UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, DC 20549

FORM 10-Q

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended March 31, 2007

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from              to             

Commission file number 0-27428

OceanFirst Financial Corp.

(Exact name of registrant as specified in its charter)

Delaware	22-3412577
(State or other jurisdiction of incorporation or organization)	(I.R.S. Employer Identification No.)

975 Hooper Avenue, Toms River, NJ	08754-2009
(Address of principal executive offices)	(Zip Code)

Registrant’s telephone number, including area code: (732)240-4500

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.    YES  x    NO  ¨.

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of “accelerated filer” and “large accelerated filer” in Rule 12b-2 of the Exchange Act.

Large Accelerated Filer  ¨    Accelerated Filer  x    Non-accelerated Filer  ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    YES  ¨    NO  x.

As of May 7, 2007, there were 12,318,370 shares of the Registrant’s Common Stock, par value $.01 per share, outstanding.

OceanFirst Financial Corp.

INDEX TO FORM 10-Q

		PAGE
PART I.	FINANCIAL INFORMATION
Item 1.	Consolidated Financial Statements (Unaudited)
	Consolidated Statements of Financial Condition as of March 31, 2007 and December 31, 2006	1
	Consolidated Statements of Operations for the three months ended March 31, 2007 and 2006	2
	Consolidated Statements of Changes in Stockholders’ Equity for the three months ended March 31, 2007 and 2006	3
	Consolidated Statements of Cash Flows for the three months ended March 31, 2007 and 2006	4
	Notes to Unaudited Consolidated Financial Statements	6
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	8
Item 3.	Quantitative and Qualitative Disclosures About Market Risk	15
Item 4.	Controls and Procedures	16
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings	16
Item 1A.	Risk Factors	16
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	17
Item 3.	Defaults Upon Senior Securities	17
Item 4.	Submission of Matters to a Vote of Security Holders	17
Item 5.	Other Information	17
Item 6.	Exhibits	17
Signatures		18

OceanFirst Financial Corp.

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(dollars in thousands, except per share amounts)

	March 31, 2007			December 31, 2006
	(Unaudited)
ASSETS
Cash and due from banks	$	34,955		$	32,204
Investment securities available for sale		72,005			82,384
Federal Home Loan Bank of New York stock, at cost		25,319			25,346
Mortgage-backed securities available for sale		64,936			68,369
Loans receivable, net		1,705,425			1,701,425
Mortgage loans held for sale		60,972			82,943
Interest and dividends receivable		8,329			8,083
Real estate owned, net		709			288
Premises and equipment, net		17,899			18,196
Servicing asset		9,873			9,787
Bank Owned Life Insurance		37,450			37,145
Intangible Assets		74			1,114
Other assets		10,339			9,718
Total assets	$	2,048,285		$	2,077,002
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits	$	1,352,931		$	1,372,328
Securities sold under agreements to repurchase with retail customers		61,784			50,982
Securities sold under agreements to repurchase with the Federal Home Loan Bank		19,000			34,000
Federal Home Loan Bank advances		443,200			430,500
Other borrowings		17,500			17,500
Advances by borrowers for taxes and insurance		9,007			7,743
Other liabilities		19,570			31,629
Total liabilities		1,922,992			1,944,682
Stockholders’ equity:
Preferred stock, $.01 par value, 5,000,000 shares authorized, no shares issued		—			—
Common stock, $.01 par value, 55,000,000 shares authorized, 27,177,372 shares issued and 12,318,370 and 12,262,307 shares outstanding at March 31, 2007 and December 31, 2006, respectively		272			272
Additional paid-in capital		202,438			201,936
Retained earnings		155,574			164,121
Accumulated other comprehensive loss		(503	)		(470	)
Less: Unallocated common stock held by Employee Stock Ownership Plan		(6,117	)		(6,369	)
Treasury stock, 14,859,002 and 14,915,065, shares at March 31, 2007 and December 31, 2006, respectively		(226,371	)		(227,170	)
Common stock acquired by Deferred Compensation Plan		1,414			1,457
Deferred Compensation Plan Liability		(1,414	)		(1,457	)
Total stockholders’ equity		125,293			132,320
Total liabilities and stockholders’ equity	$	2,048,285		$	2,077,002

See accompanying Notes to Unaudited Consolidated Financial Statements.

1

OceanFirst Financial Corp.

CONSOLIDATED STATEMENTS OF OPERATIONS

(in thousands, except per share amounts)

	For the three months ended March 31,
	2007			2006
	(Unaudited)
Interest income:
Loans	$	27,344		$	25,019
Mortgage-backed securities		724			874
Investment securities and other		2,304			1,893
Total interest income		30,372			27,786
Interest expense:
Deposits		9,329			7,080
Borrowed funds		6,635			5,289
Total interest expense		15,964			12,369
Net interest income		14,408			15,417
Provision for loan losses		340			50
Net interest income after provision for loan losses		14,068			15,367
Other (loss) income:
Loan servicing income		122			126
Fees and service charges		2,798			2,347
Net (loss) gain and lower of cost or market adjustment on sales of loans and securities available for sale		(9,583	)		1,680
Net (loss) income from other real estate operations		(19	)		—
Income from Bank Owned Life Insurance		305			268
Other		5			6
Total other (loss) income		(6,372	)		4,427
Operating expenses:
Compensation and employee benefits		7,859			7,378
Occupancy		1,206			1,184
Equipment		553			626
Marketing		316			307
Federal deposit insurance		136			134
Data processing		907			906
General and administrative		3,099			2,641
Goodwill impairment		1,014			—
Total operating expenses		15,090			13,176
(Loss) income before (benefit) provision for income taxes		(7,394	)		6,618
(Benefit) provision for income taxes		(1,972	)		2,304
Net (loss) income	$	(5,422	)	$	4,314
Basic (loss) earnings per share	$	(0.47	)	$	0.37
Diluted (loss) earnings per share	$	(0.47	)	$	0.36
Average basic shares outstanding		11,486			11,721
Average diluted shares outstanding		11,486			12,107

See accompanying Notes to Unaudited Consolidated Financial Statements.

2

OceanFirst Financial Corp.

