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 June 30, 2012

¨ 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 001-11713

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	08753
(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 has submitted electronically and posted on its corporate Website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    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	¨	Smaller Reporting Company	¨

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 August 2, 2012, there were 18,154,504 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 June 30, 2012 (unaudited) and December 31, 2011		11
	Consolidated Statements of Income (unaudited) for the three and six months ended June 30, 2012 and 2011		12
	Consolidated Statements of Comprehensive Income (unaudited) for the three and six months ended June 30, 2012 and 2011		13
	Consolidated Statements of Changes in Stockholders’ Equity (unaudited) for the six months ended June 30, 2012 and 2011		14
	Consolidated Statements of Cash Flows (unaudited) for the six months ended June 30, 2012 and 2011		15
	Notes to Unaudited Consolidated Financial Statements		17
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations		1
Item 3.	Quantitative and Qualitative Disclosures About Market Risk		9
Item 4.	Controls and Procedures		10
PART II.	OTHER INFORMATION
Item 1.	Legal Proceedings		34
Item 1A.	Risk Factors		34
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds		34
Item 3.	Defaults Upon Senior Securities		34
Item 4.	Mine Safety Disclosures		34
Item 5.	Other Information		34
Item 6.	Exhibits		34
Signatures			36

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

FINANCIAL SUMMARY

	At or for the Quarter Ended
(dollars in thousands, except per share amounts)	June 30, 2012			December 31, 2011			June 30, 2011
SELECTED FINANCIAL CONDITION DATA:
Total assets	$	2,287,532		$	2,302,094		$	2,239,011
Loans receivable, net		1,548,935			1,563,019			1,617,812
Deposits		1,708,376			1,706,083			1,639,230
Stockholders’ equity		218,836			216,849			213,367
SELECTED OPERATING DATA:
Net interest income		18,390			19,273			19,645
Provision for loan losses		1,700			2,000			2,200
Other income		4,545			4,214			3,897
Operating expenses		12,867			13,021			13,385
Net income		5,373			5,459			5,103
Diluted earnings per share		0.30			0.30			0.28
SELECTED FINANCIAL RATIOS:
Stockholders’ equity per common share		12.02			11.61			11.32
Cash dividend per share		0.12			0.12			0.12
Stockholders’ equity to total assets		9.57	%		9.42	%		9.53	%
Return on average assets (1)		0.94			0.95			0.90
Return on average stockholders’ equity (1)		9.79			10.07			9.87
Average interest rate spread		3.28			3.43			3.56
Net interest margin		3.39			3.53			3.67
Operating expenses to average assets (1)		2.26			2.27			2.37
Efficiency ratio		56.10			55.44			56.86
ASSET QUALITY:
Non-performing loans	$	44,232		$	44,008		$	46,714
Non-performing assets		47,667			45,978			49,521
Non-performing loans as a percent of total loans receivable (2)		2.82	%		2.77	%		2.85	%
Non-performing assets as a percent of total assets (2)		2.08			2.00			2.21
Allowance for loan losses as a percent of total loans receivable(2)		1.12			1.15			1.31
Allowance for loan losses as a percent of total non-performing loans (2)		39.92			41.42			45.93

(1) Ratios are annualized

(2) As discussed in the section “Comparison of Operating Results for the Three and Six Months Ended June 30, 2012 and June 30, 2011 – Provision for Loan Losses”, during the fourth quarter of 2011, the Company modified its charge-off policy on problem loans secured by real estate, which accelerated the recognition of loan charge-offs. Without the additional cumulative charge-offs of $7.7 million and $5.7 million at June 30, 2012 and December 31, 2011, respectively, the Company would have reported the following asset quality ratios as of June 30, 2012 and December 31, 2011, respectively: non-performing loans as a percent of total loans receivable of 3.31% and 3.12%; non-performing assets as a percent of total assets of 2.41% and 2.24%; allowance for loan losses as a percent of total loans receivable of 1.61% and 1.50%; and allowance for loan losses as a percent of total non-performing loans of 48.86% and 48.12%.

