-----BEGIN PRIVACY-ENHANCED MESSAGE-----
Proc-Type: 2001,MIC-CLEAR
Originator-Name: webmaster@www.sec.gov
Originator-Key-Asymmetric:
 MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen
 TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB
MIC-Info: RSA-MD5,RSA,
 U6azQDkw6rWmTtmFuCqc/6rr4jhoFclRsexRfbxDNi7+NW0IyOTzU8rYHF2sUOg8
 wVPZrV6x1bB4wI2KyHpFfg==

<SEC-DOCUMENT>0000939057-07-000400.txt : 20071109
<SEC-HEADER>0000939057-07-000400.hdr.sgml : 20071109
<ACCEPTANCE-DATETIME>20071109134422
ACCESSION NUMBER:		0000939057-07-000400
CONFORMED SUBMISSION TYPE:	10-Q
PUBLIC DOCUMENT COUNT:		1
CONFORMED PERIOD OF REPORT:	20070930
FILED AS OF DATE:		20071109
DATE AS OF CHANGE:		20071109

FILER:

	COMPANY DATA:	
		COMPANY CONFORMED NAME:			PROVIDENT FINANCIAL HOLDINGS INC
		CENTRAL INDEX KEY:			0001010470
		STANDARD INDUSTRIAL CLASSIFICATION:	SAVINGS INSTITUTION, FEDERALLY CHARTERED [6035]
		IRS NUMBER:				330704889
		STATE OF INCORPORATION:			DE
		FISCAL YEAR END:			0630

	FILING VALUES:
		FORM TYPE:		10-Q
		SEC ACT:		1934 Act
		SEC FILE NUMBER:	000-28304
		FILM NUMBER:		071230132

	BUSINESS ADDRESS:	
		STREET 1:		3756 CENTRAL AVE
		CITY:			RIVERSIDE
		STATE:			CA
		ZIP:			92506
		BUSINESS PHONE:		9096866060

	MAIL ADDRESS:	
		STREET 1:		3756 CENTRAL AVENUE
		CITY:			RIVERSIDE
		STATE:			CA
		ZIP:			92506
</SEC-HEADER>
<DOCUMENT>
<TYPE>10-Q
<SEQUENCE>1
<FILENAME>q108.htm
<DESCRIPTION>PROVIDENT FINANCIAL HOLDINGS, INC. FORM 10-Q
<TEXT>
<HTML>
<BODY>

<FONT SIZE=2><P ALIGN="CENTER">UNITED STATES<br>
SECURITIES AND EXCHANGE COMMISSION<br>
Washington, D.C. 20549<br><br>
</FONT><FONT SIZE=1>
</FONT><B><FONT SIZE=2>FORM 10-Q</P>
</B></FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P>(Mark One)</P>
</FONT><FONT SIZE=1>



</FONT><FONT SIZE=2><P>[  <FONT FACE="Symbol">&#214;</FONT>
 ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES<Br>
 &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
 EXCHANGE ACT OF 1934<br><br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
For the quarterly period ended .......................................................... <U>  <B>September 30, 2007<br><br>
</B></U>
[&nbsp;&nbsp;&nbsp;     ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES<Br>
 &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
 EXCHANGE ACT OF 1934<br><br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
For the transition period from ________________ to _________________</p>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="CENTER">Commission File Number <B>000-28304</P>
</B></FONT><FONT SIZE=1><P ALIGN="CENTER"></P>
</FONT><B><U><FONT SIZE=2><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.
</B></U><br>
(Exact name of registrant as specified in its charter)</P>
</FONT><FONT SIZE=1><P ALIGN="CENTER"></P>

</FONT><B><U><FONT SIZE=2><P>Delaware&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </U>  &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&
nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;    33-0704889 </U>                      </B><br>(State or other jurisdiction of&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; (I.R.S.  Employ
er<br>
incorporation or organization)&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Identification No.)</P>
</FONT><FONT SIZE=1>
</FONT><U><FONT SIZE=2><P ALIGN="CENTER">3756 Central Avenue, Riverside, California 92506<br>
</U></FONT><FONT SIZE=1>(Address of principal executive offices and zip code)</P>
</FONT><FONT SIZE=1><P ALIGN="CENTER"></P>
</FONT><U><FONT SIZE=2><P ALIGN="CENTER">(951) 686-6060<br>
(Registrant's telephone number, including area code)</P>
</FONT><FONT SIZE=1><P ALIGN="CENTER"></P>
</FONT><FONT SIZE=2><P ALIGN="CENTER">                                                                                                         &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                                                                                                         .
</FONT>
</U><br>
<FONT SIZE=1>(Former name, former address and former fiscal year, if changed since last report)</P>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.</P>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P>Yes<U>   <FONT FACE="Symbol">&#214;</FONT>
  .</U>&nbsp;&nbsp;&nbsp; No<U>&nbsp;&nbsp;&nbsp;&nbsp;       .</P>
</U>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer.  See definition of &quot;accelerated filer and large accelerated filer&quot; in Rule 12b-2 of the Exchange Act. </P>
</FONT><FONT SIZE=1><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">Large accelerated filer  [&nbsp;&nbsp;   ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Accelerated filer   [<FONT FACE="Symbol">&#214;</FONT>
 ]&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Non-accelerated filer   [&nbsp;&nbsp;   ]</P>
</FONT><FONT SIZE=1><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).</P>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P>Yes <U>     &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;     .</U>     No<U>   <FONT FACE="Symbol">&#214;</FONT>
  .</P>
</FONT><FONT SIZE=1>
</U></FONT><B><FONT SIZE=2><P ALIGN="CENTER">APPLICABLE ONLY TO CORPORATE ISSUERS</P>
</B></FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P>Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.</P>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>Title of class:</U>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>As of November 5, 2007</P>
</U></FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P><B>Common stock, $ 0.01 par value, per share&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 6,218,510 shares*</P>
</B></FONT><FONT SIZE=1>

</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">* Includes 213,034 shares held by the Employee Stock Ownership Plan that have not been released, committed to be released, or allocated to participant accounts.</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="CENTER"></P>

</FONT><B><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.</P>
<FONT SIZE=2><P ALIGN="CENTER"></P>
</FONT><P ALIGN="CENTER">Table of Contents</P>
<FONT SIZE=2><P ALIGN="CENTER"></P></FONT>
</B>
<TABLE CELLSPACING=0 BORDER=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2>
<B><P>PART 1  -</B></FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2>
<B><P>FINANCIAL INFORMATION</B></FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 1  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Financial Statements.  The Unaudited Interim Condensed Consolidated Financial Statements of Provident Financial Holdings, Inc. filed as a part of the report are as follows:</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Condensed Consolidated Statements of Financial Condition</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>as of September 30, 2007 and June 30, 2007 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">1</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Condensed Consolidated Statements of Operations</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>for the Quarters ended September 30, 2007 and 2006 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">2</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Condensed Consolidated Statements of Changes in Stockholders' Equity</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>for the Quarters ended September 30, 2007 and 2006 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">3</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Condensed Consolidated Statement of Cash Flows</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>for the Three Months ended September 30, 2007 and 2006 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">4</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Notes to Unaudited Interim Condensed Consolidated Financial
Statements </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">5</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 2  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Management's Discussion and Analysis of Financial Condition and Results of </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>Operations:</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>General </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">   9</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Safe Harbor Statement </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">   10</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Critical Accounting Policies </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">11</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Executive Summary and Operating Strategy </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">11</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Off-Balance Sheet Financing Arrangements and Contractual Obligations </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">13</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Comparison of Financial Condition at September 30, 2007 and June
30, 2007 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">13</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Comparison of Operating Results</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>for the Quarters ended September 30, 2007 and 2006 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">14</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Asset Quality </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">19</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Loan Volume Activities </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">21</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Liquidity and Capital Resources </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">22</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Commitments and Derivative Financial Instruments </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">23</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Stockholders' Equity </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">23</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Incentive Plans </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">24</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>Equity Incentive Plan </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>Stock Option Plans</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>Management Recognition Plan </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Supplemental Information </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">27</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 3  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Quantitative and Qualitative Disclosures about Market Risk </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">27</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 4  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Controls and Procedures </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">29</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2>
<B><P>PART II  -</B></FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2>
<B><P>OTHER INFORMATION</B></FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 1  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Legal Proceedings </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">29</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 1A&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Risk Factors </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">29</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 2  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Unregistered Sales of Equity Securities and Use of Proceeds </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 3  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Defaults Upon Senior Securities </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 4  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Submission of Matters to a Vote of Security Holders </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 5  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Other Information </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT"> ITEM 6  -&nbsp;&nbsp;&nbsp;&nbsp; </FONT></TD>
<TD WIDTH="80%" VALIGN="TOP" COLSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>Exhibits </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">30</FONT></TD>
</TR>
<TR><TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="77%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="93%" VALIGN="TOP" COLSPAN=3 HEIGHT=5>
<FONT SIZE=2>
<B><P>SIGNATURES</B> </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">32</FONT></TD>
</TR>
<TR><TD WIDTH="93%" VALIGN="TOP" COLSPAN=3 HEIGHT=5><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="CENTER"></P>
</FONT><B><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.<BR>
Condensed Consolidated Statements of Financial Condition<BR>
</B><FONT SIZE=2>(Unaudited)<BR>
Dollars in Thousands</P>
<B><P ALIGN="CENTER"></P></B></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="64%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER"> </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">June 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">
<FONT SIZE=2>
<B><P>Assets</B></FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Cash and due from banks </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9,947</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp; 11,024</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Federal funds sold </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">4,300</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,800</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>                &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                Cash and cash equivalents </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">14,247</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">12,824</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Investment securities - held to maturity</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;          (fair value $8,935 and $18,837, respectively) </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">9,001</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">19,001</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Investment securities - available for sale, at fair value </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">135,107</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">131,842</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Loans held for investment, net of allowance for loan losses of</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;          $15,599 and $14,845, respectively </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,366,792</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,350,696</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Loans held for sale, at lower of cost or market </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">4,042</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,337</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Receivable from sale of loans </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">17,591</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">60,513</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Accrued interest receivable </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,442</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,235</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Real estate owned, net </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">5,567</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,804</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Federal Home Loan Bank (&quot;FHLB&quot;) - San Francisco stock </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">30,754</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">43,832</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Premises and equipment, net</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">6,969</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,123</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Prepaid expenses and other assets</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">8,801</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">10,716</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P>&nbsp; </P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;               Total assets</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,606,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"> $ 1,648,923</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">                              </FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2>
<B><P>Liabilities and Stockholders' Equity</B></FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>Liabilities:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" HEIGHT=11>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Non interest-bearing deposits</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=11>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;       41,556</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=11><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=11><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=11>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;      45,112</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=11><P></P></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Interest-bearing deposits</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">970,615</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">956,285</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;               Total deposits</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,012,171</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,001,397</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Borrowings</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">452,764</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">502,774</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Accounts payable, accrued interest and other liabilities</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">15,251</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">15,825</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;               Total liabilities</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,480,186</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,519,996</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>Commitments and Contingencies</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>Stockholders' equity:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" ROWSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Preferred stock, $.01 par value (2,000,000 shares authorized;<BR>
          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
          none issued and outstanding)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" ROWSPAN=3 HEIGHT=15>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Common stock, $.01 par value (15,000,000 shares authorized;<BR>
          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
          12,435,865 and 12,428,365 shares issued, respectively;<BR>
          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
          6,232,803 and 6,376,945 shares outstanding, respectively)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=2><P ALIGN="RIGHT">124</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=2><P ALIGN="RIGHT">124</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Additional paid-in capital</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">70,010</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">69,456</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Retained earnings</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">149,134</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">149,523</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" ROWSPAN=2 HEIGHT=5>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Treasury stock at cost (6,203,062 and 6,051,420 shares, <BR>
          &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
          respectively)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(94,097</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="JUSTIFY">)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(90,694</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="JUSTIFY">)</FONT></TD>
</TR>
<TR><TD WIDTH="64%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Unearned stock compensation</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(61</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="JUSTIFY">)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(175</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="JUSTIFY">)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Accumulated other comprehensive income, net of tax</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,017</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">693</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P>&nbsp; </P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;               Total stockholders' equity</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">126,127</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">128,927</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="64%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>               &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;               Total liabilities and stockholders' equity</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$  1,606,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,648,923</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2>

<B><P ALIGN="CENTER"></P>
</B><P>The accompanying notes are an integral part of these condensed consolidated financial statements.</P>

<P align="center">1</P>

<P>&lt;PAGE&gt;</P>

<P>&nbsp;</P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD VALIGN="TOP" COLSPAN=5 HEIGHT=17>
<B>
<P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.<BR>
Condensed Consolidated Statements of Operations<BR>
</B><FONT SIZE=2>(Unaudited)<BR>
In Thousands, Except Per Share Information</P>
</FONT></TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=3 ROWSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Quarters Ended<BR>
September 30,</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2006</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Interest income:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Loans receivable, net </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 21,514</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 21,958</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Investment securities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,744</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,696</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     FHLB - San Francisco stock </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">469</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">514</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Interest-earning deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">9</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">19</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total interest income </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">23,736</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">24,187</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>Interest expense:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Checking and money market deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">425</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">353</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Savings deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">787</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">644</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Time deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">8,058</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">5,827</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Borrowings </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">5,093</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">6,624</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total interest expense</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">14,363</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">13,448</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Net interest income, before provision for loan losses </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">9,373</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">10,739</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Provision for loan losses </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,519</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">637</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Net interest income, after provision for loan losses </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">7,854</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">10,102</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest income:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Loan servicing and other fees</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">491</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">476</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Gain on sale of loans, net</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">122</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,492</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Deposit account fees </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">658</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">522</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Gain on sale of real estate, net </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">61</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,313</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Other</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">43</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">591</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total non-interest income</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,375</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">7,394</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=8 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest expense:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Salaries and employee benefits</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">4,982</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">5,416</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Premises and occupancy</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">707</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">784</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Equipment</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">400</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">393</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Professional expenses</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">319</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">264</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Sales and marketing expenses</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">173</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">261</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Other</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,045</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,099</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total non-interest expense</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">7,626</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">8,217</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Income before income taxes</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,603</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">9,279</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Provision for income taxes</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">845</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">4,021</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Net income</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp; 758</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;   5,258</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2>
<B><P>Basic earnings per share </B></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp; 0.12</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp;     0.79</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="72%" VALIGN="TOP">
<FONT SIZE=2>
<B><P>Diluted earnings per share </B></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp; 0.12</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp;     0.77</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="72%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Cash dividends per share </B></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp; 0.18</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="RIGHT">$&nbsp;&nbsp;     0.15</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=1><P></P>
</FONT><FONT SIZE=2><P>The accompanying notes are an integral part of these condensed consolidated financial statements. </P>
<P align="center">2</P>
<P>&lt;PAGE&gt;</P>
<P> </P>
<P ALIGN="CENTER"></P>
</FONT><B><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.<BR>
Condensed Consolidated Statements of Changes in Stockholders' Equity</B><BR>
<FONT SIZE=2>(Unaudited)<BR>
Dollars in Thousands<BR>
<B>For the Quarters Ended September 30, 2007 and 2006</P>
</B></FONT><FONT SIZE=1>
<P>                                            </P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="27%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="bottom" COLSPAN=3>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Common<BR>
Stock</FONT></TD>
<TD WIDTH="9%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Additional<BR>
 Paid-In</FONT></TD>
<TD WIDTH="9%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1>
<P ALIGN="CENTER">Retained</FONT></TD>
<TD WIDTH="8%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1>
<P ALIGN="CENTER">Treasury</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Unearned <BR>
Stock</FONT></TD>
<TD WIDTH="12%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER">Accumulated<BR>
Other Compre-<BR>
hensive</FONT></TD>
<TD WIDTH="11%" VALIGN="bottom" COLSPAN=3>&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Shares</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Amount</FONT></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Capital</FONT></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Earnings</FONT></TD>
<TD WIDTH="8%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Stock</FONT></TD>
<TD WIDTH="10%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Compensation</FONT></TD>
<TD WIDTH="12%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Income</FONT></TD>
<TD WIDTH="11%" VALIGN="top" COLSPAN=3 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Total</FONT></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>Balance at July 1, 2007</FONT></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">6,376,945</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 124</FONT></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 69,456</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 149,523</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="6%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ (90,694</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ ( 175</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$    693</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 128,927</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>Comprehensive income:</FONT></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>   &nbsp;&nbsp;   Net income</FONT></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">758</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">758</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=13>
<FONT SIZE=1><P>   &nbsp;&nbsp;   Unrealized holding gain on <BR>
      &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
      securities available for sale, </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=13><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>      &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;      net of tax expense of $235 </FONT></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;324</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="3%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">324</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>Total comprehensive income</FONT></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp; </font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">1,082</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P>Purchase of treasury stock (1) </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(151,642</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(3,396</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(3,396</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>Exercise of stock options </FONT></TD>
<TD WIDTH="7%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">7,500</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="7%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">69</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">69</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top">
<FONT SIZE=1><P>Amortization of restricted stock </FONT></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top">
<FONT SIZE=1><P ALIGN="RIGHT">68</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">68</FONT></TD>
<TD WIDTH="2%" VALIGN="top"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Awards of restricted stock </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">(45</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">45</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Forfeiture of restricted stock </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">52</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">(52</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Stock options expense </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">140</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">140</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Tax benefit from non-qualified</FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>  &nbsp;&nbsp;  equity compensation </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">6</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">6</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Allocations of contribution to ESOP (2)</FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">264</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">68</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">332</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P>Prepayment of ESOP loan </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">46</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">46</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12><P></P></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Cash dividends </FONT></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="7%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">(1,147</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="6%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">(1,147</FONT></TD>
<TD WIDTH="2%" VALIGN="top" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="top" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Balance at September 30, 2007 </FONT></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">6,232,803</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 124</FONT></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 70,010</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 149,134</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ (94,097</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$  ( 61</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,017</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="top" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 126,127</FONT></TD>
<TD WIDTH="2%" VALIGN="top" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
</TR>
</TABLE>