Consolidated Statements of

Changes in Stockholders’ Equity (Unaudited)

(in thousands, except per share amounts)

	Common Stock		Additional Paid-In Capital			Retained Earnings			Accumulated Other Comprehensive Loss			Employee Stock Ownership Plan			Treasury Stock			Common Stock Acquired by Deferred Compensation Plan			Deferred Compensation Plan Liability			Total
Balance at December 31, 2005	$	272	$	197,621		$	164,613		$	(1,223	)	$	(7,472	)	$	(215,027	)	$	1,383		$	(1,383	)	$	138,784
Comprehensive income:
Net income		—		—			4,314			—			—			—			—			—			4,314
Other comprehensive income:
Unrealized loss on securities (net of tax benefit $174)		—		—			—			(253	)		—			—			—			—			(253	)
Total comprehensive income																									4,061
Stock award		—		29			—			—			—			—			—			—			29
Tax benefit of stock plans		—		293			—			—			—			—			—			—			293
Purchase 276,298 shares of common stock		—		—			—			—			—			(6,515	)		—			—			(6,515	)
Allocation of ESOP stock		—		—			—			—			276			—			—			—			276
ESOP adjustment		—		496			—			—			—			—			—			—			496
Cash dividend - $.20 per share		—		—			(2,338	)		—			—			—			—			—			(2,338	)
Exercise of stock options		—		—			(450	)		—			—			1,200			—			—			750
Purchase of stock for the deferred compensation plan		—		—			—			—			—			—			112			(112	)		—
Balance at March 31, 2006	$	272	$	198,439		$	166,139		$	(1,476	)	$	(7,196	)	$	(220,342	)	$	1,495		$	(1,495	)	$	135,836
Balance at December 31, 2006	$	272	$	201,936		$	164,121		$	(470	)	$	(6,369	)	$	(227,170	)	$	1,457		$	(1,457	)	$	132,320
Comprehensive loss:
Net loss		—		—			(5,422	)		—			—			—			—			—			(5,422	)
Other comprehensive loss:
Unrealized loss on securities (net of tax benefit $23)		—		—			—			(33	)		—			—			—			—			(33	)
Total comprehensive loss																									(5,455	)
Stock awards		—		96			—			—			—			—			—			—			96
Treasury stock allocated to restricted stock plan		—		(295	)		(3	)		—			—			298			—			—			—
Tax benefit of stock plans		—		320			—			—			—			—			—			—			320
Purchase 49,701 shares of common stock		—		—			—			—			—			(1,112	)		—			—			(1,112	)
Allocation of ESOP stock		—		—			—			—			252			—			—			—			252
ESOP adjustment		—		381			—			—			—			—			—			—			381
Cash dividend—$.20 per share		—		—			(2,259	)		—			—			—			—			—			(2,259	)
Exercise of stock options		—		—			(863	)		—			—			1,613			—			—			750
Sale of stock for the deferred compensation plan		—		—			—			—			—			—			(43	)		43			—
Balance at March 31, 2007	$	272	$	202,438		$	155,574		$	(503	)	$	(6,117	)	$	(226,371	)	$	1,414		$	(1,414	)	$	125,293

See accompanying Notes to Unaudited Consolidated Financial Statements.

3

OceanFirst Financial Corp.

Consolidated Statements of Cash Flows

(dollars in thousands)

	For the three months ended March 31,
	2007			2006
	(Unaudited)
Cash flows from operating activities:
Net (loss) income	$	(5,422	)	$	4,314
Adjustments to reconcile net (loss) income to net cash provided by operating activities:
Depreciation and amortization of premises and equipment		533			510
Amortization of ESOP		252			276
ESOP adjustment		381			496
Stock award		96			29
Amortization of servicing asset		562			516
Amortization and impairment of intangible assets		1,040			26
Net premium amortization in excess of discount accretion on securities		42			78
Net amortization of deferred costs and discounts on loans		215			98
Provision for loan losses		340			50
Lower of cost or market write-down on loans held for sale		7,078			—
Provision for repurchased loans		3,960			—
Net gain on sales of loans and securities		(1,455	)		(1,680	)
Proceeds from sales of mortgage loans held for sale		162,701			97,710
Mortgage loans originated for sale		(139,924	)		(95,388	)
Increase in value of Bank Owned Life Insurance		(305	)		(268	)
Increase in interest and dividends receivable		(246	)		(285	)
Increase in other assets		(598	)		(614	)
(Decrease) increase in other liabilities		(12,242	)		1,008
Total adjustments		22,430			2,562
Net cash provided by operating activities		17,008			6,876
Cash flows from investing activities:
Net increase in loans receivable		(1,856	)		(34,129	)
Loans repurchased		(13,934	)		—
Proceeds from maturities or calls of investment securities available for sale		10,780			200
Purchase of investment securities available for sale		(681	)		(748	)
Proceeds from sale of investment securities available for sale		—			437
Proceeds from sale of mortgage-backed securities available for sale		—			6,242
Purchase of mortgage-backed securities available for sale		—			(6,439	)
Principal payments on mortgage-backed securities available for sale		3,616			4,385
Decrease (increase) in Federal Home Loan Bank of New York stock		27			(487	)
Real estate owned acquired		(41	)		—
Purchases of premises and equipment		(236	)		(737	)
Net cash used in investing activities		(2,325	)		(31,276	)

Continued

4

OceanFirst Financial Corp.

Consolidated Statements of Cash Flows (Continued)

(dollars in thousands)

	For the three months ended March 31,
	2007			2006
	(Unaudited)
Cash flows from financing activities:
(Decrease) increase in deposits	$	(19,397	)	$	16,360
Increase in short-term borrowings		15,502			10,783
Repayments from securities sold under agreements to repurchase with the Federal Home Loan Bank		(15,000	)		—
Proceeds from Federal Home Loan Bank advances		30,000			25,000
Repayments of Federal Home Loan Bank advances		(22,000	)		(29,000	)
Proceeds from other borrowings		—			800
Increase in advances by borrowers for taxes and insurance		1,264			1,169
Exercise of stock options		750			750
Dividends paid		(2,259	)		(2,338	)
Purchase of treasury stock		(1,112	)		(6,515	)
Tax benefit of stock plans		320			293
Net cash (used in) provided by financing activities		(11,932	)		17,302
Net increase (decrease) in cash and due from banks		2,751			(7,098	)
Cash and due from banks at beginning of period		32,204			31,108
Cash and due from banks at end of period	$	34,955		$	24,010
Supplemental Disclosure of Cash Flow
Information:
Cash paid during the period for:
Interest	$	16,253		$	12,606
Income taxes		79			62
Non cash activities:
Transfer of loans receivable to real estate owned		380			—

See accompanying Notes to Unaudited Consolidated Financial Statements.