1

Summary

OceanFirst Financial Corp. is the holding company for OceanFirst Bank (the “Bank”), a community bank serving Ocean and Monmouth Counties in New Jersey. The term the “Company” refers to OceanFirst Financial Corp., OceanFirst Bank and all of the Bank’s subsidiaries on a consolidated basis. 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, trust and asset management services, the sale of investment products and other fees. The Company’s operating expenses primarily consist of compensation and employee benefits, occupancy and equipment, marketing, data processing, federal deposit insurance 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.

Interest-earning assets, both loans and securities, are generally priced against longer-term indices, while interest-bearing liabilities, primarily deposits and borrowings, are generally priced against shorter-term indices. In late 2011 and into the first half of 2012, the Company’s net interest margin contracted as compared to prior linked periods. Due to the low interest rate environment, high loan refinance volume has caused yields on loans and mortgage-backed securities to trend downward. At the same time, the Company’s asset mix has shifted as higher-yielding loans have decreased due to prepayments and the sale of newly originated 30-year fixed-rate one-to-four family loans while lower yielding securities have increased. Based upon current economic conditions, the Federal Reserve has indicated that it intends to keep interest rates at current levels through 2014. As a result, management expects the low interest rate environment to continue beyond 2012, causing further pressure on the net interest margin. In addition to the interest rate environment, the Company’s results are affected by national and local economic conditions. Recent economic indicators point to some improvement in the economy, which expanded moderately in 2011 and the first half of 2012, and in overall labor market conditions as the national unemployment rate in 2012 has improved over prior year levels. Despite these signs, the overall economy remains weak and the unemployment rate remains at elevated levels. Additionally, housing values remain significantly below their peak levels in 2006. These economic conditions have generally had an adverse impact on the Company’s results of operations.

Highlights of the Company’s financial results for the three and six months ended June 30, 2012 were as follows:

Total assets decreased to $2.288 billion at June 30, 2012, from $2.302 billion at December 31, 2011. Loans receivable, net decreased $14.1 million at June 30, 2012, as compared to December 31, 2011 primarily due to prepayments and sale of newly originated 30-year fixed-rate one-to-four family loans. Cash and due from banks decreased by $37.6 million, as the cash and due from banks was invested in investment and mortgage-backed securities, which collectively increased by $40.7 million, to $570.9 million at June 30, 2012 as compared to $530.2 million at December 31, 2011.

Deposits increased by $2.3 million at June 30, 2012, as compared to December 31, 2011. Federal Home Loan Bank (“FHLB”) advances decreased $19.0 million, to $247.0 million at June 30, 2012 from $266.0 million at December 31, 2011.

Diluted earnings per share increased 7.1%, to $0.30 for the quarter ended June 30, 2012, from $0.28 for the corresponding prior year quarter. The improvement was primarily due to a decrease in the provision for loan losses, an increase in other income and a decrease in operating expenses.

Net interest income for the three months ended June 30, 2012 decreased to $18.4 million, as compared to $19.6 million in the same prior year period, reflecting a lower net interest margin partly offset by greater interest-earning assets. The net interest margin decreased to 3.39% for the three months ended June 30, 2012, as compared to 3.67% for the corresponding prior year period.

The provision for loan losses was $1.7 million for the three months ended June 30, 2012, as compared to $2.2 million in the same prior year period. The Company’s non-performing loans remained fairly stable, totaling $44.2 million at June 30, 2012, a $224,000 increase from $44.0 million at December 31, 2011.

The Company remains well-capitalized with a tangible common equity ratio of 9.57%.

Return on average stockholders’ equity was 9.79% for the three months ended June 30, 2012, as compared to 9.87% for the corresponding prior year period.

2

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 table sets forth certain information relating to the Company for the three and six months ended June 30, 2012 and 2011. 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.