<FONT SIZE=1>
<P></FONT><FONT SIZE=1>(1)&nbsp;&nbsp;&nbsp; Includes the repurchase of 930 shares of distributed restricted stock.<BR>
(2)&nbsp;&nbsp;&nbsp; Employee Stock Ownership Plan (&quot;ESOP&quot;).</FONT><FONT SIZE=1></p>


<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="27%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="bottom" COLSPAN=3>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Common<BR>
Stock</FONT></TD>
<TD WIDTH="9%" VALIGN="bottom">
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Additional<BR>
 Paid-In</FONT></TD>
<TD WIDTH="9%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">&nbsp;</P>
<P ALIGN="CENTER">Retained</FONT></TD>
<TD WIDTH="8%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">&nbsp;</P>
<P ALIGN="CENTER">Treasury</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Unearned<BR>
 Stock</FONT></TD>
<TD WIDTH="12%" VALIGN="bottom" COLSPAN=2>
<FONT SIZE=1><P ALIGN="CENTER">Accumulated<BR>
Other Compre-<BR>
hensive (Loss)</FONT></TD>
<TD WIDTH="11%" VALIGN="bottom" COLSPAN=3>&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Shares</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Amount</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Capital</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Earnings</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Stock</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Compensation</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Income</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" COLSPAN=3 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="CENTER">Total</FONT></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>Balance at July 1, 2006</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">6,991,842</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 124</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 66,798</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 142,867</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ (72,524</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$    ( 644</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ (411</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">$ 136,210</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>Comprehensive income:</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>   Net income</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">5,258</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">5,258</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=13>
<FONT SIZE=1><P>   Unrealized holding gain on <BR>
      securities available for sale, </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=13><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=13><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>      net of tax expense of $446 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">615</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">615</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>Total comprehensive income</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">5,873</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P>Purchase of treasury stock </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(111,997</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(3,398</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=14>
<FONT SIZE=1><P ALIGN="RIGHT">(3,398</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=1><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>Exercise of stock options </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6,500</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">154</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">154</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP">
<FONT SIZE=1><P>Amortization of restricted stock </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">18</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=1><P ALIGN="RIGHT">18</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P>Stock options expense </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">33</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">33</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P>Tax benefit from non-qualified</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P>  equity compensation </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">23</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P>Allocations of contribution to ESOP </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">393</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">68</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">461</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="27%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P>Prepayment of ESOP loan </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">48</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">48</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Cash dividends </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="7%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">(1,043</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="6%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">(1,043</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="27%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Balance at September 30, 2006 </FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">6,886,345</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 124</FONT></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 67,419</FONT></TD>
<TD WIDTH="7%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 147,082</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="6%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ (75,922</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$    ( 528</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$  204</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 138,379</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
</TR>
</TABLE>

<FONT SIZE=2>
<P>The accompanying notes are an integral part of these condensed consolidated financial statements.</P>

<P align="center">3</P>

<P>&lt;PAGE&gt;</P>

</FONT><P>&nbsp;</P>
</font>
<B><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.<BR>
Condensed Consolidated Statements of Cash Flows<BR>
</B><FONT SIZE=1><FONT SIZE=2>(Unaudited - In Thousands)</P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2>
<B><P></B></FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=4 ROWSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Three Months Ended<BR>
September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2>&nbsp;</TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P></FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2006</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Cash flows from operating activities:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=2><P>   &nbsp;&nbsp;&nbsp;&nbsp;   Net income </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;         758</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=14>
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp; 5,258</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14><P></P></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Adjustments to reconcile net income to net cash provided by (used for) </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Operating activities:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Depreciation and amortization </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">570</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">454</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Provision for loan losses</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,519</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">637</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Provision for losses on real estate </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">241 </FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of loans </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(122</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(3,492</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of real estate </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(61</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(2,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Stock compensation </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">517</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">489</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>FHLB - San Francisco stock dividend </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(560</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(493</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Tax benefit from non-qualified equity compensation </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(6</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>(Decrease) increase in accounts payable and other liabilities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(1,507</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">1,517</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Decrease in prepaid expense and other assets </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">1,524</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">731</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Loans originated for sale </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(99,513</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(319,541</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Proceeds from sale of loans and net change in receivable from
sale of loans </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">138,417</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">312,920</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net cash provided by (used for) operating activities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">41,777</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(3,856</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>Cash flows from investing activities:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net increase in loans held for investment </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(18,580</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(44,929</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Maturity and call of investment securities held to maturity </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10,000</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,000</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Maturity and call of investment securities available for sale </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">129</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Principal payments from mortgage-backed securities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">11,974</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10,012</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Purchase of investment securities available for sale</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(14,795</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(28,647</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">

<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net proceeds from sale of real estate
</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,092</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,966</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">

<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net redemption (purchase) of FHLB - San Francisco stock
</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">13,638</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(2,679</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Purchase of premises and equipment </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(108</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(143</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net cash provided by (used for) investing activities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3,350</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(60,420</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>Cash flows from financing activities:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net increase (decrease) in deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10,774</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(1,335</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>(Repayment of) proceeds from borrowings, net </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(50,010</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">71,391</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Exercise of stock options </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">69</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">154</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Tax benefit from non-qualified equity compensation </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">6</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Cash dividends </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(1,147</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P ALIGN="RIGHT">(1,043</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Treasury stock purchases </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(3,396</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(3,398</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net cash (used for) provided by financing activities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(43,704</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">65,792</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
  <font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Net increase in cash and cash equivalents </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,423</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,516</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Cash and cash equivalents at beginning of period </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">12,824</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">16,358</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Cash and cash equivalents at end of period </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$    14,247</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$    17,874</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>Supplemental information:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Cash paid for interest </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 14,579</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 13,102</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Cash paid for income taxes </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;           -</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;           -</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="74%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Transfer of loans held for sale to loans held for investment </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 6,390</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp; 854</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP"><font size="2">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="74%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Real estate acquired in the settlement of loans </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 3,682</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;      414</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="2">&nbsp;</font></TD>
</TR>
</TABLE>

<FONT SIZE=2><P>The accompanying notes are an integral part of these condensed consolidated financial statements.</P>

<P align="center">4</P>

<P>&lt;PAGE&gt;</P>

<P>&nbsp;</P>
</FONT></font><B><P ALIGN="CENTER">PROVIDENT FINANCIAL HOLDINGS, INC.<BR>
<FONT SIZE=1>
<FONT SIZE=2>NOTES TO UNAUDITED INTERIM CONDENSED CONSOLIDATED FINANCIAL<bR>
STATEMENTS<BR><BR>
September 30, 2007</P>
</FONT>
</font>
</B>
<FONT SIZE=1>
<FONT SIZE=2>
<B><P>Note 1: Basis of Presentation</P>
</B>
<P ALIGN="JUSTIFY">The unaudited interim condensed consolidated financial statements included herein reflect all adjustments which are, in the opinion of management, necessary to present a fair statement of the results of operations for the interim periods presented.  All such adjustments are of a normal, recurring nature.  The condensed consolidated financial statements at June 30, 2007 are derived from the audited consolidated financial statements of Provident Financial Holdings, Inc. and its wholly owned subsidiary, Provident Savings Bank, F.S.B. (the &quot;Bank&quot;) (collectively, the &quot;Corporation&quot;).  Certain information and note disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America have been omitted pursuant to the rules and regulations of the Securities and Exchange Commission (&quot;SEC&quot;) with respect to interim financial reporting.  It is recommended that these unaudited interim conde
nsed consolidated financial statements be read in conjunction with the audited consolidated financial statements and notes thereto included in the Corporation's Annual Report on Form 10-K for the year ended June 30, 2007.  Certain amounts in the prior periods' financial statements have been reclassified to conform to the current period's presentation.  The results of operations for the quarter ended September 30, 2007 are not necessarily indicative of results that may be expected for the entire fiscal year ending June 30, 2008.</P>
<B><P ALIGN="JUSTIFY">Note 2: Recent Accounting Pronouncements</P>
</B><P ALIGN="JUSTIFY"></P>
<U><P ALIGN="JUSTIFY">Statement of Financial Accounting Standards (&quot;SFAS&quot; or &quot;Statement&quot;) No. 159:</U><BR>
In February 2007, the Financial Accounting Standards Board (&quot;FASB&quot;) issued SFAS No. 159, &quot;The Fair Value Option for Financial Assets and Financial Liabilities - Including an amendment of FASB Statement No. 115.&quot; This Statement permits entities to choose to measure many financial instruments and certain other items at fair value.  The objective is to improve financial reporting by providing entities with the opportunity to mitigate volatility in reported earnings caused by measuring related assets and liabilities differently without having to apply complex hedge accounting provisions.  This Statement is expected to expand the use of fair value measurement, which is consistent with the FASB's long-term measurement objectives for accounting for financial instruments.  This Statement is effective as of the beginning of an entity's first fiscal year that begins after November 15, 2007.  Management has not determined the impact, if any, of this Statement on the Corporation's financial condition
, results of operations, or cash flows.</P>
<P ALIGN="JUSTIFY"></P>
<U><P ALIGN="JUSTIFY">SFAS No. 157:</U><BR>
In September 2006, the FASB issued SFAS No. 157, &quot;Fair Value Measurements.&quot;  This Statement defines fair value, establishes a framework for measuring fair value in GAAP, and expands disclosures about fair value measurements.  This Statement is effective for financial statements issued for fiscal years beginning after November 15, 2007, and interim periods within those fiscal years.  Management has not determined the impact, if any, of this Statement on the Corporation's financial condition, results of operations, or cash flows.</P>
<B><P ALIGN="JUSTIFY">Note 3: Earnings Per Share and Stock-Based Compensation</P>
</B><P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Earnings Per Share:<BR>
</B>Basic earnings per share (&quot;EPS&quot;) excludes dilution and is computed by dividing income available to common shareholders by the weighted-average number of shares outstanding for the period.  Diluted EPS reflects the potential dilution that could occur if securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that would then share in the earnings of the entity.  </P>
<P ALIGN="center">5</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The following table provides the basic and diluted EPS computations for the quarters ended September 30, 2007 and 2006, respectively.</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="30%" VALIGN="TOP" COLSPAN=3 ROWSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">For the Quarters Ended<BR>
September 30,</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>(In Thousands, Except Earnings Per Share)</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2006</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Numerator:</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" ROWSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Net income - numerator for basic earnings<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>per share and diluted earnings per share -<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>income available to common stockholders</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" ROWSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" ROWSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR><TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR>
  <TD WIDTH="14%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp; 758</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 5,258</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Denominator:</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Denominator for basic earnings per share:<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Weighted-average shares</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="14%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">6,113</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">6,660</FONT></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Effect of dilutive securities:</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Stock option dilution </FONT></TD>
<TD WIDTH="14%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">52</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">131</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Restricted stock dilution </FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">2</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Denominator for diluted earnings per share:</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Adjusted weighted-average shares<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>and assumed conversions</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">6,167</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">6,794</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Basic earnings per share</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 0.12       </FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 0.79       </FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Diluted earnings per share</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 0.12</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 0.77</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2>
<P ALIGN="JUSTIFY">SFAS No. 123R, &quot;Share-Based Payment,&quot; requires companies to recognize in the statement of operations the grant-date fair value of stock options and other equity-based compensation issued to employees and directors.  Effective July 1, 2005, the Corporation adopted SFAS No. 123R using the modified prospective method under which the provisions of SFAS No. 123R are applied to new awards and to awards modified, repurchased or cancelled after June 30, 2005 and to awards outstanding on June 30, 2005 for which requisite service has not yet been rendered.</P>

<P ALIGN="JUSTIFY">The adoption of SFAS No. 123R resulted in incremental stock-based compensation expense and is solely related to issued and unvested stock option grants.  The incremental stock-based compensation expense for the first quarter ended September 30, 2007 and 2006 was $140,000 and $33,000, respectively.  For the first three months of fiscal 2008 and 2007, cash provided by operating activities decreased by $6,000 and $23,000, respectively, and cash provided by financing activities increased by an identical amount, respectively, related to excess tax benefits from stock-based payment arrangements.  These amounts are reflective of the tax benefit for stock options exercised and restricted stock distributions during the respective periods.</P>
<B><P>Note 4: Operating Segment Reports</P>
</B></FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">The Corporation operates in two business segments: community banking through the Bank and mortgage banking through Provident Bank Mortgage (&quot;PBM&quot;), a division of the Bank.  </P>
<P ALIGN="center">6</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="JUSTIFY">The following tables set forth condensed statements of operations and total assets for the Corporation's operating segments for the quarters ended September 30, 2007 and 2006, respectively (in thousands).</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="50%" VALIGN="TOP" COLSPAN=6 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">For the Quarter Ended September 30, 2007</B></FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP" HEIGHT=4><P></P></TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Provident</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Provident</B></FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Bank</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Consolidated</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Bank</B></FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Mortgage</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Totals</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Net interest income (loss), after provision for loan<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>losses </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">$ 8,710</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">$&nbsp;&nbsp;    (856</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2>
<P>)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 7,854</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest income:</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Loan servicing and other fees (1) </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(64</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">555</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">491</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of loans, net </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">99</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">122</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Deposit account fees </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">658</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">658</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of real estate, net </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">55</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">6</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">61</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Other </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">202</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(159</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">43</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total non-interest income</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">874</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">501</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,375</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP" HEIGHT=5><P>&nbsp; </P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=5><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5><P></P></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest expense:</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Salaries and employee benefits </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,398</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,584</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">4,982</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Premises and occupancy </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">550</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">157</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">707</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Operating and administrative expenses </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">989</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">948</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,937</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total non-interest expense </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">4,937</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">2,689</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">7,626</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Income (loss) before taxes </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 4,647</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; (3,044</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 1,603</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total assets, end of period </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,581,652</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 24,661</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,606,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<P>
<FONT SIZE=1>(1)&nbsp;&nbsp;&nbsp; Includes an inter-company charge of $343 credited to PBM by the Bank during the period to compensate PBM for originating loans held for investment.  </P>

</FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="50%" VALIGN="TOP" COLSPAN=6 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">For the Quarter Ended September 30, 2006</B></FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP" HEIGHT=4><P></P></TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Provident</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2 HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Provident</B></FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Bank</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Consolidated</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Bank</B></FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Mortgage</B></FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Totals</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Net interest income, after provision for loan losses </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 9,826</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;    276</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp; 10,102</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest income:</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Loan servicing and other fees (1) </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(95</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">571</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">476</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of loans, net </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">108</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,384</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,492</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Deposit account fees </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">522</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">522</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Gain on sale of real estate </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,313</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Other</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">591</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">591</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total non-interest income</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3,439</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3,955</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">7,394</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>Non-interest expense:</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Salaries and employee benefits </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3,329</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,087</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">5,416</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Premises and occupancy</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">541</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">243</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">784</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Operating and administrative
expenses</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,007</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,010</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">2,017</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total non-interest expense</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">4,877</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3,340</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">8,217</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Income before taxes</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 8,388</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;    891</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;  9,279</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=14 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total assets, end of period</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,583,272</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 115,273</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,698,545</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<P>

<FONT SIZE=1>(1)&nbsp;&nbsp;&nbsp; Includes an inter-company charge of $436 credited to PBM by the Bank during the period to compensate PBM for originating loans held for investment. </P>

</FONT><FONT SIZE=2>
<B><P>Note 5: Derivative and Other Financial Instruments with Off-Balance Sheet Risks</P>
</B><P ALIGN="JUSTIFY"></P>
</FONT><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY">The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.  These financial instruments include commitments to extend credit in the form of originating loans or providing funds under existing lines of credit, and forward loan sale agreements to third parties.  These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amount recognized in the accompanying Condensed Consolidated  </P>
<P ALIGN="center">7</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">Statements of Financial Condition.  The Corporation's exposure to credit loss, in the event of non-performance by the counterparty to these financial instruments, is represented by the contractual amount of these instruments.  The Corporation uses the same credit policies in entering into financial instruments with off-balance sheet risk as it does for on-balance sheet instruments.</FONT><FONT SIZE=2>  As of September 30, 2007 and June 30, 2007, the Corporation had commitments to extend credit (on loans to be held for investment and loans to be held for sale) of $36.7 million and $44.5 million, respectively.</P>
</FONT><FONT SIZE=1><P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">June 30,</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="66%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Commitments</B></FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="66%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>(In Thousands)</FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16><P></P></TD>
</TR>
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Undisbursed loan funds - Construction loans </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">$ 24,085</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">$ 25,484</FONT></TD>
</TR>
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Undisbursed lines of credit - Single-family loans </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">3,320</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">3,326</FONT></TD>
</TR>
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Undisbursed lines of credit - Commercial business loans </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">11,582</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">14,532</FONT></TD>
</TR>
<TR><TD WIDTH="66%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Undisbursed lines of credit - Consumer loans </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">1,620</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">1,637</FONT></TD>
</TR>
<TR>
  <TD WIDTH="66%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Commitments to extend credit on loans to be held for investment </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">12,752</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">9,387</FONT></TD>
</TR>
<TR>
  <TD WIDTH="66%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total </FONT></TD>
<TD WIDTH="17%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 53,359</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="16%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 54,366</FONT></TD>
</TR>
</TABLE>

