERAGE SHARES OUTSTANDING
    Basic                                          1,997,751    1,924,621
    Diluted                                        2,154,724    2,074,229