Nittany Financial Corp.       Subject:  2nd Qtr 2005 Earnings

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

                              Date:     July 20, 2005

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

                        NITTANY FINANCIAL CORP. EARNINGS
                           TOP $1 MILLION FOR QUARTER

State College,  PA....Nittany  Financial  Corp.,  (the  "Company") (OTC Bulletin
Board: NTNY) the holding company for Nittany Bank, Vantage Investment  Advisors,
LLC ("Vantage") and Nittany Asset  Management  Inc., today announced that second
quarter earnings  surpassed the $1,000,000 mark for the first time in the Bank's
history.

Fully diluted  earnings for the quarter ending June 30, 2005 were  $1,018,300 or
$0.45 per share,  compared to $637,900 or $0.31 per share for the quarter ending
June 30, 2004, a 60% increase in earnings.  Net interest  income for the quarter
was $2,629,900, compared to $2,085,800 for the same period in the previous year,
a 26% increase.  The increases resulted primarily from substantial growth in the
loan portfolio and an increase in the net interest margin.  Non-interest  income
grew to  $1,014,500  for the quarter from  $811,300 for the previous  year,  due
primarily to the growth in asset management income at Vantage and increased fees
from  secondary  market  mortgage  operations  at  Nittany  Bank.  Vantage,  the
investment advisory subsidiary of Nittany Financial Corp., now has approximately
$310 million in assets under management,  an increase of nearly $65 million from
June 30, 2004.

"We are pleased with our continued strong loan growth and record earnings in the
face of a  significant  increase  in the number of  competitors  in our  primary
market.  We believe that a return to our original  plan of  aggressively  priced
core deposit  accounts will provide a renewed  ability to attract core funding."
commented Samuel J. Malizia, Chairman of the Board for Nittany Financial Corp.

Total assets for the  consolidated  entity were  $326,516,800  at June 30, 2005,
compared to  $299,236,000  at December 31, 2004.  Total deposits  decreased from
$258,270,900 at December 31, 2004 to  $242,079,800 at June 30, 2005.  During the
period,  several large deposit  withdrawals,  coupled with the current  interest
rate  environment,  accounted for the  reduction.  New account  openings for the
quarter  were  on par  with  previous  quarters.  Net  loans  grew by  10.5%  to
$260,249,400  for the six months ending June 30, 2005 and  non-performing  loans
over 90 days  delinquent  were  $149,900,  which is less than 0.05% of the total
loan portfolio at June 30, 2005.

President and CEO David Richards  added,  "We were pleased to be able to pay our
first  semi-annual  cash  dividend  of $0.25  per share on June  30th.  Earnings
continue to be bolstered by an increasing non-interest revenue stream and strong
loan  demand.  The deposit  gathering  challenges  so far this year were present
despite strong new deposit  account  activity and a significant  increase in the
net number of deposit  accounts.  The average  balances of our existing  deposit
accounts,  however,  are lower across the board due to competitive  and economic
pressures."




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  $310 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



                                                                              June 30,          December 31,
                                                                                2005                2004
                                                                          ------------------  ------------------
                                                                                       (unaudited)
                                                                                     
ASSETS
     Cash and due from banks                                              $       1,128,445   $       1,094,763
     Interest-bearing deposits with other banks                                  10,328,376          14,487,813
                                                                          ------------------  ------------------
     Cash and cash equivalents                                                   11,456,821          15,582,576
     Investment securities available for sale                                     1,836,667           2,084,223
     Investment securities held to maturity (estimated
       market value of $41,256,706 and $37,502,230)                              41,317,729          37,491,341
     Loans receivable (net of allowance for loan losses
       of $2,377,483 and $2,198,235)                                            260,249,369         235,428,568
     Premises and equipment                                                       3,935,558           2,609,528
     Federal Home Loan Bank stock                                                 3,652,600           2,066,100
     Intangible assets                                                            1,763,231           1,763,231
     Accrued interest and other assets                                            2,304,863           2,210,133
                                                                          ------------------  ------------------

             TOTAL ASSETS                                                 $     326,516,838   $     299,235,700
                                                                          ==================  ==================

LIABILITIES
     Deposits:
         Noninterest-bearing demand                                       $      12,377,899   $      10,668,777
         Interest-bearing demand                                                 28,776,001          25,614,681
         Money market                                                            25,267,055          43,191,121
         Savings                                                                138,851,337         157,200,274
         Time                                                                    36,807,492          21,596,027
                                                                          ------------------  ------------------
            Total deposits                                                      242,079,784         258,270,880
     Short-term borrowings                                                       54,437,108          14,838,231
     Other borrowings                                                             5,063,168           7,180,612
     Accrued interest payable and other liabilities                               1,331,451           1,279,653
                                                                          ------------------  ------------------