5

OceanFirst Financial Corp.

NOTES TO UNAUDITED CONSOLIDATED FINANCIAL STATEMENTS

Note 1. Summary of Significant Accounting Policies

The accompanying unaudited consolidated financial statements include the accounts of OceanFirst Financial Corp. (the “Company”) and its wholly-owned subsidiary, OceanFirst Bank (the “Bank”) and its wholly-owned subsidiaries, Columbia Home Loans, LLC, OceanFirst REIT Holdings, LLC. and OceanFirst Services, LLC.

The interim consolidated financial statements reflect all normal and recurring adjustments which are, in the opinion of management, considered necessary for a fair presentation of the financial condition and results of operations for the periods presented. The results of operations for the three months ended March 31, 2007 are not necessarily indicative of the results of operations that may be expected for all of 2007.

Certain information and note disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted, pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”).

These unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial statements and notes thereto included in the Company’s Annual Report to Stockholders on Form 10-K for the year ended December 31, 2006.

Earnings per Share

The following reconciles shares outstanding for basic and diluted earnings per share for the three months ended March 31, 2007 and 2006 (in thousands):

	Three months ended March 31,
	2007		2006
Weighted average shares issued net of Treasury shares	12,304		12,669
Less: Unallocated ESOP shares	(740	)	(870	)
Unallocated incentive award shares and shares held by deferred compensation plan	(78	)	(78	)
Average basic shares outstanding	11,486		11,721
Add: Effect of dilutive securities:
Stock options	—		311
Incentive awards and shares held by deferred compensation plan	—		75
Average diluted shares outstanding	11,486		12,107

For the three months ended March 31, 2007 and 2006, 1,005,000 and 134,000, respectively, antidilutive stock options were excluded from earnings per share calculations. In addition, for the quarter ended March 31, 2007, 133,000 antidilutive potential shares of common stock have been excluded from the calculation of average diluted shares outstanding, as the Company incurred a net loss for the period.

Comprehensive (Loss) Income

For the three month periods ended March 31, 2007 and 2006, total comprehensive (loss) income, representing net income plus or minus the change in unrealized gains or losses on securities available for sale amounted to $(5,455,000) and $4,061,000, respectively.

6

Note 2. Loans Receivable, Net

Loans receivable, net at March 31, 2007 and December 31, 2006 consisted of the following (in thousands):

	March 31, 2007			December 31, 2006
Real estate:
One- to-four family	$	1,207,982		$	1,231,716
Commercial real estate, multi-family and land		319,444			306,288
Construction		9,098			13,475
Consumer		193,886			190,029
Commercial		43,258			49,693
Total loans		1,773,668			1,791,201
Loans in process		(2,168	)		(2,318	)
Deferred origination costs, net		5,474			5,723
Allowance for loan losses		(10,577	)		(10,238	)
Total loans, net		1,766,397			1,784,368
Less: Mortgage loans held for sale		60,972			82,943
Loans receivable, net	$	1,705,425		$	1,701,425

Note 3. Reserve for Repurchased Loans

An analysis of the Reserve for Repurchased Loans for the three months ended March 31, 2007 follows (in thousands). There was no balance in the reserve at March 31, 2006. The reserve is included in other liabilities in the accompanying statement of financial condition.

	Three months ended March 31, 2007
Balance at beginning of period	$	9,600
Provision charged to operations		3,960
Loss on loans repurchased		(3,777	)
Balance at end of period	$	9,783

At March 31, 2007, the Bank had repurchased $13.9 million in loans from investors and had unresolved loan repurchase requests of $40.5 million. The Company is currently evaluating the propriety of these repurchase requests.

Note 4. Deposits

The major types of deposits at March 31, 2007 and December 31, 2006 were as follows (in thousands):

	March 31, 2007		December 31, 2006
Type of Account
Non-interest-bearing	$	118,491	$	114,950
Interest-bearing checking		421,551		408,666
Money market deposit		104,493		105,571
Savings		199,979		200,544
Time deposits		508,417		542,597
	$	1,352,931	$	1,372,328

7

Note 5. Recent Accounting Pronouncements

In September 2006, the Financial Accounting Standards Board (“FASB”) issued Statement of Financial Accounting Standards (“SFAS”) No. 157 “Fair Value Measurements.” This Statement defines fair value, establishes a framework for measuring fair value in generally accepted accounting principles, and expands disclosures about fair value measurements. This Statement applies under other accounting pronouncements that require or permit fair value measurements, the FASB having previously concluded in those accounting pronouncements that fair value is the relevant measurement attribute. Accordingly, this Statement does not require any new fair value measurements. The Statement is effective for fiscal years beginning after November 15, 2007 and interim periods within those fiscal years. The Company does not expect the adoption of Statement No. 157 to have a material impact on its financial statements.

In February 2007, the FASB issued SFAS No. 159, “The Fair Value Option for Financial Assets and Financial Liabilities”. SFAS No. 159 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. The statement is effective as of the beginning of an entity’s first fiscal year that begins after November 15, 2007 with early adoption permitted as of the beginning of a fiscal year that begins on or before November 15, 2007. The Company does not expect the adoption of statement No. 159 to have a material impact on its financial statements.

In March 2006, the FASB issued SFAS No. 156, “Accounting for Servicing of Financial Assets.” SFAS No. 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities,” establishes, among other things, the accounting for all separately recognized servicing assets and servicing liabilities. SFAS No. 156 amends Statement 140 to require that all separately recognized servicing assets and servicing liabilities be initially measured at fair value, if practicable. This Statement permits, but does not require, the subsequent measurement of separately recognized servicing assets and servicing liabilities at fair value. An entity that uses derivative instruments to mitigate the risks inherent in servicing assets and servicing liabilities is required to account for those derivative instruments at fair value. Under this Statement, an entity can elect subsequent fair value measurement to account for its separately recognized servicing assets and servicing liabilities. By electing that option, an entity may simplify its accounting because this Statement permits income statement recognition of the potential offsetting changes in fair value of those servicing assets and servicing liabilities and derivative instruments in the same accounting period. The Company adopted the Statement effective January 1, 2007. The adoption of SFAS No. 156 did not have a material impact on the Company’s financial statements.