	FOR THE THREE MONTHS ENDED JUNE 30,
	2012							2011
	AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST			AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST
	(dollars in thousands)
Assets
Interest-earning assets:
Interest-earning deposits and short-term investments	$	57,068	$	22		0.15	%	$	14,923	$	8		0.21	%
Investment securities (1)		183,872		471		1.02			141,190		343		0.97
FHLB stock		17,654		200		4.53			18,014		195		4.33
Mortgage-backed securities (1)		360,650		2,235		2.48			336,464		2,667		3.17
Loans receivable, net (2)		1,553,103		19,121		4.92			1,628,701		21,024		5.16
Total interest-earning assets		2,172,347		22,049		4.06			2,139,292		24,237		4.53
Non-interest-earning assets		106,066							116,716
Total assets	$	2,278,413						$	2,256,008
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Transaction deposits	$	1,284,938		999		0.31		$	1,256,710		1,504		0.48
Time deposits		249,085		1,036		1.66			266,868		1,189		1.78
Total		1,534,023		2,035		0.53			1,523,578		2,693		0.71
Borrowed funds		335,206		1,624		1.94			374,363		1,899		2.03
Total interest-bearing liabilities		1,869,229		3,659		0.78			1,897,941		4,592		0.97
Non-interest-bearing deposits		173,276							139,709
Non-interest-bearing liabilities		16,313							11,562
Total liabilities		2,058,818							2,049,212
Stockholders’ equity		219,595							206,796
Total liabilities and stockholders’ equity	$	2,278,413						$	2,256,008
Net interest income			$	18,390						$	19,645
Net interest rate spread (3)						3.28	%						3.56	%
Net interest margin (4)						3.39	%						3.67	%

	FOR THE SIX MONTHS ENDED JUNE 30,
	2012							2011
	AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST			AVERAGE BALANCE		INTEREST		AVERAGE YIELD/ COST
	(dollars in thousands)
Assets
Interest-earning assets:
Interest-earning deposits and short-term investments	$	53,454	$	43		0.16	%	$	18,440	$	23		0.25	%
Investment securities (1)		181,554		960		1.06			133,682		642		0.96
FHLB stock		17,777		429		4.83			17,775		445		5.01
Mortgage-backed securities (1)		360,090		4,553		2.53			336,035		5,230		3.11
Loans receivable, net (2)		1,559,529		38,927		4.99			1,638,173		42,188		5.15
Total interest-earning assets		2,172,404		44,912		4.13			2,144,105		48,528		4.53
Non-interest-earning assets		104,844							114,853
Total assets	$	2,277,248						$	2,258,958
Liabilities and Stockholders’ Equity
Interest-bearing liabilities:
Transaction deposits	$	1,284,433		1,916		0.30		$	1,256,007		3,169		0.50
Time deposits		252,542		2,137		1.69			273,182		2,433		1.78
Total		1,536,975		4,053		0.53			1,529,189		5,602		0.73
Borrowed funds		343,259		3,364		1.96			374,079		3,944		2.11
Total interest-bearing liabilities		1,880,234		7,417		0.79			1,903,268		9,546		1.00
Non-interest-bearing deposits		162,209							134,968
Non-interest-bearing liabilities		16,218							16,433
Total liabilities		2,058,661							2,054,669
Stockholders’ equity		218,587							204,289
Total liabilities and stockholders’ equity	$	2,277,248						$	2,258,958
Net interest income			$	37,495						$	38,982
Net interest rate spread (3)						3.34	%						3.53	%
Net interest margin (4)						3.45	%						3.64	%

(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.

3

Comparison of Financial Condition at June 30, 2012 and December 31, 2011

Total assets at June 30, 2012 were $2.288 billion, a decrease of $14.6 million, or 0.6%, compared to $2.302 billion at December 31, 2011.

Cash and due from banks decreased by $37.6 million, to $39.9 million at June 30, 2012, as compared to $77.5 million at December 31, 2011. The cash and due from banks was invested in investment and mortgage-backed securities, which collectively increased by $40.7 million, to $570.9 million at June 30, 2012, as compared to $530.2 million at December 31, 2011.

Loans receivable, net decreased by $14.1 million, to a balance of $1.549 billion at June 30, 2012, as compared to a balance of $1.563 billion at December 31, 2011, primarily due to prepayments and sale of newly originated 30-year fixed-rate one-to-four family loans.