<P ALIGN="JUSTIFY"></P>
<FONT SIZE=2><P ALIGN="JUSTIFY">In accordance with SFAS No. 133 and interpretations of the Derivatives Implementation Group of the FASB, the fair value of the commitments to extend credit on loans to be held for sale, forward loan sale agreements, forward commitment to purchase MBS, put option contracts and call option contracts are recorded at fair value on the balance sheet, and are included in other assets or other liabilities.  The Corporation does not apply hedge accounting to its derivative financial instruments; therefore, all changes in fair value are recorded in earnings.  The net impact of derivative financial instruments on the consolidated statements of operations during the quarters ended September 30, 2007 and 2006 was a loss of $73,000 and a gain of $319,000, respectively.  </P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 BORDERCOLOR="#000000" CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse">
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER"> September 30, 2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" COLSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER"> June 30, 2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="20%" VALIGN="TOP" COLSPAN=3 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30, 2006</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Fair</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Fair</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Fair</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR>
  <TD WIDTH="34%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Derivative Financial Instruments</B></FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Amount</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Value</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Amount</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Value</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Amount</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Value</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="34%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT FACE="Times" SIZE=2><P>(In Thousands)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>Commitments to extend credit</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>  &nbsp;&nbsp; on loans to be held for sale (1) </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$ 23,966</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$ (96</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$ 35,130</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$   24</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$ 53,891</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">$ 116</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>Forward loan sale agreements </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">15,500</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">29</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">27,012</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(51</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">33,467</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">6</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>Forward commitments to purchase</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>   &nbsp;&nbsp;   MBS </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(6,500</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="34%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>Put option contracts </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">3,500</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">8</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">11,500</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">112</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">12,000</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">14</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR>
  <TD WIDTH="34%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Call option contracts </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(1,000</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">4</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="34%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total </FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 42,966</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ (59</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 66,142</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 112</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 99,358</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 136</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
</TABLE>
<BR>
<FONT SIZE=2>
<TABLE BORDER="0" CELLSPACING=0 BORDERCOLOR="#000000" CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse">
<TR>
  <TD WIDTH="5%" VALIGN="TOP" HEIGHT=15 style="border-style:none; border-width:medium; ">
<font size="2">(1)</font></TD>
<FONT SIZE=1>
<TD WIDTH="95%" VALIGN="TOP" HEIGHT=15 style="border-style:none; border-width:medium; ">
<FONT SIZE=1>
<P align="justify">

<FONT SIZE=2>Net of 32.8 percent at September 30, 2007, 34.7 percent at June 30, 2007 and 31.8 percent at
September 30, 2006 of commitments, which may not fund.</FONT></P></TD>
  </font>
</TR>
</TABLE>

<B><P>Note 6: Income Taxes</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">In July 2006, the Financial Accounting Standards Board issued FASB Interpretation No. 48 (&quot;FIN 48&quot;), &quot;Accounting for Uncertainty in Income Taxes - an interpretation of FASB Statement No. 109&quot;.  FIN 48 prescribes a more-likely-than-not threshold for the financial statement recognition of uncertain tax positions.  In this regard, an uncertain tax position represents the Corporation's expected treatment of a tax position taken in a filed tax return, or planned to be taken in a future tax return, that has not been reflected in measuring income tax expense for financial reporting purposes.  FIN 48 clarifies the accounting for income taxes by prescribing a minimum recognition threshold and measurement attribute for the financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return.  FIN 48 provides guidance on derecognition,
classification, interest and penalties, accounting in interim periods,
disclosure, and transition. On July 1, 2007, the Corporation adopted the
provisions of FIN 48 and had no </P>

<p ALIGN="center">&nbsp;</p>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<P ALIGN="JUSTIFY">cumulative effect adjustment recognized upon adoption. In
addition, as a result of adoption of FIN 48, the Corporation does not have any
unrecognized tax benefits as a result of uncertainty in income taxes on its
Consolidated Statements of Financial Condition as of July 1, 2007 and September
30, 2007. It is the Corporation's policy to record any penalties or interest
arising from federal or state taxes as a component of other expense. There were
no penalties or interest included in the Consolidated Statement of Operations
for the quarter ended September 30, 2007. Also, the Corporation does not
anticipate any changes in the amount of unrecognized tax benefits prior to year
end. The Corporation files income tax returns with the U.S. federal and state of
California jurisdictions. The Corporation is no longer subject to U.S. federal
and state income tax examinations by tax authorities for years ending before
June 30, 2002. Accordingly, the tax years ended June 30, 2002 through 2007
remain open to examination by the federal and state taxing authorities. There
are no income tax examinations currently in process.</P>