             TOTAL LIABILITIES                                                  302,911,511         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, 2,113,738 and 1,930,794 issued and outstanding                   211,374             193,079
     Additional paid-in capital                                                  18,873,040          14,339,979
     Retained earnings                                                            4,537,865           3,139,165
     Accumulated other comprehensive loss                                           (16,952)             (5,899)
                                                                          ------------------  ------------------

             TOTAL STOCKHOLDERS' EQUITY                                          23,605,327          17,666,324
                                                                          ------------------  ------------------

             TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                   $     326,516,838   $     299,235,700
                                                                          ==================  ==================



                             NITTANY FINANCIAL CORP.
                        CONSOLIDATED STATEMENT OF INCOME



                                                   Three-months Ended June 30,          Six-months Ended June 30,
                                                     2005              2004              2005              2004
                                                ----------------  ----------------  ----------------  ----------------
                                                            (unaudited)                        (unaudited)
                                                                                       
INTEREST AND DIVIDEND INCOME
     Loans, including fees                      $     3,792,599   $     3,009,369   $     7,320,504   $     5,767,209
     Interest-bearing deposits with other banks          22,945             9,840           103,106            25,206
     Investment securities                              454,892           351,957           837,102           743,016
                                                ----------------  ----------------  ----------------  ----------------
             Total interest and dividend income       4,270,436         3,371,166         8,260,712         6,535,431
                                                ----------------  ----------------  ----------------  ----------------

INTEREST EXPENSE
     Deposits                                         1,254,228         1,146,837         2,511,171         2,306,537
     Short-term borrowings                              331,406            37,939           427,276            63,105
     Other borrowings                                    54,905           100,598           190,723           219,105
                                                ----------------  ----------------  ----------------  ----------------
             Total interest expense                   1,640,539         1,285,374         3,129,170         2,588,747
                                                ----------------  ----------------  ----------------  ----------------

NET INTEREST INCOME                                   2,629,897         2,085,792         5,131,542         3,946,684

Provision for loan losses                               168,000           194,000           230,000           304,000
                                                ----------------  ----------------  ----------------  ----------------

NET INTEREST INCOME AFTER PROVISION
   FOR LOAN LOSSES                                    2,461,897         1,891,792         4,901,542         3,642,684
                                                ----------------  ----------------  ----------------  ----------------

NONINTEREST INCOME
     Service fees on deposit accounts                   176,679           174,307           341,246           320,368
     Asset management fees and commissions              725,882           592,471         1,423,652         1,159,216
     Secondary market fees                               75,675            39,119           118,918            47,387
     Other                                               36,273             5,417            57,083             7,279
                                                ----------------  ----------------  ----------------  ----------------
             Total noninterest income                 1,014,509           811,314         1,940,899         1,534,250
                                                ----------------  ----------------  ----------------  ----------------

NONINTEREST EXPENSE
     Compensation and employee benefits                 674,347           745,230         1,455,188         1,437,995
     Occupancy and equipment                            199,562           177,793           376,436           354,129
     Professional fees                                   63,743            51,349           126,764            94,798
     Data processing fees                               141,881           111,164           273,443           230,171
     Supplies, printing, and postage                     33,681            31,938            83,982            64,931
     Advertising                                         51,771            37,723           114,353            78,128
     ATM processing fees                                 36,906            34,982            73,358            69,853
     Solicitor fees                                     443,584           361,331           873,157           738,837
     Other                                              253,560           174,724           490,596           340,169
                                                ----------------  ----------------  ----------------  ----------------
             Total noninterest expense                1,899,035         1,726,234         3,867,277         3,409,011
                                                ----------------  ----------------  ----------------  ----------------

Income before income taxes                            1,577,371           976,872         2,975,164         1,767,923
Income taxes                                            559,030           339,000         1,048,030           634,000
                                                ----------------  ----------------  ----------------  ----------------

NET INCOME                                      $     1,018,341   $       637,872   $     1,927,134   $     1,133,923
                                                ================  ================  ================  ================

DIVIDENDS PER SHARE                             $          0.25               N/A   $          0.25               N/A

EARNINGS PER SHARE
     Basic                                      $          0.48   $          0.33   $          0.94   $          0.59
     Diluted                                               0.45              0.31              0.87              0.55
WEIGHTED AVERAGE SHARES OUTSTANDING
     Basic                                            2,111,729         1,924,621         2,055,054         1,924,621
     Diluted                                          2,267,408         2,080,803         2,211,381         2,077,516