In June 2006, the FASB issued FASB Interpretation No. 48, “Accounting for Uncertainty in Income Taxes.” The interpretation clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements in accordance with FASB Statement 109 – “Accounting for Income Taxes.” This Interpretation presents a 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. The Company adopted the Interpretation effective January 1, 2007. The adoption of Interpretation No. 48 did not have a material impact on the Company’s financial statements.

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

Critical Accounting Policies

Note 1 to the Company’s Audited Consolidated Financial Statements for the year ended December 31, 2006 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2006, as supplemented by this report, contains a summary of significant accounting policies. Various elements of these accounting policies, by their nature, are inherently subject to estimation techniques, valuation assumptions and other subjective assessments. Certain assets are carried in the consolidated statements of financial condition at fair value or the lower of cost or fair value. Policies with respect to the methodologies used to determine the allowance for loan losses, the reserve for repurchased loans, the valuation of Mortgage Servicing Rights and judgments regarding securities impairment are the most critical accounting policies because they are important to the presentation of the Company’s financial condition and results of operations, involve a higher degree of complexity and require management to make difficult and subjective judgments

8

which often require assumptions or estimates about highly uncertain matters. The use of different judgments, assumptions and estimates could result in material differences in the results of operations or financial condition. These critical accounting policies and their application are reviewed periodically and, at least annually, with the Audit Committee of the Board of Directors.

Summary

The Company’s results of operations are primarily dependent on net interest income, which is the difference between the interest income earned on interest-earning assets, such as loans and investments, and the interest expense on interest-bearing liabilities, such as deposits and borrowings. The Company also generates non-interest income such as income from loan sales, loan servicing, loan originations, merchant credit card services, deposit accounts, the sale of alternative investments, trust and asset management services and other fees. The Company’s operating expenses primarily consist of compensation and employee benefits, occupancy and equipment, marketing, data processing and general and administrative expenses. The Company’s results of operations are also significantly affected by general economic and competitive conditions, particularly changes in market interest rates, government policies and actions of regulatory agencies.

Columbia Homes Loans, LLC, the Bank’s mortgage banking subsidiary, originates a full product line of residential mortgage loans including the origination of subprime mortgage loans. These subprime loans were ordinarily sold to investors in the normal course of business. The loan sale agreements may have required Columbia to repurchase certain loans previously sold in the event of an early payment default, generally defined as the failure by the borrower to make a payment within a designated period early in the loan term. The early payment defaults experienced by Columbia primarily relate to the subprime mortgage loans with 100% financing relative to the value of the underlying property. During the first quarter of 2007, Columbia originated $38.2 million in subprime loans of which $8.7 million were loans with 100% financing. In March 2007, the Company discontinued the origination of all subprime loans. For the quarter ended March 31, 2007, Columbia recorded a $4.0 million charge to increase the reserve for loans subject to repurchase. This reserve was established to account for Columbia’s potential obligation to repurchase loans which experienced an early payment default. Columbia also maintains an inventory of loans held for sale. Included in the $61.0 million of mortgage loans held for sale at March 31, 2007 is $33.5 million of subprime loans. The loans were originated for sale to investors, however, were unsold due to a significant decline in liquidity in the subprime loan market during the first quarter of 2007, primarily related to changes in investor product specifications. The loans were initially underwritten to the specifications of particular investors and were generally intended to be sold in bulk. When the investors’ product specifications changed, there was an absence of traditional buyers for these loans creating a significant decline in liquidity in the subprime loan market. At March 31, 2007, Columbia recorded a $7.1 million charge to reduce these loans held for sale to their current fair market value.

Throughout the first quarter of 2007 the interest rate yield curve was inverted. The continuation of a flat or inverted yield curve through the remainder of 2007 is expected to have a negative impact on the Bank’s results of operations and net interest margin as interest-earning assets, both loans and securities, are priced against longer-term indices, while interest-bearing liabilities, primarily deposits and borrowings, are priced against shorter-term indices. The Bank has generally not repriced all core deposits (defined as all deposits other than time deposits) at the same pace as market increases in short-term interest rates. Any upward repricing of core deposits would likely have a negative impact on the Bank’s results of operations and net interest margin.

Analysis of Net Interest Income

Net interest income represents the difference between income on interest-earning assets and expense on interest-bearing liabilities. Net interest income depends upon the relative amounts of interest-earning assets and interest-bearing liabilities and the interest rate earned or paid on them.

The following tables set forth certain information relating to the Company for the three months ended March 31, 2007 and 2006. The yields and costs are derived by dividing income or expense by the average balance of assets or liabilities, respectively, for the periods shown except where noted otherwise. Average balances are derived from average daily balances. The yields and costs include certain fees which are considered adjustments to yields.

9

	FOR THE THREE MONTHS ENDED MARCH 31,
	2007						2006
	AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST		AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST
	(Dollars in thousands)
Assets
Interest-earnings assets:
Interest-earning deposits and short-term investments	$	8,286	$	108	5.21	%	$	8,174	$	90	4.40	%
Investment securities (1)		75,571		1,748	9.25			84,637		1,537	7.26
FHLB stock		25,790		448	6.95			22,478		266	4.73
Mortgage-backed securities (1)		67,335		724	4.30			84,234		874	4.15
Loans receivable, net (2)		1,779,880		27,344	6.15			1,695,108		25,019	5.90
Total interest-earning assets		1,956,862		30,372	6.21			1,894,631		27,786	5.87
Non-interest-earning assets		99,227						94,326
Total assets	$	2,056,089					$	1,988,957
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Transaction deposits	$	721,882		3,657	2.03		$	740,520		2,712	1.46
Time deposits		520,412		5,672	4.36			498,543		4,368	3.50
Total		1,242,294		9,329	3.00			1,239,063		7,080	2.29
Borrowed funds		549,721		6,635	4.83			483,994		5,289	4.37
Total interest-bearing liabilities		1,792,015		15,964	3.56			1,723,057		12,369	2.87
Non-interest-bearing deposits		113,007						117,958
Non-interest-bearing liabilities		20,382						11,332
Total liabilities		1,925,404						1,852,347
Stockholders’ equity		130,685						136,610
Total liabilities and stockholders’ equity	$	2,056,089					$	1,988,957
Net interest income			$	14,408					$	15,417
Net interest rate spread (3)					2.65	%					3.00	%
Net interest margin (4)					2.95	%					3.25	%

(1) Amounts are recorded at average amortized cost.