<B><P>Note 7: Subsequent Events</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">On October 15, 2007, the Corporation announced a reduction in workforce at PBM and intends to close its loan production offices in Diamond Bar, La Quinta, San Diego, Temecula and Torrance, California by December 31, 2007.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">On October 25, 2007, the Corporation announced a cash dividend of $0.18 per share on the Corporation's outstanding shares of common stock for shareholders of record as of the close of business on November 19, 2007, payable on December 14, 2007.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">On October 25, 2007, the Corporation announced an amendment of the Corporation's Bylaws to allow for the issuance of uncertificated shares of the Corporation's capital stock and to provide for electronic notice of shareholders' meeting. </P>
<B><P>ITEM 2 - Management's Discussion and Analysis of Financial Condition and Results of Operations</P>
</B>
<B><P>General</P>
</B>
<P ALIGN="JUSTIFY">Provident Financial Holdings, Inc., a Delaware corporation, was organized in January 1996 for the purpose of becoming the holding company of Provident Savings Bank, F.S.B. upon the Bank's conversion from a federal mutual to a federal stock savings bank (&quot;Conversion&quot;).  The Conversion was completed on June 27, 1996.  At September 30, 2007, the Corporation had total assets of $1.61 billion, total deposits of $1.01 billion and total stockholders' equity of $126.1 million.  The Corporation has not engaged in any significant activity other than holding the stock of the Bank.  Accordingly, the information set forth in this report, including financial statements and related data, relates primarily to the Bank and its subsidiaries.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank, founded in 1956, is a federally chartered stock savings bank headquartered in Riverside, California.  The Bank is regulated by the Office of Thrift Supervision (&quot;OTS&quot;), its primary federal regulator, and the Federal Deposit Insurance Corporation (&quot;FDIC&quot;), the insurer of its deposits.  The Bank's deposits are federally insured up to applicable limits by the FDIC.  The Bank has been a member of the Federal Home Loan Bank System since 1956.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank's business consists of community banking activities and mortgage banking activities.  Community banking activities primarily consist of accepting deposits from customers within the communities surrounding the Bank's full service offices and investing those funds in single-family loans, multi-family loans, commercial real estate loans, construction loans, commercial business loans, consumer loans and other real estate loans.  The Bank also offers business checking accounts, other business banking services, and services loans for others.  Mortgage banking activities consist of the origination and sale of mortgage and consumer loans secured primarily by single-family residences.  The Bank's revenues are derived principally from interest on its loans and investment securities and fees generated through its community banking and mortgage banking activities.  There are various risks inherent in the Bank's business including, among others, the general business environment, interest rates
, the California real estate market, the demand for loans, the prepayment of loans, the repurchase of sold loans to investors, competitive conditions between banks and non-bank financial services providers, regulatory changes, fraud and other risks.  </P>
<P ALIGN="center">9</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation, from time to time, may repurchase its common stock as a way to enhance the Corporation's earnings per share.  The Corporation evaluates the repurchase of its common stock when the market price of the stock is lower than its book value and/or the Corporation believes that the current market price is not commensurate with its current and future earnings potential.  Consideration is also given to the Corporation's liquidity, regulatory capital requirements and future capital needs based on the Corporation's current business plan.  The Corporation's Board of Directors authorizes each stock repurchase program, the duration of which is typically one year.  Once the stock repurchase program is authorized, management may repurchase the Corporation's common stock from time to time in the open market or in privately negotiated transactions, depending upon market conditions and the factors described above.  On June 25, 2007, the Corporation announced that its Board of Directors autho
rized the repurchase of up to five percent of its outstanding common stock, or approximately 318,847 shares, over a one-year period.  For additional information regarding the Corporation's repurchases during the quarter ended September 30, 2007, see Part II, Item 2 - &quot;Unregistered Sales of Equity Securities and Use of Proceeds&quot; on page 30.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation began to distribute quarterly cash dividends in the quarter ended September 30, 2002.  On July 26, 2007, the Corporation announced a quarterly cash dividend of $0.18 per share for the Corporation's shareholders of record at the close of business on August 20, 2007, which was paid on September 10, 2007.  Future declarations or payments of dividends will be subject to the consideration of the Corporation's Board of Directors, which will take into account the Corporation's financial condition, results of operations, tax considerations, capital requirements, industry standards, economic conditions and other factors, including the regulatory restrictions which affect the payment of dividends by the Bank to the Corporation.  On July 26, 2007, the Board of Directors of the Bank declared a $12.0 million cash dividend to the Corporation, which was paid on August 13, 2007.  Under Delaware law, dividends may be paid either out of surplus or, if there is no surplus, out of net profits 
for the current fiscal year and/or the preceding fiscal year in which the dividend is declared.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Management's Discussion and Analysis of Financial Condition and Results of Operations is intended to assist in understanding the financial condition and results of operations of the Corporation.  The information contained in this section should be read in conjunction with the Unaudited Interim Condensed Consolidated Financial Statements and accompanying selected Notes to Unaudited Interim Condensed Consolidated Financial Statements.</P>
<B><P>Safe-Harbor Statement</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Certain matters in this quarterly report on Form 10-Q for the quarter ended September 30, 2007 constitute forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  These forward-looking statements relate to, among others, expectations of the business environment in which the Corporation operates, projections of future performance, perceived opportunities in the market, potential future credit experience, and statements regarding the Corporation's mission and vision.  These forward-looking statements are based upon management expectations, and may, therefore, involve risks and uncertainties.  The Corporation's actual results, performance, or achievements may differ materially from those suggested, expressed, or implied by forward-looking statements as a result of a wide range of factors including, but not limited to the general business environment, the credit risks of lending activities, the ability to access cost-effective funding, interest ra
tes, the California real estate market, the demand for loans, the repurchase of sold loans to investors, competitive conditions between banks and non-bank financial services providers, regulatory changes, fraud, and other risks disclosed herein or detailed in the Corporation's reports filed with the SEC, including the Annual Report on Form 10-K for the fiscal year ended June 30, 2007.  Forward-looking statements are effective only as of the date that they are made and the Corporation assumes no obligation to update forward-looking information.</P>
<P ALIGN="center">10</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<B><P ALIGN="JUSTIFY">Critical Accounting Policies</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The discussion and analysis of the Corporation's financial condition and results of operations are based upon the Corporation's consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States of America.  The preparation of these financial statements requires management to make estimates and judgments that affect the reported amounts of assets and liabilities, revenues and expenses, and related disclosures of contingent assets and liabilities at the date of the financial statements.  Actual results may differ from these estimates under different assumptions or conditions.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Accounting for the allowance for loan losses involves significant judgment and assumptions by management, which have a material impact on the carrying value of net loans.  Management considers this accounting policy to be a critical accounting policy. The allowance is based on two principles of accounting:&nbsp; (i) SFAS No. 5, &quot;Accounting for Contingencies,&quot; which requires that losses be accrued when they are probable of occurring and can be estimated; and (ii) SFAS No. 114, &quot;Accounting by Creditors for Impairment of a Loan,&quot; and SFAS No. 118, &quot;Accounting by Creditors for Impairment of a Loan-Income Recognition and Disclosures,&quot; which require that losses be accrued based on the differences between the value of collateral, present value of future cash flows or values that are observable in the secondary market and the loan balance.  The allowance has two components: a formula allowance for groups of homogeneous loans and a specific valuation allowance for iden
tified problem loans.  Each of these components is based upon estimates that can change over time.  The formula allowance is based primarily on historical experience and as a result can differ from actual losses incurred in the future.  The history is reviewed at least quarterly and adjustments are made as needed.  Various techniques are used to arrive at specific loss estimates, including historical loss information, discounted cash flows and the fair market value of collateral.  The use of these techniques is inherently subjective and the actual losses could be greater or less than the estimates.  For further details, see &quot;Comparison of Operating Results for the Quarter Ended September 30, 2007 and 2006 - Provision for Loan Losses&quot; on page 17 of this Form 10-Q. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Interest is generally not accrued on any loan when its contractual payments are more than 90 days delinquent or if the loan is deemed impaired.  In addition, interest is not recognized on any loan where management has determined that collection is not reasonably assured.  A non-accrual loan may be restored to accrual status when delinquent principal and interest payments are brought current and future monthly principal and interest payments are expected to be collected. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">SFAS No. 133, &quot;Accounting for Derivative Financial Instruments and Hedging Activities,&quot; requires that derivatives of the Corporation be recorded in the consolidated financial statements at fair value.  Management considers this accounting policy to be a critical accounting policy.  The Bank's derivatives are primarily the result of its mortgage banking activities in the form of commitments to extend credit, commitments to sell loans, commitments to purchase MBS and option contracts to mitigate the risk of the commitments.  Estimates of the percentage of commitments to extend credit on loans to be held for sale that may not fund are based upon historical data and current market trends.  The fair value adjustments of the derivatives are recorded in the consolidated statements of operations with offsets to other assets or other liabilities in the consolidated statements of financial condition.  </P>
<B><P>Executive Summary and Operating Strategy</P>
<P ALIGN="JUSTIFY"></P>
</B><P ALIGN="JUSTIFY">Provident Savings Bank, F.S.B. established in 1956 is a financial services company committed to serving consumers and small to mid-sized businesses in the Inland Empire region of Southern California.  The Bank conducts its business operations as Provident Bank, Provident Bank Mortgage, a division of the Bank, and through its subsidiary, Provident Financial Corp.  The business activities of the Corporation, primarily through the Bank and its subsidiary, consist of community banking, mortgage banking, and to a lessor degree, investment services and real estate operations.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Community banking operations primarily consist of accepting
deposits from customers within the communities surrounding the Bank's full
service offices and investing those funds in single-family, multi-family,
commercial real estate, construction, commercial business, consumer and other
loans. Additionally, certain fees are collected from depositors, such as
non-sufficient fund fees, deposit account </P>
<P ALIGN="center">11</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">service charges, ATM fees, IRA/KEOGH fees, safe deposit box
fees, travelers check fees, and wire transfer fees, among others. The primary
source of income in community banking is net interest income, which is the
difference between the interest income earned on loans and investment
securities, and the interest expense paid on interest-bearing deposits and
borrowed funds. During the next three years the Corporation intends to increase
the community banking business by growing total assets; restructuring the
balance sheet by decreasing the percentage of investment securities to total
assets and increasing the percentage of loans held for investment to total
assets; decreasing the concentration of single-family mortgage loans within
loans held for investment; and increasing the concentration of higher yielding
multi-family, commercial real estate, construction and commercial business loans
(which are sometimes referred to in this report as &quot;preferred loans&quot;). In
addition, over time, the Corporation intends to decrease the percentage of time
deposits in its deposit base and to increase the percentage of lower costing
checking and savings accounts. This strategy is intended to improve core revenue
through a higher net interest margin and ultimately, coupled with the growth of
the Corporation, an increase in net interest income.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Mortgage banking operations primarily consist of the origination and sale of mortgage loans secured by single-family residences.  The primary sources of income in mortgage banking are gain on sale of loans and certain fees collected from borrowers in connection with the loan origination process.  During the first quarter ended September 30, 2007, the Bank closed one PBM loan production office in Vista, California.  The closure of the PBM office was due primarily to the decline in loan demand, resulting from, among others, the declining real estate market, stricter loan underwriting standards and the well documented deterioration of the mortgage banking environment.  For the first quarter ended September 30, 2007, the charge related to the action described above was immaterial.  As of September 30, 2007, the Bank does not have a remaining liability with respect to this action and does not believe that additional charges will be incurred.  The Corporation will continue to monitor and adjust 
its operations in response to the rapidly changing mortgage banking environment.  Changes may include a different product mix, further tightening of underwriting standards, a further reduction in its operating expenses or a combination of these and other changes. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Investment services operations primarily consist of selling alternative investment products such as annuities and mutual funds to our depositors.  Real estate operations primarily consist of loan foreclosures and the sales of real estate owned by the Bank.  Each of these businesses generates a relatively small portion of the Corporation's net income.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">There are a number of risks associated with the business activities of the Corporation, many of which are beyond the Corporation's control, including: changes in accounting principles and changes in regulation, among others.  The Corporation attempts to mitigate many of these risks through prudent banking practices such as interest rate risk management, credit risk management, operational risk management, and liquidity management.  The current economic environment presents heightened risk for the Corporation primarily with respect to falling real estate values.  Declining real estate values may lead to higher loan losses since the majority of the Corporation's loans are secured by real estate located within California.  Significant declines in California real estate may inhibit the Corporation's ability to recover on defaulted loans by selling the underlying real estate.</P>
<P ALIGN="center">12</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
</FONT><B><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY">Off-Balance Sheet Financing Arrangements and Contractual Obligations</P>
</B></FONT><FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The following table summarizes the Corporation's contractual obligations at September 30, 2007 and the effect these obligations are expected to have on the Corporation's liquidity and cash flows in future periods (in thousands):</P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="33%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="68%" VALIGN="bottom" COLSPAN=9 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">Payments Due by Period</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">1 year</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">Over 1 year </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">Over 3 years</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">Over</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">or less</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">to 3 years</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">to 5 years</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">5 years</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">Total</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Operating lease obligations </FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; 881     </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;     1,621     </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;        698 </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;     862 </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;        4,062  </FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="bottom">
<FONT SIZE=2><P>Time deposits </FONT></TD>
<TD WIDTH="14%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">490,577</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">205,203</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">4,301</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">700,081</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="bottom">
<FONT SIZE=2><P>FHLB - San Francisco advances </FONT></TD>
<TD WIDTH="14%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">214,322</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">115,876</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">158,313</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">2,713</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">491,224</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>FHLB - San Francisco letter of <BR>
  &nbsp;&nbsp;&nbsp; credit </FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">1,500</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">1,500</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total </FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 707,280 </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 322,700      </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 163,312 </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 3,575 </FONT></TD>
<TD WIDTH="1%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,196,867</FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The expected obligation for time deposits and FHLB - San Francisco advances include anticipated interest accruals based on respective contractual terms.</P>
<B><P ALIGN="JUSTIFY">Comparison of Financial Condition at September 30, 2007 and June 30, 2007</P>
<P ALIGN="JUSTIFY"></P>
</B><P ALIGN="JUSTIFY">Total assets decreased $42.6 million, or three percent, to $1.61 billion at September 30, 2007 from $1.65 billion at June 30, 2007.  The decrease was primarily attributable to a decrease in the receivable from sale of loans.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Total investment securities decreased $6.7 million, or four percent, to $144.1 million at September 30, 2007 from $150.8 million at June 30, 2007.  The decrease was primarily the result of $10.1 million maturing and $12.0 million of scheduled and accelerated principal payments on mortgage-backed securities, partly offset by the purchase of $14.8 million of investment securities in the first three months of fiscal 2008.  The Bank evaluates individual investment securities quarterly for other-than-temporary declines in market value.  The Bank believes there are no other-than-temporary impairments at September 30, 2007, therefore, no impairment losses have been recorded as of September 30, 2007.</P>
<P ALIGN="JUSTIFY">  </P>
<P ALIGN="JUSTIFY">Loans held for investment increased $16.1 million, or one percent, to $1.37 billion at September 30, 2007 from $1.35 billion at June 30, 2007.  During the first three months of fiscal 2008, the Bank originated $91.4 million of loans held for investment, $61.1 million, or 67 percent, were &quot;preferred loans&quot; (multi-family, commercial real estate, construction and commercial business loans), which includes the purchase of $42.2 million of loans.  The loans purchased in the first three months of fiscal 2008 are secured by real estate located primarily in California (property inspections were performed on those loans above $400,000) and all loans were underwritten by the Corporation prior to purchase using the same underwriting criteria as an originated loan.  Total loan principal payments during the first three months of fiscal 2008 were $72.3 million, compared to $78.4 million during the first three months of fiscal 2007.  The balance of preferred loans increased to $545.2 million, o
r 40 percent of loans held for investment at September 30, 2007, as compared to $522.9 million, or 39 percent of loans held for investment at June 30, 2007.  Purchased loans serviced by others at September 30, 2007 were $161.1 million, or 12 percent of loans held for investment, compared to $159.8 million, or 12 percent of loans held for investment at June 30, 2007.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The receivable from the sale of loans decreased $42.9 million, or 71 percent, to $17.6 million at September 30, 2007 from $60.5 million at June 30, 2007.  The decrease was attributable to fewer loans originated for sale and the timing differences between loan sale and loan sale settlement dates.</P>
<P ALIGN="JUSTIFY"> </P>
<P ALIGN="JUSTIFY">Total deposits increased $10.8 million, or one percent, to $1.01 billion at September 30, 2007 from $1.00 billion at June 30, 2007.  This increase was primarily attributable to an increase of $27.4 million in time deposits, partly offset by a decrease of $16.6 million in transaction accounts.  The decrease in transaction accounts and the increase in time deposits was primarily attributable to depositors switching to time deposits from transaction accounts, seeking higher interest rates.</P>
<P ALIGN="center">13</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Borrowings, which consisted primarily of FHLB - San Francisco advances, decreased $50.0 million, or 10 percent, to $452.8 million at September 30, 2007 from $502.8 million at June 30, 2007.  The decrease in borrowings was primarily the result of the decrease in the receivable from sale of loans.  The weighted-average maturity of the Bank's FHLB - San Francisco advances was approximately 22 months (18 months, if put options are exercised by the FHLB - San Francisco) at September 30, 2007 as compared to the weighted-average maturity of 23<B> </B>months (18 months, if put options are exercised by the FHLB - San Francisco) at June 30, 2007.</P>
<P ALIGN="JUSTIFY">   </P>
<P ALIGN="JUSTIFY">Total stockholders' equity decreased $2.8 million, or two percent, to $126.1 million at September 30, 2007, from $128.9 million at June 30, 2007, primarily as a result of common stock repurchases and the quarterly cash dividends paid during the first three months of fiscal 2008, which was partly offset by the net income and stock option exercises during the first three months of fiscal 2008.  During the first three months of fiscal 2008, a total of 7,500 stock options with an average strike price of $9.15 per share were exercised.  Also, a total of 150,712 shares of common stock were repurchased during the first three months of fiscal 2008 under the June 2007 stock repurchase program at an average price of $22.40 per share.  As of September 30, 2007, 47 percent of the authorized shares of the June 2007 stock repurchase program were purchased, leaving 168,135 shares available for future repurchase.  During the first three months of fiscal 2008, the Corporation repurchased 930 shares of rest
ricted stock in lieu of distribution to employees (to satisfy the minimum income tax required to be withheld from employees) at an average price of $22.66 per share.  The total cash dividend paid to the Corporation's shareholders in the first three months of fiscal 2008 was $1.1 million. </P>
<B><P ALIGN="JUSTIFY">Comparison of Operating Results for the Quarters Ended September 30, 2007 and 2006</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation's net income for the first quarter ended September 30, 2007 was $758,000, a decrease of $4.5 million, or 86 percent, from $5.3 million during the same quarter of fiscal 2007.  This decrease was primarily attributable to a decrease in net interest income, an increase in the provision for loan losses and a decrease in non-interest income, partly offset by lower operating expenses.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation's net interest income before the provision for loan losses decreased by $1.3 million, or 12 percent, to $9.4 million for the quarter ended September 30, 2007 from $10.7 million during the comparable period of fiscal 2007.  This decrease was the result of a lower net interest margin and lower average earning assets.  The net interest margin decreased to 2.40 percent in the first quarter of fiscal 2008, down 27 basis points from 2.67 percent for the same period of fiscal 2007.  The decrease in the net interest margin during the first quarter of fiscal 2008 was primarily attributable to the increase in the average cost of funds, which was more than the increase in the average yield of earning assets.  The average balance of earning assets decreased $50.5 million, or three percent, to $1.56 billion in the first quarter of fiscal 2008 from $1.61 billion in the comparable period of fiscal 2007.</P>
<P ALIGN="JUSTIFY">  </P>
<P ALIGN="JUSTIFY">The Corporation's efficiency ratio increased to 71 percent in the first quarter of fiscal 2008 from 45 percent in the same period of fiscal 2007.  Return on average assets for the quarter ended September 30, 2007 decreased 108 basis points to 0.19 percent from 1.27 percent in the same period last year.  Return on average equity for the quarter ended September 30, 2007 decreased to 2.36 percent from 15.25 percent for the same period last year.  Diluted earnings per share for the quarter ended September 30, 2007 were $0.12, a decrease of 84 percent from $0.77 for the quarter ended September 30, 2006.  </P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Interest Income.  </B>Total interest income decreased by $451,000, or two percent, to $23.7 million for the first quarter of fiscal 2008 from $24.2 million in the same quarter of fiscal 2007.  This decrease was primarily the result of a lower average balance of earning assets, partly offset by a higher average earning asset yield.  The average yield on earning assets during the first quarter of fiscal 2008 was 6.09 percent, eight basis points higher than the average yield of 6.01 percent during the same period of fiscal 2007.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Loan interest income decreased $444,000, or two percent, to $21.5 million in the quarter ended September 30, 2007 from $22.0 million for the same quarter of fiscal 2007.  This decrease was attributable to a lower average loan balance and a lower average loan yield.  The average balance of loans outstanding, including receivable from sale of loans and loans held for sale, decreased $12.7 million, or one percent, to $1.37 billion during the first quarter of fiscal 2008 from $1.39 billion during the same quarter of fiscal 2007.  The </P>
<P ALIGN="center">14</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">average loan yield during the first quarter of fiscal 2008 decreased seven basis points to 6.26 percent from 6.33 percent during the same quarter last year.  The decrease in the average loan yield was primarily attributable to accrued interest reversal from newly classified non-accrual loans and loan payoffs which carried a higher average yield, partly offset by mortgage loans originated with higher interest rates, the upward repricing of adjustable rate loans during the period and a higher percentage of preferred loans, which generally have a higher yield. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Interest income from investment securities increased $48,000, or three percent, to $1.7 million during the quarter ended September 30, 2007 from the same quarter of fiscal 2007.  This increase was primarily a result of an increase in average yield, partly offset by a decrease in the average balance.  The average balance of investment securities decreased $33.7 million, or 18 percent, to $149.4 million in the first quarter of fiscal 2008 from $183.1 million in the same quarter of fiscal 2007.  During the first quarter of fiscal 2008, the Bank purchased $14.8 million of investment securities, while $10.1 million matured and $12.0 million of principal payments were received on MBS.  The average yield on the investment securities increased 96 basis points to 4.67 percent during the quarter ended September 30, 2007 from 3.71 percent during the quarter ended September 30, 2006.  The increase in the average yield of investment securities was primarily a result of the new purchases with a higher a
verage yield (5.42 percent versus the average yield of 4.67 percent), the maturities with an average yield of 3.10 percent and a lower premium amortization.  The net discount accretion in the first quarter of fiscal 2008 was $4,000, compared to the net premium amortization of $16,000 in the same quarter of fiscal 2007.  </P>
<P ALIGN="JUSTIFY"> </P>
<P ALIGN="JUSTIFY">FHLB - San Francisco stock dividends decreased by $45,000, or nine percent, to $469,000 in the first quarter of fiscal 2008 from $514,000 in the same period of fiscal 2007.  This decrease was attributable to a lower average balance, partly offset by a slightly higher average yield.  The average balance of FHLB - San Francisco stock decreased $3.5 million to $34.9 million during the first quarter of fiscal 2008 from $38.4 million during the same period of fiscal 2007.  The decrease in FHLB - San Francisco stock was in accordance with the borrowing requirements of the FHLB - San Francisco.  The average yield on FHLB - San Francisco stock increased one basis point to 5.37 percent during the first quarter of fiscal 2008 from 5.36 percent during the same period last year.  </P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Interest Expense.  </B>Total interest expense for the quarter ended September 30, 2007 was $14.4 million as compared to $13.4 million for the same period of fiscal 2007, an increase of $915,000, or seven percent.  This increase was primarily attributable to an increase in the average cost of interest-bearing liabilities, partly offset by a lower average balance.  The average cost of interest-bearing liabilities was 3.93 percent during the quarter ended September 30, 2007, up 34 basis points from 3.59 percent during the same period of fiscal 2007.  The average balance of interest-bearing liabilities, principally deposits and borrowings, decreased $36.0 million, or two percent, to $1.45 billion during the first quarter of fiscal 2008 from $1.49 billion during the same period of fiscal 2007.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Interest expense on deposits for the quarter ended September 30, 2007 was $9.3 million as compared to $6.8 million for the same period of fiscal 2007, an increase of $2.5 million, or 37 percent.  The increase in interest expense on deposits was primarily attributable to a higher average cost and a higher average balance.  The average cost of deposits increased to 3.66 percent during the quarter ended September 30, 2007 from 2.95 percent during the same quarter of fiscal 2007, an increase of 71 basis points.  The increase in the average cost of deposits, primarily in time deposits, was attributable to the general rise in short-term interest rates.  The average balance of deposits increased $89.3 million, or 10 percent, to $1.01 billion during the quarter ended September 30, 2007 from $916.6 million during the same period of fiscal 2007.  The average balance of transaction accounts decreased by $40.6 million, or 10 percent, to $347.2 million in the quarter ended September 30, 2007 from $387.
8 million in the quarter ended September 30, 2006.  The average balance of time deposits increased by $130.0 million, or 25 percent, to $658.8 million in the quarter ended September 30, 2007 as compared to $528.8 million in the quarter ended September 30, 2006.  The increase in time deposits is primarily attributable to the time deposit marketing campaign and depositors switching from transaction accounts to time deposits.  The average balance of transaction account deposits to total deposits in the first quarter of fiscal 2008 was 35 percent, compared to 42 percent in the same period of fiscal 2007.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Interest expense on borrowings, which consisted primarily of FHLB
- - San Francisco advances, for the quarter ended September 30, 2007 decreased
$1.5 million, or 23 percent, to $5.1 million from $6.6 million for the same
period of fiscal 2007. The decrease in interest expense on borrowings was
primarily a result </P>
<P ALIGN="center">15</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">of a lower average balance and a lower average cost. The
average balance of borrowings decreased $125.3 million, or 22 percent, to $444.7
million during the quarter ended September 30, 2007 from $570.0 million during
the same period of fiscal 2007. The average cost of borrowings decreased to 4.54
percent for the quarter ended September 30, 2007 from 4.61 percent in the same
quarter of fiscal 2007, a decrease of seven basis points. The decrease in the
average cost of borrowings was the result of a lower average balance of
overnight and short-term advances at a higher average rate, partly offset by
maturities of long-term advances at a lower average cost.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The following table depicts the average balance sheets for the quarters ended September 30, 2007 and 2006, respectively:</P>

<B><P>Average Balance Sheets<BR>
</B>(Dollars in thousands)<B> </P>
</FONT><FONT SIZE=1><P ALIGN="CENTER"></P></B></FONT>
<P ALIGN="RIGHT">
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="32%" VALIGN="TOP" COLSPAN=5>
<FONT SIZE=1>
<B><P ALIGN="CENTER">Quarter Ended</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="35%" VALIGN="TOP" COLSPAN=5>
<FONT SIZE=1>
<B><P ALIGN="CENTER">Quarter Ended</B></FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="32%" VALIGN="TOP" COLSPAN=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">September 30, 2007</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="35%" VALIGN="TOP" COLSPAN=5 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">September 30, 2006</B></FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp; </font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Average</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Yield/</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Average</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Yield/</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
  <font size="1">&nbsp; </font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Balance</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Interest</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Cost</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Balance</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Interest</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1>
<B><P ALIGN="CENTER">Cost</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=1><P>Interest-earning assets:</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Loans receivable, net (1) </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,374,711</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ 21,514</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6.26%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,387,363</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$ 21,958</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6.33%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Investment securities</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">149,421</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,744</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.67%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">183,090</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,696</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3.71%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>FHLB - San Francisco stock</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">34,915</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp; </font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">469</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">5.37%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">38,370</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">514</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">5.36%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Interest-earning deposits</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">746</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">9</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.83%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">1,443</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">19</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">5.27%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Total interest-earning assets</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,559,793</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">23,736</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6.09%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,610,266</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">24,187</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6.01%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp; </font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Non interest-earning assets</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">37,450</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">&nbsp;40,089</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P>
  <font size="1">&nbsp; </font> </P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=9 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Total assets</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,597,243</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,650,355</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=14 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Interest-bearing liabilities:</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Checking and money market accounts (2) </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp; 197,942</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">425</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">0.85%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">$&nbsp;&nbsp; 211,812</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">353</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">0.66%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Savings accounts </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">149,239</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">787</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.09%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">175,977</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">644</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1.45%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Time deposits </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">658,764</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">8,058</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.85%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">528,819</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">5,827</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.37%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Total deposits</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,005,945</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">9,270</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3.66%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">916,608</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">6,824</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.95%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Borrowings </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">444,698</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">5,093</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.54%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">570,024</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">6,624</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">4.61%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Total interest-bearing liabilities </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,450,643</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">14,363</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3.93%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,486,632</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">13,448</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">3.59%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;&nbsp;&nbsp;&nbsp; </font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Non interest-bearing liabilities    </FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">18,054</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">25,824</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp; </font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Total liabilities</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,468,697</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1,512,456</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P>Stockholders' equity</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">128,546</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=1><P ALIGN="RIGHT">137,899</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Total liabilities and stockholders'<BR>
     &nbsp;&nbsp;
     equity</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" ROWSPAN=2 HEIGHT=11 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="12%" VALIGN="TOP" HEIGHT=5 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,597,243</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=5 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 1,650,355</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Net interest income</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$  9,373</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">$ 10,739</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
  <font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Interest rate spread (3)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.16%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.42%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Net interest margin (4)</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.40%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">2.67%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12>
<FONT SIZE=1><P>Ratio of average interest-earning<BR>
     &nbsp;&nbsp;
     assets to average interest-bearing<BR>
     &nbsp;&nbsp;
     liabilities</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="9%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="8%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=3 HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="8%" VALIGN="TOP" HEIGHT=12><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12><P></P></TD>
</TR>
<TR><TD WIDTH="8%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">107.52%</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=12>
<FONT SIZE=1><P ALIGN="RIGHT">108.32%</FONT></TD>
</TR>
<TR><TD WIDTH="33%" VALIGN="TOP">
<FONT SIZE=1><P>Return on average assets</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">0.19%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP"><font size="1">&nbsp; </font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP"><font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=1><P ALIGN="RIGHT">1.27%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P>Return on average equity</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">2.36%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=1><P ALIGN="RIGHT">15.25%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="33%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="8%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="693" style="border-collapse: collapse" bordercolor="#111111">
<tr>