(2) Amount is net of deferred loan fees, undisbursed loan funds, discounts and premiums and estimated loss allowances and includes loans held for sale and non-performing loans.

(3) Net interest rate spread represents the difference between the yield on interest -earning assets and the cost of interest-bearing liabilities.

(4) Net interest margin represents net interest income divided by average interest -earning assets.

Comparison of Financial Condition at March 31, 2007 and December 31, 2006

Total assets at March 31, 2007 were $2.048 billion, a decrease of $28.7 million, compared to $2.077 billion at December 31, 2006.

Loans receivable, net increased by $4.0 million to a balance of $1.705 billion at March 31, 2007, compared to a balance of $1.701 billion at December 31, 2006. Increases of $6.7 million in commercial and commercial real estate loans and $3.9 million in consumer loans were partly offset by a decline in construction loans. Mortgage loans held for sale decreased $22.0 million to a balance of $61.0 million at March 31, 2007 compared to a balance of $82.9 million at December 31, 2006. The decrease occurred at Columbia due to reduced loan origination volume. Additionally, the mortgage loans held for sale amount is net of a $7.1 million charge to reduce loans held for sale to their current fair market value.

Deposit balances decreased $19.4 million to $1.353 billion at March 31, 2007 from $1.372 billion at December 31, 2006. Time deposits decreased $34.2 million as the Bank moderated its pricing for this product. Core deposits (defined as all deposits other than time deposits) increased by $14.8 million.

Stockholders’ equity at March 31, 2007 decreased to $125.3 million, compared to $132.3 million at December 31, 2006. The Company repurchased 49,701 shares of common stock during the three months ended March 31, 2007 at a total cost of $1.1 million. Stockholders’ equity was further reduced by the net loss and the cash dividend.

10

Comparison of Operating Results for the Three Months Ended March 31, 2007 and March 31, 2006

General

The net loss for the three months ended March 31, 2007 was $5.4 million as compared to net income of $4.3 million for the same prior year period. Diluted loss per share was $.47 for the three months ended March 31, 2007, as compared to diluted earnings per share of $.36 for the same prior year period.

Interest Income

Interest income for the three months ended March 31, 2007 was $30.4 million compared to $27.8 million for the three months ended March 31, 2006. The yield on interest-earning assets increased to 6.21% for the three months ended March 31, 2007 as compared to 5.87% for the same prior year period. The asset yield for the current quarter benefited from $681,000 of income relating to an equity investment. The comparable benefit for the prior year period was $463,000. Average interest-earning assets increased by $62.2 million for the three months ended March 31, 2007 as compared to the same prior year period. The growth was concentrated in average loans receivable which grew $84.8 million, or 5.0%, for the three months ended March 31, 2007, as compared to the same prior year period.

Interest Expense

Interest expense for the three months ended March 31, 2007 was $16.0 million, compared to $12.4 million for the three months ended March 31, 2006. The cost of interest-bearing liabilities increased to 3.56% for the three months ended March 31, 2007, as compared to 2.87% in the same prior year period. Average interest-bearing liabilities increased by $69.0 million for the three months ended March 31, 2007 as compared to the same prior year period. The growth primarily occurred in average borrowed funds which grew $65.7 million for the three months ended March 31, 2007 as compared to the same prior year period.

Net Interest Income

Net interest income for the three months ended March 31, 2007 decreased to $14.4 million as compared to $15.4 million in the same prior year period. The net interest margin decreased to 2.95% for the three months ended March 31, 2007 from 3.25% in the same prior year period. The continued inversion of the interest rate yield curve caused the increase in the cost of interest-bearing liabilities to outpace the increase in the yield on interest-earning assets.

Provision for Loan Losses

For the three months ended March 31, 2007, the Bank’s provision for loan losses was $340,000 compared to $50,000 in the same prior year period. Although nonperforming loans increased to $18.2 million at March 31, 2007 from $4.5 million at December 31, 2006, $10.3 million of this increase relates to loans repurchased by Columbia in the first quarter of 2007 due to an early payment default. These loans were written down to market value on the date of repurchase which included an assessment of the loans potential credit impairment. As a result, these loans do not currently require an adjustment to the allowance for loan losses. Loans receivable, net grew modestly during the first quarter of 2007 and net charge-offs for the quarter ended March 31, 2007 were only $1,000. The increase in the provision for loan losses was primarily due to the $3.4 million increase in non-performing loans exclusive of the loans repurchased.

Other (Loss) Income

Other (loss) income decreased to a loss of $6.4 million for the three months ended March 31, 2007, compared to income of $4.4 million for the same prior year period. The net loss on the sale of loans was $9.6 million for the three months ended March 31, 2007 as compared to a net gain of $1.7 million for the three months ended March 31, 2006. The net loss includes a $7.1 million charge taken by Columbia to reduce loans held for sale to their current fair market value. Also included in the net loss on the sale of loans is a $4.0 million charge to increase the reserve for repurchased loans.

11

Fees and service charges increased $451,000, or 19.2%, for the three months ended March 31, 2007, as compared to the same prior year period primarily related to increases in fees generated from reverse mortgage loans, trust services and checking account fees.

Operating Expenses

Operating expenses were $15.1 million for the three months ended March 31, 2007, as compared to $13.2 million in the same prior year period. Included in operating expenses is $1.0 million representing write-off of the previously established goodwill on the acquisition of Columbia. The Company concluded at March 31, 2007 that as a result of the recent financial performance of Columbia the goodwill was impaired. The increase in operating expenses was also due to the costs related to branch expansion and higher professional fees.

(Benefit) Provision for Income Taxes

Income tax (benefit) expense was a benefit of $2.0 million for the three months ended March 31, 2007, as compared to an expense of $2.3 million for the same prior year period. The effective tax rate decreased to 26.7% for the three months ended March 31, 2007 as compared to 34.8% for the same prior year period, partly due to an expected reduction in non-deductible ESOP expense.

Liquidity and Capital Resources

The Company’s primary sources of funds are deposits, principal and interest payments on loans and mortgage-backed securities, proceeds from the sale of loans, FHLB and other borrowings and, to a lesser extent, investment maturities. While scheduled amortization of loans is a predictable source of funds, deposit flows and mortgage prepayments are greatly influenced by general interest rates, economic conditions and competition. The Company has other sources of liquidity if a need for additional funds arises, including lines of credit and FHLB advances.

At March 31, 2007 the Company had outstanding overnight borrowings from the FHLB of $47.2 million as compared to $42.5 million in overnight borrowings at December 31, 2006. The Company utilizes the overnight line from time-to-time to fund short-term liquidity needs. The Company had total FHLB borrowings, including overnight borrowings, of $462.2 million at March 31, 2007, a decrease from $464.5 million at December 31, 2006.

The Company’s cash needs for the three months ended March 31, 2007 were primarily satisfied by principal payments on loans and mortgage-backed securities, maturities or calls of investment securities, and proceeds from the sale of mortgage loans held for sale. The cash was principally utilized for loan originations and to fund deposit outflows. For the three months ended March 31, 2006, the cash needs of the Company were primarily satisfied by principal payments on loans and mortgage-backed securities, increased deposits and borrowings, and proceeds from the sale of mortgage loans held for sale. The cash provided was principally used for the origination of loans and the repurchase of common stock.

In the normal course of business, the Company routinely enters into various off-balance sheet commitments, primarily relating to the origination and sale of loans. At March 31, 2007, outstanding commitments to originate loans totaled $128.5 million; outstanding unused lines of credit totaled $181.6 million; and outstanding commitments to sell loans totaled $61.6 million. The Company expects to have sufficient funds available to meet current commitments arising in the normal course of business.

Time deposits scheduled to mature in one year or less totaled $402.8 million at March 31, 2007. Based upon historical experience management estimates that a significant portion of such deposits will remain with the Company.

Under the Company’s stock repurchase programs, shares of OceanFirst Financial Corp. common stock may be purchased in the open market and through other privately-negotiated transactions, from time-to-time, depending on market conditions. The repurchased shares are held as treasury stock for general corporate use. For the three months ended March 31, 2007, the Company purchased 49,701 shares of common stock at a total cost of $1.1 million compared with purchases of 276,298 shares for the three months ended March 31, 2006 at a total cost of $6.5 million. At March 31, 2007, there were 489,062 shares remaining to be repurchased under the existing

12

stock repurchase program. Cash dividends declared and paid during the first three months of 2007 were $2.3 million, unchanged from the prior year amount. On April 18, 2007, the Board of Directors declared a quarterly cash dividend of twenty cents ($.20) per common share. The dividend is payable on May 11, 2007 to stockholders of record at the close of business on April 27, 2007.

The primary sources of liquidity for OceanFirst Financial Corp., the holding company of OceanFirst Bank, are capital distributions from the banking subsidiary and the issuance of debt instruments. For the first three months of 2007, OceanFirst Financial Corp. received no dividend payments from OceanFirst Bank and the ability of the Bank to pay dividends to OceanFirst Financial Corp. is currently limited by capital constraints. The OTS has previously notified the Bank that it does not object to the payment of capital dividends, so long as the Bank remains well capitalized after each capital distribution, and also maintains a tier one core leverage ratio above 6.0% and a total risk-based capital ratio above 10.5% after each capital distribution. The Bank’s tier one core leverage ratio and total risk-based capital ratio at March 31, 2007 were 6.3% and 10.0%, respectively. Applicable Federal law or the Bank’s regulator, may further limit the amount of capital distributions OceanFirst Bank may make. OceanFirst Financial Corp.’s ability to continue to pay dividends and repurchase stock is partly dependent upon capital distributions from OceanFirst Bank and may be adversely affected by the Bank’s current capital constraints. At March 31, 2007, OceanFirst Financial Corp. held $2.3 million in cash and $6.3 million in investment securities available for sale. Additionally, OceanFirst Financial Corp. has an available line of credit for up to $4.0 million and has, in the past, issued trust preferred securities and subordinated debt to fund its activities.

At March 31, 2007, the Bank exceeded all of its regulatory capital requirements with tangible capital of $128.1 million, or 6.3% of total adjusted assets, which is above the required level of $30.7 million or 1.5%; core capital of $128.1 million or 6.3% of total adjusted assets, which is above the required level of $61.4 million, or 3.0%; and risk-based capital of $138.0 million, or 10.0% of risk-weighted assets, which is above the required level of $110.1 million or 8.0%. The Bank is considered a “well-capitalized” institution under the Office of Thrift Supervision’s Prompt Corrective Action Regulations.

Off-Balance-Sheet Arrangements and Contractual Obligations

In the normal course of operations, the Company engages in a variety of financial transactions that, in accordance with generally accepted accounting principles, are not recorded in the financial statements. These transactions involve, to varying degrees, elements of credit, interest rate, and liquidity risk. Such transactions are used for general corporate purposes or for customer needs. Corporate purpose transactions are used to help manage credit, interest rate, and liquidity risk or to optimize capital. Customer transactions are used to manage customers’ requests for funding. These financial instruments and commitments include unused consumer lines of credit and commitments to extend credit. The Company also has outstanding commitments to sell loans amounting to $61.6 million.

The following table shows the contractual obligations of the Company by expected payment period as of March 31, 2007 (in thousands):

Contractual Obligation	Total		Less than One year		1-3 years		3-5 years		More than 5 years
Debt Obligations	$	541,484	$	204,984	$	226,000	$	93,000	$	17,500
Commitments to Originate Loans	$	128,529	$	128,529
Commitments to Fund Unused Lines of Credit	$	181,619	$	181,619

Debt obligations include borrowings from the FHLB, Securities Sold under Agreements to Repurchase and other borrowings. The borrowings have defined terms and, under certain circumstances, $55.0 million of the borrowings are callable at the option of the lender.

Commitments to originate loans and commitments to fund unused lines of credit are agreements to lend to a customer as long as there is no violation of any condition established in the contract. Commitments generally have fixed expiration dates or other termination clauses and may require payment of a fee. Since some of the commitments are expected to expire without being drawn upon, the total commitment amounts do not necessarily represent future cash requirements. The Company’s exposure to credit risk is represented by the contractual amount of the instruments.