<FONT SIZE=2>
<FONT SIZE=1>
  <TD VALIGN="TOP" width="26">

<FONT SIZE=1>(1)</FONT></TD>
  </font></FONT>

<FONT SIZE=2><TD VALIGN="TOP" width="667">

<FONT SIZE=1>Includes receivable from sale of loans, loans held for sale and
non-accrual loans, as well as net deferred loan (cost) fee amortization of
$(180) and $12 for the quarters ended September 30, 2007 and 2006, respectively.</FONT></TD>
  </FONT>
</tr>
<TR><TD VALIGN="TOP" width="26">

<FONT SIZE=2>
<FONT SIZE=1>
(2)</FONT></TD>
  <TD VALIGN="TOP" width="667">

<FONT SIZE=2>
<FONT SIZE=1>Includes the average balance of non interest-bearing checking
accounts of $42.5 million and $49.3 million during the quarters ended September
30, 2007 and 2006, respectively.</FONT></FONT></TD>
</TR>
<TR>
<FONT SIZE=1>
  <TD VALIGN="TOP" width="26">

<FONT SIZE=1>
(3)</TD>
  </font><TD VALIGN="TOP" width="667">

<FONT SIZE=2>
<FONT SIZE=1>Represents the difference between the weighted-average yield on all
interest-earning assets and the weighted-average rate on all interest-bearing
liabilities.</FONT></FONT></TD>
</TR>
<tr>

<FONT SIZE=2>
<FONT SIZE=1>
  <TD VALIGN="TOP" width="26">

<FONT SIZE=1>
(4)</TD>
  </font></FONT>

<FONT SIZE=2><TD VALIGN="TOP" width="667">

<FONT SIZE=2>
<FONT SIZE=1>Represents net interest income before provision for loan losses as
a percentage of average interest-earning assets.</FONT></FONT></TD>
  </FONT>
</tr>
</TABLE>
<P ALIGN="center">16</P>

<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<P ALIGN="JUSTIFY">The following table provides the rate/volume variances for the quarters ended September 30, 2007 and 2006, respectively:</P>

<B><P>Rate/Volume Variance<BR>
</B>(In Thousands)<B> </P>
</B></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="44%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="56%" VALIGN="TOP" COLSPAN=11>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Quarter Ended September 30, 2007 Compared</B></FONT></TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="56%" VALIGN="TOP" COLSPAN=11>
<FONT SIZE=2>
<B><P ALIGN="CENTER">To Quarter Ended September 30, 2006</B></FONT></TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="56%" VALIGN="TOP" COLSPAN=11 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Increase (Decrease) Due to</B></FONT></TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">Rate/</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">Rate</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">Volume</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">Volume</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">Net</FONT></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Interest-earning assets:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Loans receivable (1) </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ (246</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$  (200</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$      2 </FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$    (444</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Investment securities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">441</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(312</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(81</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">48</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>FHLB - San Francisco stock </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(46</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(45</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Interest-bearing deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(2</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(9</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(10</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Total net change in income <BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>on interest-earning assets </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">194</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(567</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(78</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(451</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P> </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>Interest-bearing liabilities:</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Checking and money market accounts </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">102</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(23</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(7</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">72</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Savings accounts </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">284</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(98</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(43</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">143</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="44%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Time deposits </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">643</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,431</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">157</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2,231</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Borrowings </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(97</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(1,456</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">22</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(1,531</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Total net change in expense on <BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>interest-bearing liabilities </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: none; border-bottom-width: medium"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">932</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(146</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">129</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">915</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: none; border-top-width: medium; border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Net (decrease) increase in net interest <BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>income </FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ (738</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$  (421           </FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ (207</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ (1,366</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="44%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" COLSPAN=3>&nbsp;</TD>
</TR>
<TR><TD VALIGN="TOP" COLSPAN=12 HEIGHT=30>


<FONT SIZE=1>(1)&nbsp; Includes receivable from sale of loans, loans held for sale and non-accrual loans.  For purposes of calculating volume, rate and rate/volume variances, non-accrual loans<bR>
 &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
 were included in the weighted-average balance outstanding.
</FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2>
<B><P ALIGN="JUSTIFY">Provision for Loan Losses.  </B>During the first quarter of fiscal 2008, the Corporation recorded a provision for loan losses of $1.5 million, an increase of $882,000 from $637,000 during the same period of fiscal 2007.  The provision for loan losses in the first quarter of fiscal 2008 was primarily attributable to loan classification downgrades ($1.35 million) and a sequential quarter increase in loans held for investment ($168,000).  Classified loans at September 30, 2007 were $28.8 million, comprised of $6.4 million in the special mention category, $21.9 million in the substandard category and $529,000 in doubtful category.  Classified loans decreased by $2.9 million from June 30, 2007 when classified loans were $32.3 million, comprised of $13.3 million in the special mention category and $19.0 million in the substandard category. </P>
<P ALIGN="JUSTIFY"> </P>
<P ALIGN="JUSTIFY">At September 30, 2007, the allowance for loan losses was $15.6 million, comprised of $11.9 million of general loan loss reserves and $3.7 million of specific loan loss reserves, in comparison to the allowance for loan losses of $14.8 million at June 30, 2007, comprised of $11.5 million of general loan loss reserves and $3.3 million of specific loan loss reserves.  The allowance for loan losses as a percentage of gross loans held for investment was 1.13 percent at September 30, 2007 as compared to 1.09 percent at June 30, 2007.  Management considers the allowance for loan losses sufficient to absorb potential losses inherent in loans held for investment.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The allowance for loan losses is maintained at a level sufficient to provide for estimated losses based on evaluating known and inherent risks in the loans held for investment and upon management's continuing analysis of the factors underlying the quality of the loans held for investment.  These factors include changes in the size and composition of the loans held for investment, actual loan loss experience, current economic conditions, detailed analysis of individual loans for which full collectibility
may not be assured, and determination of the realizable value of the collateral
securing the loans. Provisions for losses are charged against operations on a
monthly basis, as necessary, to maintain the allowance at appropriate levels.
Management believes that the amount maintained in the allowance will be adequate
to absorb losses inherent in the loans held for investment. Although management
believes it uses the best information </P>
<P ALIGN="center">17</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">available to make such determinations, there can be no
assurance that regulators, in reviewing the Bank's loans held for investment,
will not request that the Bank significantly increase its allowance for loan
losses. Future adjustments to the allowance for loan losses may be necessary and
results of operations could be significantly and adversely affected as a result
of economic, operating, regulatory, and other conditions beyond the control of
the Bank.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The following table is provided to disclose additional details on the Corporation's allowance for loan losses:</P>
</FONT>
<P ALIGN="RIGHT">
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="30%" VALIGN="TOP" COLSPAN=4>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Three Months Ended</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="30%" VALIGN="TOP" COLSPAN=4 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>(Dollars in Thousands)</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">            2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">         2006 </B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2><P>Allowance at beginning of period </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 14,845</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 10,307</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2><P>Provision for loan losses </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,519</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">637</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2><P>Recoveries </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2><P>Charge-offs:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2><P>Mortgage loans:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="65%" VALIGN="TOP">
<FONT SIZE=2><P>Single-family </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(764</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(105</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Consumer loans </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(1</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total charge-offs </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(765</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(105</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Net charge-offs </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(765</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(105</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Balance at end of period </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 15,599</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 10,839</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 ROWSPAN=2 HEIGHT=15>
<FONT SIZE=2><P>Allowance for loan losses as a percentage of gross loans held for<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Investment.</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">1.13%</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">0.82%</FONT></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 ROWSPAN=2 HEIGHT=15>
<FONT SIZE=2><P>Net charge offs as a percentage of average loans outstanding <BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>during the period</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">0.22%</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">0.03%</FONT></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" COLSPAN=2>&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" COLSPAN=2 ROWSPAN=2 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Allowance for loan losses as a percentage of non-performing loans<BR>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>at the end of the period</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" ROWSPAN=2 HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="15%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">103.83%</FONT></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">270.16%</FONT></TD>
</TR>
</TABLE>
</P>

<FONT SIZE=2>
<B>
<P ALIGN="JUSTIFY">Non-Interest Income.  </B>Total non-interest income decreased $6.0 million, or 81 percent, to $1.4 million during the quarter ended September 30, 2007 from $7.4 million during the same period of fiscal 2007.  The decrease was primarily attributable to a decrease in the gain on sale of loans, a decrease in gain on sale of real estate and a decrease in other income.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The gain on sale of loans decreased $3.4 million, or 97 percent, to $122,000 for the quarter ended September 30, 2007 from $3.5 million in the same quarter of fiscal 2007.  The decrease was a result of a lower average loan sale margin and lower volume of loans originated for sale.  The average loan sale margin for PBM during the first quarter of fiscal 2008 was 0.11 percent, down 100 basis points from 1.11 percent in the same period of fiscal 2007.  The decrease in the average loan sale margin was primarily attributable to a $309,000 lower of cost or market adjustment on unsaleable loans that were moved to loans held for investment, the $73,000 loss on derivative financial instruments consistent with SFAS
No. 133, and a $70,000 reserve provision for loans sold that are subject to
early payment default repurchase. The derivative financial instruments gain in
the quarter ended September 30, 2006 was $319,000. As of September 30, 2007, the
total reserve for loans sold that are subject to early payment default
repurchase was $454,000, compared to $384,000 at June 30, 2007 and $215,000 at
September 30, 2006. The volume of loans originated for sale decreased to $99.5
million in the first quarter of fiscal 2008 as compared to $319.5 million during
the same period last year. The decrease in the loan sale margin was primarily
attributable to the mortgage banking environment which remains highly
competitive and volatile as a result  </P>
<P ALIGN="center">18</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">of the well-publicized collapse of the sub-prime loan market,
which has eroded loan sale prices and liquidity in the secondary market.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Other income decreased $548,000, or 93 percent, to $43,000 in the first quarter of fiscal 2008 from $591,000 in the same quarter of fiscal 2007.  The decrease was primarily attributable to a charge-off recovery of $200,000 in the first quarter of fiscal 2007 (not replicated in fiscal 2008) and a loss in real estate operations.  Net real estate operations for the first quarter of fiscal 2008 was a loss of $365,000 as compared to a loss of $4,000 in the comparable period last year.  As of September 30, 2007, there were 14 properties in real estate owned, compared to one property in real estate owned at September 30, 2006.</P>
<P ALIGN="JUSTIFY"> </P>
<B><P ALIGN="JUSTIFY">Non-Interest Expense.  </B>Total non-interest expense in the quarter ended September 30, 2007 was $7.6 million, a decrease of $591,000 or seven percent, as compared to $8.2 million in the same quarter of fiscal 2007.  The decrease in non-interest expense was primarily the result of a decrease in compensation expense, partly offset by higher professional expenses.  The decrease in compensation expense was primarily attributable to fewer mortgage banking personnel in the first quarter of fiscal 2008 compared to the same quarter of fiscal 2007.</P>
<P ALIGN="JUSTIFY"> </P>
<B><P ALIGN="JUSTIFY">Income taxes.  </B>Income tax expense was $845,000 for the quarter ended September 30, 2007 as compared to $4.0 million during the same period of fiscal 2007.  The effective income tax rate for the quarter ended September 30, 2007 increased to 52.7 percent as compared to 43.3 percent for the same quarter last year.  The increase in the effective income tax rate was primarily the result of a higher percentage of permanent tax differences relative to income before taxes.  The Corporation believes that the effective income tax rate applied in the first quarter of fiscal 2008 reflects its current income tax obligations.</P>
<B><P ALIGN="JUSTIFY">Asset Quality</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Non-accrual loans decreased to $15.0 million at September 30, 2007 from $15.9 million at June 30, 2007.  The non-accrual loans at September 30, 2007 were comprised of 20 single-family loans ($6.7 million), 17 single-family loans repurchased from, or unable to sell to, investors ($4.8 million), 24 construction loans ($3.1 million), one multi-family loan ($251,000) and three commercial business loans ($172,000).  No interest accruals were made for loans that were past due 90 days or more.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The non-accrual and 90 days or more past due loans as a percentage of net loans held for investment decreased to 1.10 percent at September 30, 2007 from 1.18 percent at June 30, 2007.  Real estate owned was $5.6 million at September 30, 2007, up 47 percent from $3.8 million at June 30, 2007.  Non-performing assets as a percentage of total assets increased to 1.28 percent at September 30, 2007 from 1.20 percent at June 30, 2007.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">In fiscal 2007, the Bank established a $2.6 million specific loan loss reserve on 23 individual construction loans in a single-family construction project located in Coachella, California.  The Bank believes that significant misrepresentations were made to secure the Bank's involvement in the project and as a result the Bank is vigorously pursuing legal remedies to protect the Bank's interests.  The Bank has delivered demands to the individual borrowers, mortgage loan broker and builder who knowingly misled the Bank on certain key aspects of the loans and the project, which were ignored by the respective parties.  Therefore, the Bank has filed lawsuits alleging loan fraud by the 23 individual borrowers, misrepresentation fraud by the mortgage loan broker and misuse of funds fraud by the contractor.  The establishment of the specific loan loss reserve is consistent with the improved land value based on a recent appraisal.  Given the number of parties involved or soon to be involved, the com
plexity of the transaction and probable fraud, this matter may take an extended period of time to resolve.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">During the quarter ended September 30, 2007, the Bank repurchased $1.7 million of loans from investors, resulting in a specific loan loss reserve of approximately $164,000 on these loans.  The loan repurchases in the quarter ended September 30, 2006 was $1.3 million with a specific loan loss reserve of $47,000.  Most of the repurchases were the result of early payment default, which in many cases is the result of fraud.  The Bank has made procedural changes to improve the underwriting process but it is too soon to determine if the tighter underwriting standards will curtail this problem.        </P>
<P ALIGN="center">19</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank reviews loans individually to identify when impairment has occurred.  A loan is identified as impaired when it is deemed probable that the borrower will be unable to meet the scheduled principal and interest payments under the terms of the loan agreement.  Impairment is based on the present value of expected future cash flows discounted at the loan's effective interest rate, except that as a practical expedient, the Bank may measure impairment based on a loan's observable market price or the fair value of the collateral if the loan is collateral dependent.</P>

<P>The following table is provided to disclose details on asset quality (dollars in thousands):</P>
<B><P ALIGN="CENTER"></P></B></FONT>
<P ALIGN="CENTER"><CENTER>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="56%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER"> At September 30, </B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">        At June 30,</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">       2007</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">          2007</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Loans accounted for on a non-accrual basis:</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>Mortgage loans:</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Single-family </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 11,517</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 13,271</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Multi-family </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">251</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Construction </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">3,084</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">2,357</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>Commercial business loans </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">172</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">171</FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Other loans </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">108</FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">15,024</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">15,907</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Accruing loans which are contractually past due<BR>
     &nbsp;&nbsp;&nbsp;&nbsp;
     90 days or more </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"></P>
<P ALIGN="RIGHT">-</FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>Total of non-accrual and 90 days past due loans </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">15,024</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">15,907</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Real estate owned, net </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">5,567</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">3,804</FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>     &nbsp;&nbsp;&nbsp;&nbsp;     Total non-performing assets </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 20,591</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp; 19,711</FONT></TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">
<FONT SIZE=2><P>Restructured loans </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; -</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; -</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom" ROWSPAN=2 HEIGHT=15>
<FONT SIZE=2><P>Non-accrual and 90 days or more past due loans <BR>
     &nbsp;&nbsp;&nbsp;&nbsp;
     as a percentage of loans held for <BR>
     &nbsp;&nbsp;&nbsp;&nbsp;
     investment, net </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="bottom" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="bottom" HEIGHT=7>
<FONT SIZE=2><P ALIGN="RIGHT">             </P>
<P ALIGN="RIGHT">1.10%</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=7>
<FONT SIZE=2><P ALIGN="RIGHT">             </P>
<P ALIGN="RIGHT">1.18%</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom" ROWSPAN=2 HEIGHT=15>
<FONT SIZE=2><P>Non-accrual and 90 days or more past due loans <BR>
     &nbsp;&nbsp;&nbsp;&nbsp;
     as a percentage of total assets </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=15><P></P></TD>
<TD WIDTH="3%" VALIGN="bottom" ROWSPAN=2 HEIGHT=15><P></P></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="bottom" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">0.94%</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">0.96%</FONT></TD>
</TR>
<TR><TD WIDTH="56%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="56%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Non-performing assets as a percentage of <BR>
     &nbsp;&nbsp;&nbsp;&nbsp;
     total assets </FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">                 </P>
<P ALIGN="RIGHT">1.28%</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">                 </P>
<P ALIGN="RIGHT">1.20%</FONT></TD>
</TR>
</TABLE>
</CENTER></P>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Total classified loans (including loans designated as special mention) were $28.8 million at September 30, 2007, a decrease of $3.5 million, or 11 percent, from $32.3 million at June 30, 2007.  The classified loans at September 30, 2007 consist of 17 loans in the special mention category (nine single-family loans of $3.0 million, three construction loans of $1.7 million, one commercial real estate loan of $963,000, one multi-family loan of $370,000 and three commercial business loans of $364,000), 87 loans in the substandard category (55 single-family loans of $17.7 million, two multi-family loans of $695,000, three commercial real estate loans of $739,000, 24 construction loans of $2.6 million and three commercial business loans of $172,000) and 23 construction loans in the doubtful category ($529,000).  The decrease in classified loans is the result of a combination of factors, including loan upgrades, payoffs, further downgrades and foreclosures.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The classified loans at June 30, 2007 consisted of 24 loans
in the special mention category (12 single-family loans of $5.6 million, three
multi-family loans of $3.3 million, five construction loan of $2.6 million, two
commercial real estate loans of $1.5 million and two commercial business loans
of $263,000) and 85 loans in the substandard category (52 single-family loans of
$15.0 million, 23 construction loans of  </P>
<P ALIGN="center">20</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">$2.4 million, three commercial real estate loans of $745,000,
one multi-family loan of $444,000, five commercial business loans of $296,000
and one other loan of $108,000).  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As of September 30, 2007, real estate owned was comprised of 14 properties (seven from loan repurchases and seven from loans held for investment), primarily located in Southern California, with a net fair value of $5.6 million.  A new appraisal was obtained on each of the properties and fair value was calculated by using the lower of appraised value or the listing price of the property.  As of June 30, 2007, real estate owned was comprised of 10 properties (three from loan repurchases and seven from loans held for investment), primarily located in Southern California, with a net fair value of $3.8 million.  For the quarter ended September 30, 2007, eight real estate owned properties were acquired in the settlement of loans, while four real estate owned properties were sold for a net gain of $61,000.</P>
<P ALIGN="JUSTIFY"></P>
<B><P>Loan Volume Activities</P>
</B>
<P>The following table is provided to disclose details related to the volume of loans originated, purchased and sold (in thousands):</P>
<P ALIGN="CENTER"></P></FONT>
<P ALIGN="RIGHT">
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="31%" VALIGN="TOP" COLSPAN=4>
<FONT SIZE=2>
<B><P ALIGN="CENTER">For the Quarters Ended</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="31%" VALIGN="TOP" COLSPAN=4 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">          2007</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=17 style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">      2006</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3; border-top-style:solid; border-top-width:1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Loans originated for sale:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Retail originations </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$   34,559</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$    79,083</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Wholesale originations</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">64,954</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">240,458</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total loans originated for sale (1) </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">99,513</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">319,541</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Loans sold:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Servicing released</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(94,639</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(314,648</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Servicing retained</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(2,139</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(1,407</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total loans sold (2) </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(96,778</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(316,055</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Loans originated for investment:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Mortgage loans:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Single-family </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">30,295</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">48,429</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Multi-family </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,514</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,792</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Commercial real estate </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,506</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">8,604</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Construction </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">9,678</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7,170</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Commercial business loans </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">165</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">1,492</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Other loans</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">1,119</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">

<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total loans originated for investment (3)
</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">49,158</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">74,606</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Loans purchased for investment:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Mortgage loans:</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Multi-family</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">42,209</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">35,514</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp; </FONT>Total loans purchased for
investment </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">42,209</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">35,514</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=4 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP">
<FONT SIZE=2><P>Mortgage loan principal repayments</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(72,341</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">(78,446</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR><TD WIDTH="67%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>Real estate acquired in the settlement of loans </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(3,682</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P ALIGN="RIGHT">(414</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15>
<FONT SIZE=2><P>)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Increase in other items, net (4) </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">722</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">12,645</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-bottom-style: solid; border-bottom-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=15 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="67%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Net increase in loans held for investment and loans held for
sale </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$    18,801</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$    47,391</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=5 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
</TABLE>
</P>

<FONT SIZE=1>

<B><P ALIGN="CENTER"></P>

</B></FONT><FONT SIZE=2>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="5%" VALIGN="bottom">
<font size="1">&nbsp;</font></TD>
<TD WIDTH="94%" VALIGN="bottom">
<font size="1">&nbsp;</font></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="top">
<font size="2">(1)</font></TD>
<TD WIDTH="94%" VALIGN="top">
<FONT SIZE=2>Primarily comprised of PBM loans originated for sale, totaling $97.1 million and $311.3 million for the quarters ended September 30, 2007 and 2006, respectively.</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="top">
<font size="2">(2)</font></TD>
<TD WIDTH="94%" VALIGN="top">
<FONT SIZE=2>Primarily comprised of PBM loans sold, totaling $95.1 million and $309.3 million for the quarters ended September 30, 2007 and 2006, respectively.</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="top">
<font size="2">(3)</font></TD>
<TD WIDTH="94%" VALIGN="top">
<FONT SIZE=2>Primarily comprised of PBM loans originated for investment, totaling $33.6 million and $48.2 million for the quarters ended September 30, 2007 and 2006, respectively.</FONT></TD>
</TR>
<TR><TD WIDTH="5%" VALIGN="top">
<font size="2">(4)</font></TD>
<FONT SIZE=1>
<TD WIDTH="94%" VALIGN="top">
<FONT SIZE=2>Includes net changes in undisbursed loan funds, deferred loan fees or costs and allowance for loan losses.</FONT></TD>
  </font>
</TR>
</TABLE>
<P align="center">21</P>
<P>&lt;PAGE&gt;</P>

<B>
<P>Liquidity and Capital Resources</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation's primary sources of funds are deposits, proceeds from the sale of loans originated for sale, proceeds from principal and interest payments on loans, proceeds from the maturity of investment securities and FHLB - San Francisco advances. While maturities and scheduled amortization of loans and investment securities are a relatively predictable source of funds, deposit flows, mortgage prepayments and loan sales are greatly influenced by general interest rates, economic conditions and competition.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The primary investing activity of the Bank is the origination and purchase of loans held for investment.  During the first quarter of fiscal 2008 and 2007, the Bank originated loans in the amounts of $148.7 million and $394.1 million, respectively.  In addition, the Bank purchased loans from other financial institutions in the first quarter of fiscal 2008 and 2007 in the amounts of $42.2 million and $35.5 million, respectively.  The Bank's mortgage banking activities resulted in total loans sold in the first quarter of fiscal 2008 and 2007 of $96.8 million and $316.1 million, respectively.  At September 30, 2007, the Bank had loan origination commitments totaling $36.7 million and undisbursed loans in process totaling $24.1 million.  The Bank anticipates that it will have sufficient funds available to meet its current loan origination commitments.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank's primary financing activity is gathering deposits.  During the first quarter of fiscal 2008 and 2007, the net increase (decrease) in deposits was $10.8 million and $(1.3) million, respectively.  On September 30, 2007, time deposits that are scheduled to mature in one year or less were $472.1 million.  Historically, the Bank has been able to retain a significant amount of its time deposits as they mature by adjusting deposit rates to the current interest rate environment.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank must maintain an adequate level of liquidity to ensure the availability of sufficient funds to support loan growth and deposit withdrawals, to satisfy financial commitments and to take advantage of investment opportunities. The Bank generally maintains sufficient cash and cash equivalents to meet short-term liquidity needs.  At September 30, 2007, total cash and cash equivalents were $14.2 million, or 0.89 percent of total assets.  Depending on market conditions and the pricing of deposit products and FHLB - San Francisco advances, the Bank may continue to rely on FHLB - San Francisco advances for part of its liquidity needs.  As of September 30, 2007, the remaining available borrowing capacity at FHLB - San Francisco was $352.3 million, and the remaining available borrowing capacity at the Bank's correspondent bank was $60.0 million. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Although the OTS eliminated the minimum liquidity requirement for savings institutions in April 2002, the regulation still requires thrifts to maintain adequate liquidity to assure safe and sound operations. The Bank's average liquidity ratio (defined as the ratio of average qualifying liquid assets to average deposits and borrowings) for the quarter ended September 30, 2007 decreased to 4.8 percent from 7.2 percent during the prior quarter ended June 30, 2007.</P>
<P ALIGN="JUSTIFY">  </P>
<P ALIGN="JUSTIFY">The Bank is required to maintain specific amounts of capital pursuant to OTS requirements.  Under the OTS prompt corrective action provisions, a minimum ratio of 1.5 percent for Tangible Capital is required to be deemed other than &quot;critically undercapitalized,&quot; while a minimum of 5.0 percent for Core Capital, 10.0 percent for Total Risk-Based Capital and 6.0 percent for Tier 1 Risk-Based Capital is required to be deemed &quot;well capitalized.&quot;  As of September 30, 2007, the Bank exceeded all regulatory capital requirements with Tangible Capital, Core Capital, Total Risk-Based Capital and Tier 1 Risk-Based Capital ratios of 7.2 percent, 7.2 percent, 12.0 percent and 10.8 percent, respectively.</P>
<P ALIGN="center">22</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank's actual and required capital amounts and ratios as of September 30, 2007 are as follows (dollars in thousands):</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">        Amount</B></FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"> Percent</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="TOP">
<FONT SIZE=2><P>Tangible capital</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 115,165</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7.18%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Requirement </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">32,071</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">   &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;   2.00</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Excess over requirement</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp; 83,094</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">5.18%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="TOP">
<FONT SIZE=2><P>Core capital</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 115,165</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7.18%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Requirement to be &quot;Well Capitalized&quot; </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"> 80,179</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>5.00</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Excess over requirement</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"> $&nbsp;&nbsp; 34,986</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">2.18%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="TOP">
<FONT SIZE=2><P>Total risk-based capital</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 124,477</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">11.97%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Requirement to be &quot;Well Capitalized&quot; </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"> 104,004</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>10.00</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Excess over requirement</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp; 20,473</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">1.97%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="69%" VALIGN="TOP">
<FONT SIZE=2><P>Tier 1 risk-based capital</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 112,199</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">10.79%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Requirement to be &quot;Well Capitalized&quot; </FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"> 62,402</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">
<FONT SIZE=2>&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </FONT>6.00</FONT></TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="69%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Excess over requirement</FONT></TD>
<TD WIDTH="16%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;   49,797</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="12%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">4.79%</FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2>
<B><P ALIGN="JUSTIFY">Commitments and Derivative Financial Instruments</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Corporation is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.  These financial instruments include commitments to extend credit, in the form of originating loans or providing funds under existing lines of credit, and forward loan sale agreements to third parties.  These instruments involve, to varying degrees, elements of credit and interest-rate risk in excess of the amount recognized in the accompanying consolidated statements of financial condition.  The Corporation's exposure to credit loss, in the event of non-performance by the counter party to these financial instruments, is represented by the contractual amount of these instruments.  The Corporation uses the same credit policies in entering into financial instruments with off-balance sheet risk as it does for on-balance sheet instruments.  For discussion on commitments and derivative financial instruments, see Note 5 of the Notes to Una
udited Interim Consolidated Financial Statements on page 7.</P>
<B><P ALIGN="JUSTIFY">Stockholders' Equity</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The ability of the Corporation to pay dividends depends primarily on the  ability of the Bank to pay dividends to the Corporation.  The  Bank may not declare or pay a cash dividend if the effect thereof would cause its net worth to be reduced below the amount required  for the liquidation account established by the Bank in connection with its Conversion or the regulatory capital requirements imposed  by federal and state regulation.  The Corporation paid $1.1 million of cash dividends to its shareholders in the first three months of fiscal 2008. </P>
<P ALIGN="JUSTIFY"> </P>
<P ALIGN="JUSTIFY">The Corporation repurchased 150,712 shares under the existing stock repurchase programs during the first three months of fiscal 2008 at an average price of $22.40 per share.  As of September 30, 2007, 47 percent of the authorized shares from the June 2007 stock repurchase program were purchased, leaving 168,135 shares available for future repurchase.  During the first three months of fiscal 2008, the Corporation also repurchased 930 shares of restricted stock from employees in lieu of distribution to employees (to satisfy the minimum income tax required to be withheld from employees) at an average price of $22.66 per share.  During the first three months of fiscal 2008, a total of 7,500 stock options with an average strike price of $9.15 per share were exercised.</P>
<P ALIGN="center">23</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<B><P ALIGN="JUSTIFY">Incentive Plans</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As of September 30, 2007, the Corporation had four share-based compensation plans, which are described below.  These plans include the 2006 Equity Incentive Plan, 2003 Stock Option Plan, 1996 Stock Option Plan and 1997 Management Recognition Plan.  The compensation cost that has been charged against income for these plans was $186,000 and $28,000 for the quarters ended September 30, 2007 and 2006, respectively.  The income tax benefit recognized in the Condensed Consolidated Statements of Operations for share-based compensation plans was $6,000 and $23,000 for the quarters ended September 30, 2007 and 2006, respectively.</P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Equity Incentive Plan.  </B>The Corporation established and the shareholders approved the 2006 Equity Incentive Plan (&quot;2006 Plan&quot;) for directors, advisory directors, directors emeriti, officers and employees of the Corporation and its subsidiary.  The 2006 Plan authorizes 365,000 stock options and 185,000 shares of restricted stock.  The 2006 Plan also provides that no person may be granted more than 73,000 shares of stock options or 27,750 shares of restricted stock in any one year. </P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">a) Equity Incentive Plan - Stock Options.</B>  Under the 2006 Plan, options may not be granted at a price less than the fair market value at the date of the grant.  Options typically vest over a five-year period on a pro-rata basis as long as the director, advisory director, director emeriti, officer or employee remains in service to the Corporation.  The options are exercisable after vesting for up to the remaining term of the original grant.  The maximum term of the options granted is 10 years.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The fair value of each option grant is estimated on the date of the grant using the Black-Scholes option valuation model with the assumptions noted in the following table.  The expected volatility is based on implied volatility from historical common stock closing prices for the last 84 months.  The expected dividend yield is based on the most recent quarterly dividend on an annualized basis.  The expected term is based on the historical experience of all fully vested stock option grants and is reviewed annually.  The risk-free interest rate is based on the U.S. Treasury note rate with a term similar to the underlying stock option on the particular grant date.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">A total of 12,000 options were forfeited in the first quarter of fiscal 2008.  There was no other activity.  As of September 30, 2007, there were 189,700 options available for future grants under the 2006 Plan. </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The following is a summary of the stock option activity in the 2006 Plan for the quarter ended September 30, 2007:</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B>
<P ALIGN="CENTER">Options</B></FONT></TD>
<TD WIDTH="13%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="13%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Weighted-<BR>
Average<BR>
Exercise<BR>
Price</B></FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Weighted-<BR>
Average<BR>
Remaining<BR>
Contractual<BR>
Term (Years)</B></FONT></TD>
<TD WIDTH="13%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Aggregate<BR>
Intrinsic<BR>
Value<BR>
($000)</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Outstanding at July 1, 2007 </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">187,300</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$ 28.31</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="bottom">
<FONT SIZE=2><P>Granted </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="bottom">
<FONT SIZE=2><P>Exercised </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Forfeited </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(12,000</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 28.31</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Outstanding at September 30, 2007 </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">175,300</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"> $ 28.31 </FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">9.36</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Vested and expected to vest at September 30, 2007</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">140,240</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 28.31</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">9.36</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Exercisable at September 30, 2007</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As of September 30, 2007, there was $792,000 of unrecognized compensation expense related to unvested share-based compensation arrangements granted under the stock options in the 2006 Plan.  This expense is expected to be recognized over a weighted-average period of 4.4 years.  The forfeiture rate during the first three months of fiscal 2008 was 20 percent and was calculated by using the historical forfeiture experience of all fully vested stock option grants and is reviewed annually.</P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">b) Equity Incentive Plan - Restricted Stock.</B> The
Corporation will use 185,000 shares of its treasury stock to fund the 2006 Plan.
Awarded shares typically vest over a five-year period as long as the director,  </P>
<P ALIGN="center">24</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">advisory director, director emeriti, officer or employee
remains in service to the Corporation. Once vested, a recipient of restricted
stock will have all rights of a shareholder, including the power to vote and the
right to receive dividends. The Corporation recognizes compensation expense for
the restricted stock awards based on the fair value of the shares at the award
date.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">A total of 4,000 shares of restricted stock were awarded while 6,000 shares were forfeited in the first quarter of fiscal 2008.  At September 30, 2007, the value of the unearned restricted stock was $1.4 million, and reported as a reduction to stockholders' equity (included in the Condensed Consolidated Statements of Financial Condition under additional paid-in capital, as per SFAS No. 123R).  As of September 30, 2007, there were 124,250 shares of restricted stock available for future awards.</P>