13

Non-Performing Assets

The following table sets forth information regarding the Company’s non-performing assets consisting of non-accrual loans and Real Estate Owned (“REO”). It is the policy of the Company to cease accruing interest on loans 90 days or more past due or in the process of foreclosure.

	March 31, 2007			December 31, 2006
	(dollars in thousands)
Non-accrual loans:
Real estate - One- to- four family	$	12,940		$	2,703
Commercial Real Estate		3,185			286
Consumer		766			281
Commercial		1,306			1,255
Total non-performing loans		18,197			4,525
REO, net		709			288
Total non-performing assets	$	18,906		$	4,813
Allowance for loan losses as a percent of total loans receivable		.60	%		.57	%
Allowance for loan losses as percent of total non-performing loans		58.12			226.25
Non-performing loans as a percent of total loans receivable		1.03			.25
Non-performing assets as a percent of total assets		.92			.23

The non-performing loan total includes $10.3 million of repurchased one-to-four family and consumer loans which have been written down to their fair market value. The commercial real estate category includes a $2.3 million relationship for the construction of townhouses which has experienced sales delays. The Company also classifies assets in accordance with certain regulatory guidelines. At March 31, 2007 the Company had $12.1 million designated as Special Mention, $18.2 million classified as Substandard and $60,000 classified as Doubtful as compared to $18.2 million, $8.2 million and $185,000, respectively, designated as Special Mention and classified as Substandard and Doubtful at December 31, 2006. The largest Special Mention relationship at March 31, 2007 comprised several credit facilities to a large, real estate agency with an aggregate balance of $4.4 million which was current as to payments, but classified due to declining revenue and net income of the borrower. The loan is secured by commercial real estate and corporate assets and the personal guarantee of the principals. Included in the substandard and doubtful categories are all of the non-performing loans noted above.

Private Securities Litigation Reform Act Safe Harbor Statement

In addition to historical information, this quarterly report contains certain forward-looking statements which are based on certain assumptions and describe future plans, strategies and expectations of the Company. These forward-looking statements are generally identified by use of the words “believe,” “expect,” “intend,” “anticipate,” “estimate,” “project,” or similar expressions. The Company’s ability to predict results or the actual effect of future plans or strategies is inherently uncertain. Factors which could have a material adverse effect on the operations of the Company and the subsidiaries include, but are not limited to, changes in interest rates, general economic conditions, legislative/regulatory changes, monetary and fiscal policies of the U.S. Government, including policies of the U.S. Treasury and the Board of Governors of the Federal Reserve System, the quality or composition of the loan or investment portfolios, demand for loan products, deposit flows, competition, demand for financial services in the Company’s market area and accounting principles and guidelines. These risks and uncertainties should be considered in evaluating forward-looking statements and undue reliance should not be placed on statements. The Company does not undertake—and specifically disclaims any obligation—to publicly release the result of any revisions which may be made to any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events. Further description of the risks and uncertainties to the business are included in Item 1, Business and Item 1A, Risk Factors of the Company’s 2006 Form 10-K.

14

Item 3. Quantitative and Qualitative Disclosures About Market Risk

The Company’s interest rate sensitivity is monitored through the use of an interest rate risk (“IRR”) model. The following tables set forth the amounts of interest-earning assets and interest-bearing liabilities outstanding at March 31, 2007 which were anticipated by the Company, based upon certain assumptions, to reprice or mature in each of the future time periods shown. At March 31, 2007 the Company’s one-year gap was negative .32% as compared to negative .80% at December 31, 2006.

At March 31, 2007	3 Months or Less			More than 3 Months to 1 Year			More than 1 Year to 3 Years			More than 3 Years to 5 Years			More than 5 Years			Total
(dollars in thousands)
Interest-earning assets: (1)
Interest-earning deposits and short- term investments	$	9,360		$	—		$	—		$	—		$	—		$	9,360
Investment securities		64,901			—			292			—			7,333			72,526
FHLB stock		—			—			—			—			25,319			25,319
Mortgage-backed securities		5,047			19,868			27,171			8,465			4,714			65,265
Loans receivable (2)		307,749			340,977			590,618			270,720			261,436			1,771,500
Total interest-earning assets		387,057			360,845			618,081			279,185			298,802			1,943,970
Interest-bearing liabilities:
Money market deposit accounts		4,750			14,249			37,998			47,496			—			104,493
Savings accounts		9,043			28,157			72,346			90,433			—			199,979
Interest-bearing checking accounts		19,161			57,483			153,289			191,618			—			421,551
Time deposits		163,079			240,767			90,252			12,695			1,624			508,417
FHLB advances		65,200			75,000			210,000			93,000			—			443,200
Securities sold under agreements to repurchase		61,784			3,000			16,000			—			—			80,784
Other borrowings		12,500			—			—			—			5,000			17,500
Total interest-bearing liabilities		335,517			418,656			579,885			435,242			6,624			1,775,924
Interest sensitivity gap (3)	$	51,540		$	(57,811	)	$	38,196		$	(156,057	)	$	292,178		$	168,046
Cumulative interest sensitivity gap	$	51,540		$	(6,271	)	$	31,925		$	(124,132	)	$	168,046		$	168,046
Cumulative interest sensitivity gap as a percent of total interest- earning assets		2.65	%		(0.32	)%		1.64	%		(6.39	)%		8.64	%		8.64	%

(1) Interest-earning assets are included in the period in which the balances are expected to be redeployed and/or repriced as a result of anticipated prepayments, scheduled rate adjustments, and contractual maturities.

(2) For purposes of the gap analysis, loans receivable includes loans held for sale and non-performing loans gross of the allowance for loan losses, unamortized discounts and deferred loan fees.

(3) Interest sensitivity gap represents the difference between interest-earning assets and interest-bearing liabilities.

Additionally, the table below sets forth the Company’s exposure to interest rate risk as measured by the change in net portfolio value (“NPV”) and net interest income under varying rate shocks as of March 31, 2007 and December 31, 2006. All methods used to measure interest rate sensitivity involve the use of assumptions, which may tend to oversimplify the manner in which actual yields and costs respond to changes in market interest rates. The Company’s interest rate sensitivity should be reviewed in conjunction with the financial statements and notes thereto contained in the Company’s Annual Report for the year ended December 31, 2006.