<P ALIGN="JUSTIFY">A summary of the status of the Corporation's unvested restricted stock as of September 30, 2007 and changes during the quarter ended September 30, 2007 is presented below: </P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B>
<P ALIGN="CENTER">Unvested Shares</B></FONT></TD>
<TD WIDTH="19%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="19%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Weighted-Average<BR>
Award Date<BR>
Fair Value</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Unvested at July 1, 2007 </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">62,750</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$ 26.49</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="63%" VALIGN="bottom">
<FONT SIZE=2><P>Granted </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">4,000</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 18.09</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="63%" VALIGN="bottom">
<FONT SIZE=2><P>Vested </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Forfeited </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(6,000</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 26.49</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Unvested at September 30, 2007 </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">60,750</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 25.94</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Expected to vest at September 30, 2007</FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">48,600</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 25.94</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As of September 30, 2007, there was $1.4 million of unrecognized compensation expense related to unvested share-based compensation arrangements awarded under the restricted stock in the 2006 Plan.  This expense is expected to be recognized over a weighted-average period of 4.4 years.  Similar to options, a forfeiture rate of 20 percent is used for the restricted stock compensation expense calculations.  </P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Stock Option Plans.</B>  The Corporation established the 1996 Stock Option Plan and the 2003 Stock Option Plan (collectively, the &quot;Stock Option Plans&quot;) for key employees and eligible directors under which options to acquire up to 1.15 million shares and 352,500 shares of common stock, respectively, may be granted.  Under the Stock Option Plans, options may not be granted at a price less than the fair market value at the date of the grant.  Options vest over a five-year period on a pro-rata basis as long as the employee or director remains in service to the Corporation.  The options are exercisable after vesting for up to the remaining term of the original grant.  The maximum term of the options granted is 10 years.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">On April 28, 2005, the Board of Directors accelerated the vesting of 136,950 unvested stock options, which were previously granted to directors, officers and key employees who had three or more continuous years of service with the Corporation or an affiliate of the Corporation.  The Board believed that it was in the best interest of the shareholders to accelerate the vesting of these options which were granted prior to January 1, 2004, since it will have a positive impact on the future earnings of the Corporation.  This action was taken as a result of SFAS No. 123R which the Corporation adopted on July 1, 2005.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As a result of accelerating the vesting of these options, the Corporation recorded a $320,000 charge to compensation expense during the quarter ended June 30, 2005.  This charge represents a new measurement of compensation cost for these options as of the modification date.  The modification introduced the potential for an effective renewal of the awards as some of these options may have been forfeited by the holders.  This charge will require quarterly adjustment in future periods for actual forfeiture experience.  For the three months ended September 30, 2007, a recovery of $23,000 was realized; and since inception, a $301,000 recovery has been realized.  The Corporation estimates that the compensation expense related to these options that would have been recognized over their remaining vesting period pursuant to the transition provisions of SFAS No. 123R is $1.7 million.  Because these options are now fully vested, they are not subject to the provisions of SFAS No. 123R.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The fair value of each option grant is estimated on the date of the grant using the Black-Scholes
option valuation model with the assumptions noted in the following table. The
expected volatility is based on implied volatility from historical common stock
closing prices for the last 84 months. The expected </P>
<P ALIGN="center">25</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">dividend yield is based on the most recent quarterly dividend
on an annualized basis. The expected term is based on the historical experience
of all fully vested stock option grants and is reviewed annually. The risk-free
interest rate is based on the U.S. Treasury note rate with a term similar to the
underlying stock option on the particular grant date.</P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="60%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Quarter</B></FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Quarter</B></FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Ended</B></FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Ended</B></FONT></TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2>
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="25%" VALIGN="TOP" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2006</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="JUSTIFY">Expected volatility </FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">22%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">23%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="JUSTIFY">Weighted-average volatility </FONT></TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">22%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">23%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="JUSTIFY">Expected dividend yield </FONT></TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">3.6%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">2.0%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR><TD WIDTH="50%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="JUSTIFY">Expected term (in years) </FONT></TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7.4</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">7.4</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="50%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="JUSTIFY">Risk-free interest rate </FONT></TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">4.8%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="20%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">4.5% - 5.0%</FONT></TD>
<TD WIDTH="5%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">A total of 50,000 options were granted, 35,200 options were forfeited and 7,500 options were exercised in the first quarter of fiscal 2008.  This compares to a total of 64,000 options granted and 6,500 options exercised in the first quarter of fiscal 2007.  There was no other activity in the first quarter of fiscal 2007.  As of September 30, 2007 and 2006, the number of options available for future grants under the Stock Option Plans were 7,400 and 43,200 options, respectively.</P>

<P ALIGN="JUSTIFY">The following is a summary of the activity in the Stock Option Plans for the quarter ended September 30, 2007:</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B>
<P ALIGN="CENTER">Options</B></FONT></TD>
<TD WIDTH="13%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B>
<P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Weighted-<BR>
Average<BR>
Exercise<BR>
Price</B></FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Weighted-<BR>
Average<BR>
Remaining<BR>
Contractual<BR>
Term (Years)</B></FONT></TD>
<TD WIDTH="11%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Aggregate<BR>
Intrinsic<BR>
Value<BR>
($000)</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Outstanding at July 1, 2007 </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">565,600</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"> $ 20.93 </FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="bottom">
<FONT SIZE=2><P>Granted </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">50,000</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">19.92</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="bottom">
<FONT SIZE=2><P>Exercised </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">(7,500</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">9.15</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Forfeited </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">(35,200</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="11%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">23.49</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Outstanding at September 30, 2007 </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">572,900</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT"> $ 20.84 </FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">6.40</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 2,069</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Vested and expected to vest at September 30, 2007 </FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">532,000</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 20.49</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">6.27</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 2,045</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Exercisable at September 30, 2007</FONT></TD>
<TD WIDTH="10%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">368,400</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="11%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 18.36</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="13%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">5.48</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="9%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 1,951</FONT></TD>
<TD WIDTH="2%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The weighted-average grant-date fair value of options granted during the quarters ended September 30, 2007 and 2006 was $3.94 and $8.43 per share, respectively.  The total intrinsic value of options exercised during the quarters ended September 30, 2007 and 2006 was $104,000 and $43,000, respectively.    </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">As of September 30, 2007, there was $1.4 million of unrecognized compensation expense related to unvested share-based compensation arrangements granted under the Stock Option Plans.  This expense is expected to be recognized over a weighted-average period of 3.0 years.  The forfeiture rate during the first three months of fiscal 2008 was 20% and was calculated by using the historical forfeiture experience of all fully vested stock option grants and is reviewed annually.</P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Management Recognition Plan (&quot;MRP&quot;).</B>  The Corporation established the 1997 MRP to provide key employees and eligible directors with a proprietary interest in the growth, development and financial success of the Corporation through the award of restricted stock.  The Corporation acquired 461,250 shares of its common stock in the open market to fund the 1997 MRP.  All of the 1997 MRP shares have been awarded.  Awarded shares vest over a five-year period as long as the employee or director remains in service to the Corporation.  The Corporation recognizes compensation expense for the MRP based on the fair value of the shares at the award date.  </P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">All of MRP shares were fully vested and distributed as of September 30, 2007.  This compares to the $45,000 value of the unearned MRP at September 30, 2006, and reported as a reduction to stockholders'  </P>

<P ALIGN="center">26</P>

<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<P ALIGN="JUSTIFY">equity (included in the Condensed Consolidated Statements of Financial Condition under additional paid-in capital, as per SFAS No. 123R).</P>

<P ALIGN="JUSTIFY">A summary of the status of the Corporation's unvested MRP shares as of September 30, 2007 and changes during the quarter ended September 30, 2007 is presented below: </P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B>
<P ALIGN="CENTER">Unvested Shares</B></FONT></TD>
<TD WIDTH="19%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Shares</B></FONT></TD>
<TD WIDTH="19%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Weighted-Average<BR>
Award Date<BR>
Fair Value</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 3">
<FONT SIZE=2><P>Unvested at July 1, 2007 </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">3,768</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 13.67</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 3">&nbsp;</TD>
</TR>
<TR><TD WIDTH="63%" VALIGN="bottom">
<FONT SIZE=2><P>Granted </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR><TD WIDTH="63%" VALIGN="bottom">
<FONT SIZE=2><P>Vested </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">(3,768</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 13.67</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>Forfeited </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="63%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Unvested at September 30, 2007 </FONT></TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="15%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="4%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
</TR>
</TABLE>

<FONT SIZE=2>
<B><P>Supplemental Information</P>
</B><P ALIGN="JUSTIFY"></P></FONT>
<P ALIGN="RIGHT">
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="42%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">At</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">At</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">At</B></FONT></TD>
</TR>
<TR><TD WIDTH="42%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">June 30,</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2>
<B><P ALIGN="CENTER">September 30,</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="42%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2007</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">2006</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="42%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
</TR>
<TR><TD WIDTH="42%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="JUSTIFY">Loans serviced for others (in thousands)</FONT></TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 201,156</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 205,788</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="RIGHT">$ 229,895</FONT></TD>
</TR>
<TR><TD WIDTH="42%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP">&nbsp;</TD>
</TR>
<TR>
  <TD WIDTH="42%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Book value per share</FONT></TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp; 20.24</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;     20.22</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="18%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$&nbsp;&nbsp;&nbsp;&nbsp;     20.09</FONT></TD>
</TR>
</TABLE>
</P>

<FONT SIZE=2>
<B><P>ITEM 3 - Quantitative and Qualitative Disclosures about Market Risk.</P>
</B><P ALIGN="JUSTIFY"></P>
</FONT><FONT FACE="CG Times,Times New Roman" SIZE=2><P ALIGN="JUSTIFY">The principal financial objective of the Corporation's interest rate risk management function is to achieve long-term profitability while limiting exposure to the fluctuation of interest rates.  The Bank, through its Asset Liability Committee seeks to reduce the exposure of its earnings to changes in market interest rates by managing the mismatch between asset and liability maturities.  The principal element in achieving this objective is to manage the interest-rate sensitivity of the Bank's assets by holding loans with interest rates subject to periodic market adjustments.  In addition, the Bank maintains a liquid investment securities portfolio comprised of government agency securities and mortgage-backed securities.  The Bank relies on retail deposits as its primary source of funding while utilizing FHLB - San Francisco advances as a secondary source of funding.  As part of its interest rate risk management strategy, the Bank promotes 
transaction accounts and time deposits with terms up to five years.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Through the use of an internal interest rate risk model and the OTS interest rate risk model, the Bank is able to analyze its interest rate risk exposure by measuring the change in net portfolio value (&quot;NPV&quot;) over a variety of interest rate scenarios.  NPV is the net present value of expected cash flows from assets, liabilities and off-balance sheet contracts.  The calculation is intended to illustrate the change in NPV that would occur in the event of an immediate change in interest rates of at least 100 basis points with no effect given to steps that management might take to counter the effect of the interest rate movement.</P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The results of the internal interest rate risk model are reconciled with the results provided by the OTS on a quarterly basis.  Significant deviations are researched and adjusted where applicable.</P>
</FONT><FONT FACE="CG Times,Times New Roman" SIZE=2><P ALIGN="center">27</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="JUSTIFY">The following table is derived from the OTS interest rate risk model and represents the NPV based on the indicated changes in interest rates as of September 30, 2007 (dollars in thousands).  </P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">NPV as Percentage</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16><P></P></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Net</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">NPV</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Portfolio</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">of Portfolio Value</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Sensitivity</B></FONT></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P>Basis Points ("bp")</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Portfolio</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Change</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Value of</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Assets</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2>
<B><P ALIGN="CENTER">Measure</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Change in Rates</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Value</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">(1)</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Assets</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">(2)</B></FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P ALIGN="CENTER">(3)</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1"><P></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">+300 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> $ 102,299 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">$ (44,797</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> $ 1,561,754 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             6.55%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>   -243 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">+200 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 124,629 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(22,467</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,593,834 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             7.82%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>   -116 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">+100 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 139,440 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(7,656</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,619,059 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.61%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>     -37 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">+50 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 144,011 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(3,085</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,629,179 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.84%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>     -14 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">0 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 147,096 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,637,868 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.98%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16><P></P></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">-50 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">147,043</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(53</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,643,630 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.95%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>       -3 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">-100 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">145,459</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(1,637</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,647,987 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.83%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>     -15 bp</FONT></TD>
</TR>
<TR><TD WIDTH="10%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">-200 bp</FONT></TD>
<TD WIDTH="10%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">141,202</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">(5,894</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>)</FONT></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT"> 1,655,926 </FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 align="center">
<FONT SIZE=2><P>             8.53%</FONT></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>     -45 bp</FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="2%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="14%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="21%" VALIGN="TOP" COLSPAN=2 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="1%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="13%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
</TABLE>

<FONT FACE="CG Times,Times New Roman" SIZE=2><P ALIGN="JUSTIFY"></P>

<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=16>
  </TD>
<TD WIDTH="95%" VALIGN="TOP" HEIGHT=16></TD>
</TR>
<TR>
  <TD WIDTH="4%" VALIGN="TOP" HEIGHT=16>
<font size="2">(1)</font></TD>
<TD WIDTH="95%" VALIGN="TOP" HEIGHT=16>

<FONT FACE="CG Times,Times New Roman" SIZE=2>Represents the decrease of the NPV at the indicated interest rate change in comparison to the NPV at September 30, 2007 (&quot;base case&quot;).</FONT></TD>
</TR>
<TR><TD WIDTH="4%" VALIGN="TOP" HEIGHT=16>
<font size="2">(2)</font></TD>
<TD WIDTH="95%" VALIGN="TOP" HEIGHT=16>

<FONT FACE="CG Times,Times New Roman" SIZE=2>Calculated as the NPV divided by the portfolio value of total assets.</FONT></TD>
</TR>
<TR>
  <TD WIDTH="4%" VALIGN="TOP" HEIGHT=16>
<font size="2">(3)</font></TD>
<TD WIDTH="95%" VALIGN="TOP" HEIGHT=16>

<FONT FACE="CG Times,Times New Roman" SIZE=2>Calculated as the change in the NPV ratio from the base case amount assuming the indicated change in interest rates (expressed in basis points).
</FONT>
  </TD>
</TR>
</TABLE>


<P>The following table is derived from the OTS interest rate risk model and represents the change in the NPV at a +200 basis point rate shock at September 30, 2007 and a +200 basis point rate shock at June 30, 2007.</P>
</FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="100%" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="48%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT SIZE=2><P ALIGN="CENTER">At September 30, 2007</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" COLSPAN=3 HEIGHT=17>
<FONT SIZE=2><P ALIGN="CENTER">At June 30, 2007</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=17><P></P></TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" COLSPAN=3 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">(+200 bp rate shock)</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="23%" VALIGN="TOP" COLSPAN=3 HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">(+200 bp rate shock)</FONT></TD>
<TD WIDTH="3%" VALIGN="TOP" HEIGHT=16 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>Pre-shock NPV ratio: NPV as a % of PV Assets</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT"> 8.98</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>%</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16 style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">9.84</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>%</FONT></TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Post-shock NPV ratio: NPV as a % of PV Assets</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">7.82</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>%</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">8.31</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>%</FONT></TD>
</TR>
<TR><TD WIDTH="48%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P>Sensitivity measure: Change in NPV Ratio </FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">116</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>bp</FONT></TD>
<TD WIDTH="15%" VALIGN="TOP" HEIGHT=16>
<FONT SIZE=2><P ALIGN="RIGHT">153</FONT></TD>
<TD WIDTH="12%" VALIGN="TOP" COLSPAN=3 HEIGHT=16>
<FONT SIZE=2><P>bp</FONT></TD>
</TR>
<TR>
  <TD WIDTH="48%" VALIGN="TOP" HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>TB 13a Level of Risk </FONT></TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">Minimal</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
<TD WIDTH="18%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">Minimal</FONT></TD>
<TD WIDTH="8%" VALIGN="TOP" COLSPAN=2 HEIGHT=17 style="border-bottom-style: solid; border-bottom-width: 3"><P></P></TD>
</TR>
</TABLE>

<FONT FACE="CG Times,Times New Roman" SIZE=2><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">As with any method of measuring interest rate risk, certain shortcomings are inherent in the method of analysis presented in the foregoing tables.  For example, although certain assets and liabilities may have similar maturities or periods to repricing, they may react in different degrees to changes in market interest rates.  Also, the interest rates on certain types of assets and liabilities may fluctuate in advance of changes in market interest rates, while interest rates on other types of assets and liabilities may lag behind changes in market interest rates.  Additionally, certain assets, such as adjustable rate mortgage (&quot;ARM&quot;) loans, have features that restrict changes in interest rates on a short-term basis and over the life of the asset.  Further, in the event of a change in interest rates, expected rates of prepayments on loans and early withdrawals from time deposits could likely deviate significantly from those assumed when calculating the tables ab
ove.  It is also possible that, as a result of an interest rate increase, the higher mortgage payments required from ARM borrowers could result in an increase in delinquencies and defaults.  Changes in market interest rates may also affect the volume and profitability of the Corporation's mortgage banking operations.  Accordingly, the data presented in the tables above should not be relied upon as indicative of actual results in the event of changes in interest rates.  Furthermore, the NPV presented in the foregoing tables is not intended to present the fair market value of the Bank, nor does it represent amounts that would be available for distribution to shareholders in the event of the liquidation of the Corporation.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The Bank also models the sensitivity of net interest income
for the 12-month period subsequent to any given month-end assuming a dynamic
balance sheet (accounting for the Bank's current balance sheet, 12-month
business plan, embedded options, rate floors, periodic caps, lifetime caps, and
loan, investment, deposit and borrowing cash flows, among others), and
immediate, permanent and parallel movements in </P>
<P ALIGN="center">28</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="JUSTIFY">interest rates of plus 100, plus 200, minus 100 and minus 200
basis points. The following table describes the results of the analysis at
September 30, 2007 and June 30, 2007.</P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 CELLPADDING=0 WIDTH="90%" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="47%" VALIGN="TOP" COLSPAN=3 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">At September 30, 2007</B></FONT></TD>
<TD WIDTH="6%" VALIGN="TOP" ROWSPAN=7>&nbsp;</TD>
<TD WIDTH="47%" VALIGN="TOP" COLSPAN=3 style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">At June 30, 2007</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P>Basis Point (bp)</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Change in</B></FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P>Basis Point (bp)</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2>
<B><P ALIGN="CENTER">Change in</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Change in Rates</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Net Interest Income</B></FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Change in Rates</B></FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<B><P>Net Interest Income</B></FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">+200 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>           +1.18%</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="CENTER">+200 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P align="center">             -0.97%</FONT></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">+100 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center">
<FONT SIZE=2><P>           +6.50%</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">+100 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">  +3.76%</FONT></TD>
</TR>
<TR><TD WIDTH="20%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">-100 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center">
<FONT SIZE=2><P>         +10.30%</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">-100 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP">
<FONT SIZE=2><P ALIGN="CENTER">+11.52%</FONT></TD>
</TR>
<TR>
  <TD WIDTH="20%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">-200 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" align="center" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>           +6.83%</FONT></TD>
<TD WIDTH="21%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">-200 bp</FONT></TD>
<TD WIDTH="2%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="24%" VALIGN="TOP" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">+11.18%</FONT></TD>
</TR>
</TABLE>