	March 31, 2007										December 31, 2006
	Net Portfolio Value						Net Interest Income				Net Portfolio Value						Net Interest Income
Change in Interest Rates in Basis Points (Rate Shock)	Amount		% Change		NPV Ratio		Amount		% Change		Amount		% Change		NPV Ratio		Amount		% Change
(dollars in thousands)
200	$	168,169	(16.0	)%	8.6	%	$	51,248	(4.8	)%	$	172,422	(16.0	)%	8.7	%	$	53,028	(4.9	)%
100		187,171	(6.5	)	9.3			52,894	(1.7	)		192,040	(6.5	)	9.5			54,748	(1.9	)
Static		200,097	—		9.8			53,826	—			205,312	—		9.9			55,788	—
(100)		199,623	(0.2	)	9.6			53,329	(0.9	)		206,157	0.4		9.8			55,431	(0.6	)
(200)		183,330	(8.4	)	8.8			50,094	(6.9	)		191,711	(6.6	)	9.1			52,490	(5.9	)

15

Item 4. Controls and Procedures

The Company’s management, including the Company’s principal executive officer and principal financial officer, have evaluated the effectiveness of the Company’s “disclosure controls and procedures,” as such term is defined in Rule 13a-15(e) promulgated under the Securities Exchange Act of 1934, as amended, (the “Exchange Act”). Based upon their evaluation, the principal executive officer and principal financial officer concluded that, as of the end of the period covered by this report, the Company’s disclosure controls and procedures were not effective due to the material weakness discussed below. Disclosure controls and procedures are the controls and other procedures that are designed to ensure that the information required to be disclosed in the reports that the Company files or submits under the Exchange Act with the SEC (1) is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and (2) is accumulated and communicated to the Company’s management, including its principal executive and principal financial officers, as appropriate to allow timely decisions regarding required disclosure. The Company’s policies and procedures were not effective to provide for the proper evaluation and assessment of the adequacy of its reserve for repurchased loans at its mortgage banking subsidiary. Specifically, the Company lacked an effective process to ensure that the exercise of loan repurchase requests by purchasers of its loans were timely identified and incorporated properly in the analysis of its reserve for repurchased loans. This deficiency resulted in material misstatements in the Company’s reserve for repurchased loans and amounts recorded as a gain on sales of loans at December 31, 2006 and resulted in more than a remote likelihood that a material misstatement of the Company’s annual or interim consolidated financial statements would not be prevented or detected. These misstatements were corrected in the consolidated financial statements included in the December 31, 2006 Form 10-K. In light of this material weakness, in preparing its consolidated financial statements as of and for the quarter ended March 31, 2007, the Company performed additional analyses and procedures to ensure that the Company’s consolidated financial statements included in this Form 10-Q for the quarter ended March 31, 2007 have been prepared in accordance with U.S. generally accepted accounting principles.

There were no changes in the Company’s internal control over financial reporting during the quarter ended March 31, 2007 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting except as described below. To address the material weakness identified above, during the first quarter of 2007, the Company enhanced its policies and procedures related to the quarterly evaluation of the adequacy of the reserve for repurchased loans. All repurchase requests received must be reported to a committee of senior officers of the Company for evaluation and incorporation into the analysis of the reserve for repurchased loans. The Company proactively monitors the receipt of repurchase requests. Additionally, the Company’s mortgage banking subsidiary modified its mortgage loan product menu to eliminate the origination of subprime loans. Furthermore, the Company has taken disciplinary action against certain officers of the mortgage banking subsidiary responsible for not following established policies and procedures.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

The Company is not engaged in any legal proceedings of a material nature at the present time. From time to time, the Company is a party to routine legal proceedings within the normal course of business. Such routine legal proceedings in the aggregate are believed by management to be immaterial to the Company’s financial condition or results of operations.

Item 1A. Risk Factors

No material change.

16

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Information regarding the Company’s common stock repurchases for the three month period ended March 31, 2007 is as follows:

Period	Total Number of Shares Purchased (1)	Average price Paid per Share	Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Maximum Number of Shares that May Yet Be Purchased Under the Plans or Programs
January 1, 2007 through January 31, 2007	9,738	22.67	-0-	538,763
February 1, 2007 through February 28, 2007	49,701	22.37	49,701	489,062
March 1, 2007 through March 31, 2007	-0-	-0-	-0-	489,062

(1) Includes 9,738 shares in January 2007 which represent shares tendered by employees to exercise stock options.

On July 19, 2006, the Company announced its intention to repurchase up to an additional 615,883 shares, or 5%, of its outstanding common stock.

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Submission of Matters to a Vote of Security Holders

Not Applicable

Item 5. Other Information

Not Applicable

Item 6. Exhibits

Exhibits:

3.1	Certificate of Incorporation of OceanFirst Financial Corp.*
3.2	Bylaws of OceanFirst Financial Corp.**
4.0	Stock Certificate of OceanFirst Financial Corp.*
31.1	Rule 13a-14(a)/15d-14(c) Certification of Chief Executive Officer
31.2	Rule 13a-14(a)/15d-14(c) Certification of Chief Financial Officer
32.0	Section 1350 Certifications

* Incorporated herein by reference into this document from the Exhibits to Form S-1, Registration Statement, effective May 13, 1996, as amended, Registration No. 33-80123.

** Incorporated herein by reference into this document from the Exhibit to Form 10-K, Annual Report, filed on March 25, 2003.

17

SIGNATURES

Pursuant to the requirements 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.

	OceanFirst Financial Corp.
	Registrant
DATE: May 10, 2007	/s/ John R. Garbarino
	John R. Garbarino
	Chairman of the Board, President
	and Chief Executive Officer
DATE: May 10, 2007	/s/ Michael J. Fitzpatrick
	Michael J. Fitzpatrick
	Executive Vice President and
	Chief Financial Officer

18

Exhibit Index

Exhibit	Description	Page
31.1	Rule 13a-14(a)/15d-14(c) Certification of Chief Executive Officer	20
31.2	Rule 13a-14(a)/15d-14(c) Certification of Chief Financial Officer	21
32.0	Section 1350 Certifications	22

19