<FONT SIZE=2><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">At September 30, 2007, the Bank was liability sensitive.  Therefore, the results project a larger increase in net interest income over the subsequent 12-month period in a declining interest rate environment as compared to a rising interest rate environment.  At June 30, 2007, the Bank was also liability sensitive.  It should be noted, however, that the asset/liability sensitivity described is largely the result of projected balance sheet growth.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Management believes that the assumptions used to complete the analysis described in the table above are reasonable.  However, past experience has shown that immediate, permanent and parallel movements in interest rates will not necessarily occur.  Additionally, while the analysis provides a tool to evaluate the projected net interest income to changes in interest rates, actual results may be substantially different if actual experience differs from the assumptions used to complete the analysis, particularly with respect to the 12-month business plan when asset growth is forecast.  Therefore, the model results that we disclose should be thought of as a risk management tool to compare the trends of our current disclosure to previous disclosures, over time, within the context of the actual performance of the treasury yield curve. </P>

<B><P>ITEM 4 - Controls and Procedures.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">An evaluation of the Corporation's disclosure controls and procedure (as defined in Section 13a-15(e) or 15d-15(e) of the Securities Exchange Act of 1934 (the &quot;Act&quot;)) was carried out under the supervision and with the participation of the Corporation's Chief Executive Officer, Chief Financial Officer and the Corporation's Disclosure Committee as of the end of the period covered by this quarterly report.  The Corporation's Chief Executive Officer and Chief Financial Officer concluded that the Corporation's disclosure controls and procedures as currently in effect are effective in ensuring that the information required to be disclosed by the Corporation in the reports it files or submits under the Act is (i) accumulated and communicated to the Corporation's management (including the Chief Executive Officer and Chief Financial Officer) in a timely manner, and (ii) recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">In addition, there have been no changes in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Act) that occurred during the three months ended September 30, 2007, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.</P>

<B><U><P ALIGN="JUSTIFY">PART II - OTHER INFORMATION</P>
</B></U><P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Item 1.  Legal Proceedings.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">From time to time, the Corporation or its subsidiaries are engaged in legal proceedings in the ordinary course of business, none of which are currently considered to have a material impact on the Corporation's financial position or results of operations.</P>
<P ALIGN="JUSTIFY"></P>
<B><P ALIGN="JUSTIFY">Item 1A.  Risk Factors.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">There are no material changes from the risk factors as previously disclosed in the Corporation's Form 10-K for the fiscal year ended June 30, 2007.</P>
<P ALIGN="center">29</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<B><P ALIGN="JUSTIFY">Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">The table below represents the Corporation's purchases of equity securities for the first quarter of fiscal 2008.</P>
<P ALIGN="JUSTIFY"></P></FONT>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
  <TD WIDTH="26%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2>
<P>Period</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" COLSPAN=2 style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER"></P>

<P ALIGN="CENTER">(a)&nbsp;Total<br>
Number of <br>
Shares Purchased</FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">(b)&nbsp;Average <br>
Price Paid <br>
per Share</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">(c) Total Number of<br>
Shares Purchased as<br>
Part of Publicly<br>
Announced Plan</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="CENTER">(d) Maximum <br>
Number of Shares<br>
that May Yet Be<br>
Purchased Under the<Br>
Plan (1)</FONT></TD>
</TR>
<TR>
  <TD WIDTH="26%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P>July 1 - 31, 2007 </FONT></TD>
<TD WIDTH="16%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">930      </FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P align="center"> (2)</FONT></TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$ 22.66</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">-</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">318,847</FONT></TD>
</TR>
<TR><TD WIDTH="26%" VALIGN="bottom">
<FONT SIZE=2><P>August 1 - 31, 2007 </FONT></TD>
<TD WIDTH="16%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">50,297</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">$ 20.98</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">50,297</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom">
<FONT SIZE=2><P ALIGN="RIGHT">268,550</FONT></TD>
</TR>
<TR>
  <TD WIDTH="26%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P>September 1 - 30, 2007 </FONT></TD>
<TD WIDTH="16%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">100,415</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">$ 23.10</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">100,415</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-bottom-style: solid; border-bottom-width: 1">
<FONT SIZE=2><P ALIGN="RIGHT">168,135</FONT></TD>
</TR>
<TR>
  <TD WIDTH="26%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P>Total </FONT></TD>
<TD WIDTH="16%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">151,642</FONT></TD>
<TD WIDTH="3%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">&nbsp;</TD>
<TD WIDTH="14%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">$ 22.40</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">150,712</FONT></TD>
<TD WIDTH="20%" VALIGN="bottom" style="border-top-style: solid; border-top-width: 1; border-bottom-style: solid; border-bottom-width: 3">
<FONT SIZE=2><P ALIGN="RIGHT">168,135</FONT></TD>
</TR>
</TABLE>

<P ALIGN="JUSTIFY"></P>

<FONT SIZE=2>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="7%" VALIGN="bottom">
&nbsp;</TD>
<TD WIDTH="92%" VALIGN="bottom">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="7%" VALIGN="top">
<font size="2">(1)</font></TD>
<TD WIDTH="92%" VALIGN="top">

<FONT SIZE=2>On June 25, 2007, the Corporation announced a new repurchase plan of 318,847 shares, which expires on June 25, 2008.</FONT></TD>
</TR>
<TR><TD WIDTH="7%" VALIGN="top">
<font size="2">(2)</font></TD>
<FONT SIZE=1>
<TD WIDTH="92%" VALIGN="top">

<FONT SIZE=2>Represents shares repurchased from employees to satisfy tax withholding obligations in connection with the vesting of restricted stock awards.</FONT></TD>
  </font>
</TR>
</TABLE>

<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">During the quarter ended September 30, 2007, the Corporation did not sell any securities that were not registered under the Securities Act of 1933. </P>
<B><P ALIGN="JUSTIFY">Item 3.  Defaults Upon Senior Securities.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Not applicable.</P>
<B>
<P ALIGN="JUSTIFY">Item 4.  Submission of Matters to a Vote of Security Holders.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Not applicable.</P>
<B><P ALIGN="JUSTIFY">Item 5.  Other Information.</P>
</B><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Not applicable.</P>
</FONT><FONT SIZE=1>
</FONT><B><FONT SIZE=2><P ALIGN="JUSTIFY">Item 6.  Exhibits.</P>
</B></FONT><FONT SIZE=1><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">Exhibits:</P>




<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<FONT SIZE=2>3.1</FONT></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify">
<FONT SIZE=2>Certificate of Incorporation of Provident Financial Holdings, Inc. (Incorporated by reference to Exhibit 3.1 to the Corporation's Registration Statement on Form S-1 (File No. 333-2230))</FONT></TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<FONT SIZE=2>3.2</FONT></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify">
<FONT SIZE=2>Bylaws of Provident Financial Holdings, Inc. (Incorporated by reference to Exhibit 3.2 to the Corporation's Form 8-K dated October 25, 2007).
</FONT></TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.1</font></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify"><FONT SIZE=2>Employment Agreement with Craig G. Blunden (Incorporated by reference to Exhibit 10.1 to the Corporation's Form 8-K dated December 19, 2005)</FONT></TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.2</font></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify"><FONT SIZE=2>Post-Retirement Compensation Agreement with Craig G. Blunden (Incorporated by reference to Exhibit 10.2 to the Corporation's Form 8-K dated December 19, 2005)</FONT></TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.3</font></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify"><FONT SIZE=2>1996 Stock Option Plan (incorporated by reference to Exhibit A to the Corporation's proxy statement dated December 12, 1996)</FONT></TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>
</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>
  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.4</font></TD>
<TD WIDTH="87%" VALIGN="top">
<p align="justify"><FONT SIZE=2>1996 Management Recognition Plan (incorporated by reference to Exhibit B to the Corporation's proxy statement dated December 12, 1996)</FONT></TD>
</TR>
</TABLE>

</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>





</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="center">30</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
</FONT><P ALIGN="JUSTIFY"></P>
<FONT SIZE=2>




<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.5</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Severance Agreement with Richard L. Gale, Kathryn R. Gonzales, Lilian Salter,  Donavon P. Ternes and David S. Weiant (incorporated by reference to Exhibit 10.1 in the Corporation's Form 8-K dated July 3, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.6</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>2003 Stock Option Plan (incorporated by reference to Exhibit A to the Corporation's proxy statement dated October 21, 2003)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.7</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Form of Incentive Stock Option Agreement for options granted under the 2003 Stock Option Plan (incorporated by reference to Exhibit 10.13 to the Corporation's Annual Report on Form 10-K for the year ended June 30, 2005)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.8</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Form of Non-Qualified Stock Option Agreement for options granted under the 2003 Stock Option Plan (incorporated by reference to Exhibit 10.14 to the Corporation's Annual Report on Form 10-K for the year ended June 30, 2005)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.9</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>2006 Equity Incentive Plan (incorporated by reference to Exhibit A to the Corporation's proxy statement dated October 12, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.10</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Form of Incentive Stock Option Agreement for options granted under the 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.10 in the Corporation's Form 10-Q ended December 31, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.11</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Form of Non-Qualified Stock Option Agreement for options granted under the 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.11 in the Corporation's Form 10-Q ended December 31, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">10.12</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Form of Restricted Stock Agreement for restricted shares awarded under the 2006 Equity Incentive Plan (incorporated by reference to Exhibit 10.12 in the Corporation's Form 10-Q ended December 31, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">14</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Code of Ethics for the Corporation's directors, officers and employees (incorporated by reference to Exhibit 14 in the Corporation's Annual Report on Form 10-K for the year ended June 30, 2006)</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">31.1</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">31.2</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">32.1</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Executive Officer Pursuant to Section  906 of the Sarbanes-Oxley Act of 2002.</FONT></TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR><TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

  <TD WIDTH="6%" VALIGN="top">
<font size="2">32.2</font></TD>

<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Financial Officer Pursuant to Section  906 of the Sarbanes-Oxley Act of 2002.</FONT></TD>

</TR>
</TABLE>

</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>




</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2>


</FONT><FONT SIZE=1>

</FONT><FONT SIZE=2>
</FONT><FONT SIZE=1>
</FONT><FONT SIZE=2><P ALIGN="center">31</P>

<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<B><U><P>SIGNATURES</P>
</B></U><P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.</P>
<P ALIGN="JUSTIFY"></P>

<P ALIGN="JUSTIFY">&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; Provident Financial Holdings, Inc.</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>/s/ Craig G. Blunden&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; &nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;                    </U><bR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Craig G. Blunden<BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chairman, President and Chief Executive Officer<BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
(Principal Executive Officer)</P>
<P ALIGN="JUSTIFY"></P>
<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>/s/ Donavon P. Ternes&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;  </U><BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Donavon P. Ternes<BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chief Financial Officer<BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
(Principal Financial and Accounting Officer)</P>

<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="center">32</P>

<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<B><P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Exhibit Index</P>
</B>




<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">31.1</font></TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</FONT></TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">31.2</font></TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002</FONT></TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">32.1</font></TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Executive Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.</FONT></TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
&nbsp;</TD>

</FONT>

</TR>
<TR>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>

</FONT>
<FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">32.2</font></TD>

</FONT>
<FONT SIZE=2>




<TD WIDTH="87%" VALIGN="top">
<FONT SIZE=2>Certification of Chief Financial Officer Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.</FONT></TD>

</FONT>

</TR>
</TABLE>

<P ALIGN="JUSTIFY">&nbsp;</P>


<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>


<P ALIGN="CENTER">&nbsp;</P>
<P ALIGN="CENTER">Exhibit 31.1<BR><bR>
<B>CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER <BR>
PURSUANT TO<BR>
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002</P>
</B>
<P ALIGN="JUSTIFY">I, Craig G. Blunden, certify that:</P>
<P ALIGN="JUSTIFY"></P>




<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">1.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>I have reviewed this Quarterly Report on Form 10-Q of Provident Financial Holdings, Inc.;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">2.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">3.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">4.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(a)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(b)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(c)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(d)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">5.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>The registrant's other certifying officer and I have disclosed,
based on our most recent evaluation of internal control over financial
reporting, to the registrant's auditors and the audit committee of the
registrant's board of directors (or persons performing the equivalent
functions):</FONT></TD>




</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(a)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(b)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.</FONT></TD>

</TR>
</TABLE>

&nbsp;<P ALIGN="JUSTIFY">Date: November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>/s/ Craig G. Blunden&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;     </U><br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Craig G. Blunden <br>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chairman, President and Chief Executive Officer</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Exhibit 31.2<B> <BR><bR>
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER <BR>
PURSUANT TO<BR>
SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002</P>
</B>
<P>I, Donavon P. Ternes, certify that:</P>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">1.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>I have reviewed this Quarterly Report on Form 10-Q of Provident Financial Holdings, Inc.;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">2.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">3.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">4.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>The registrant's other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(a)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(b)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(c)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(d)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and</LI></FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">5.</font></TD>




  <TD WIDTH="93%" VALIGN="top" colspan="2">
<FONT SIZE=2>The registrant's other certifying officer and I have disclosed,
based on our most recent evaluation of internal control over financial
reporting, to the registrant's auditors and the audit committee of the
registrant's board of directors (or persons performing the equivalent
functions):</FONT></TD>




</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(a)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and</FONT></TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="86%" VALIGN="top">
&nbsp;</TD>

</TR>
<TR>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




  <TD WIDTH="7%" VALIGN="top">
<font size="2">(b)</font></TD>




  <TD WIDTH="86%" VALIGN="top">
<FONT SIZE=2>Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.</FONT></TD>

</TR>
</TABLE>



<P ALIGN="JUSTIFY">Date: November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;        <U>/s/ Donavon P. Ternes&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </U><BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Donavon P. Ternes <BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chief Financial Officer</P>



<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
<P ALIGN="CENTER"></P>
<P ALIGN="CENTER">Exhibit 32.1<BR><bR>
<B>CERTIFICATION OF PRINCIPAL EXECUTIVE OFFICER<BR>
PURSUANT TO 18 U.S.C.  SECTION 1350,<BR>
AS ADOPTED PURSUANT TO<BR>
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002</P>
</B>
</FONT><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY">In connection with the accompanying Quarterly Report on Form 10-Q of Provident Financial Holdings, Inc.  (the &quot;Corporation&quot;) for the period ended September 30, 2007 (the &quot;Report&quot;), I, Craig G. Blunden, Chairman, President and Chief Executive Officer of the Corporation, hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:</P>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">1.</font></TD>




</FONT><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
<FONT SIZE=2>The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and</LI></FONT></TD>

</FONT>

</TR>
<TR>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




</FONT><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
&nbsp;</TD>

</FONT>

</TR>
<TR>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">2.</font></TD>




</FONT><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
<FONT SIZE=2>The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation.</FONT></TD>

</FONT>

</TR>
</TABLE>



</FONT><FONT SIZE=2><P ALIGN="JUSTIFY"></P>

</FONT><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2>
<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">Date: November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; <U>/s/ Craig G. Blunden&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </U><BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Craig G. Blunden <BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chairman, President and Chief Executive Officer</P>

<P ALIGN="JUSTIFY">&nbsp;</P>

<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>

<P ALIGN="JUSTIFY">&nbsp;</P>

</FONT><FONT FACE="Times" SIZE=2>
</FONT><FONT SIZE=2>
<P ALIGN="CENTER">Exhibit 32.2<BR><BR>
<B>
CERTIFICATION OF PRINCIPAL FINANCIAL OFFICER <BR>
PURSUANT TO 18 U.S.C.  SECTION 1350,<BR>
AS ADOPTED PURSUANT TO<BR>
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002</P>
</B>
</FONT><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY">In connection with the accompanying Quarterly Report on Form 10-Q of Provident Financial Holdings, Inc.  (the &quot;Corporation&quot;) for the period ended September 30, 2007 (the &quot;Report&quot;), I, Donavon P. Ternes, Chief Financial Officer of the Corporation, hereby certify pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that:</P>
<TABLE BORDER="0" CELLSPACING=0 WIDTH="100%" cellpadding="0" style="border-collapse: collapse" bordercolor="#111111">
<TR>




  <FONT FACE="Times" SIZE=2>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">1.</font></TD>




</FONT>



</FONT><FONT FACE="Times" SIZE=2><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
<FONT SIZE=2>The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934, as amended; and</FONT></TD>

</FONT>



</FONT>

</TR>
<TR>




  <FONT FACE="Times" SIZE=2>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
&nbsp;</TD>




</FONT>



</FONT><FONT FACE="Times" SIZE=2><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
&nbsp;</TD>

</FONT>



</FONT>

</TR>
<TR>




  <FONT FACE="Times" SIZE=2>




  <FONT SIZE=2>




  <TD WIDTH="6%" VALIGN="top">
<font size="2">2.</font></TD>




</FONT>



</FONT><FONT FACE="Times" SIZE=2><FONT SIZE=2>




  <TD WIDTH="93%" VALIGN="top">
<FONT SIZE=2>The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Corporation.</FONT></TD>

</FONT>

</TR>
</TABLE>



</FONT><FONT SIZE=2><P ALIGN="JUSTIFY"></P>

</FONT><FONT FACE="Times" SIZE=2><P ALIGN="JUSTIFY"></P>
</FONT><FONT SIZE=2><P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="JUSTIFY">Date: November 8, 2007&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;        <U>/s/ Donavon P. Ternes&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp; </U><BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Donavon P. Ternes <BR>
&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;&nbsp;
Chief Financial Officer</P>
<P ALIGN="JUSTIFY">&nbsp;</P>
<P ALIGN="JUSTIFY">&lt;PAGE&gt;</P>
</FONT></BODY>
</HTML>
</TEXT>
</DOCUMENT>
</SEC-DOCUMENT>
-----END PRIVACY-ENHANCED MESSAGE-----