Total deposits increased $2.3 million to $1.708 billion at June 30, 2012, from $1.706 billion at December 31, 2011. The mix of deposits changed as non-interest bearing deposits and savings deposits increased by $42.5 million and $13.5 million, respectively, while interest-bearing checking and time deposits decreased $31.1 million and $27.5 million. FHLB advances decreased by $19.0 million to $247.0 million at June 30, 2012, as compared to $266.0 million at December 31, 2011 due to excess liquidity.

Stockholders’ equity at June 30, 2012 increased to $218.8 million, as compared to $216.8 million at December 31, 2011, primarily due to net income and a reduction in accumulated other comprehensive loss, partly offset by the cash dividend on common stock and by the repurchase of 513,737 shares of common stock for $7.3 million.

Comparison of Operating Results for the Three and Six Months Ended June 30, 2012 and June 30, 2011

General

Net income for the three months ended June 30, 2012 increased to $5.4 million, as compared to net income of $5.1 million for the corresponding prior year period. Diluted earnings per share increased 7.1%, to $0.30 for the three months ended June 30, 2012, as compared to $0.28 for the corresponding prior year period. Net income for the six months ended June 30, 2012 increased to $11.0 million, as compared to $10.2 million for the corresponding prior year period. Diluted earnings per share increased 8.9%, to $0.61 for the six months ended June 30, 2012, as compared to $0.56 for the corresponding prior year period.

Interest Income

Interest income for the three and six months ended June 30, 2012 was $22.0 million and $44.9 million, respectively, as compared to $24.2 million and $48.5 million for the three and six months ended June 30, 2011. The yield on interest-earning assets declined to 4.06% and 4.13%, respectively, for the three and six months ended June 30, 2012, as compared to 4.53% for the same prior year periods. For the six months ended June 30, 2012, the yield on loans receivable benefited from a single large commercial loan prepayment fee of $219,000 which increased the yield on interest-earning assets by 2 basis points for the six months ended June 30, 2012. Average interest-earning assets increased by $33.1 million, or 1.5%, and $28.3 million, or 1.3%, respectively, for the three and six months ended June 30, 2012, as compared to the same prior year periods. The increases in average interest-earning assets were primarily due to the increases in average investment and mortgage-backed securities, which collectively increased $66.9 million and $71.9 million, respectively, and the increases in average short-term investments which increased $42.1 million and $35.0 million. These increases were partly offset by a decrease in average loans receivable, net, of $75.6 million and $78.6 million, respectively.

Interest Expense

Interest expense for the three and six months ended June 30, 2012 was $3.7 million and $7.4 million, respectively, as compared to $4.6 million and $9.5 million for the three and six months ended June 30, 2011. The cost of interest-bearing liabilities decreased to 0.78% and 0.79%, respectively, for the three and six months ended June 30, 2012 as compared to 0.97% and 1.00% in the same prior year periods. Average interest-bearing liabilities decreased by $28.7 million and $23.0 million, respectively, for the three and six months ended June 30, 2012, as compared to the same prior year periods. The decreases were due to declines in average borrowed funds of $39.2 million and $30.8 million, respectively, and average time deposits of $17.8 million and $20.6 million as compared to the same prior year periods, partly offset by increases in average transaction deposits of $28.2 million and $28.4 million.

4

Net Interest Income

Net interest income for the three and six months ended June 30, 2012 decreased to $18.4 million and $37.5 million, respectively, as compared to $19.6 million and $39.0 million in the same prior year periods, reflecting a lower net interest margin partly offset by greater interest-earning assets. The net interest margin decreased to 3.39% and 3.45%, respectively, for the three and six months ended June 30, 2012, from 3.67% and 3.64% in the same prior year periods due to a change in the mix of average interest-earning assets from higher-yielding loans receivable into lower-yielding short-term investments, investment securities and mortgage-backed securities. High loan refinance volume also caused yields on loans to trend downward.

Provision for Loan Losses

For the three and six months ended June 30, 2012, the provision for loan losses was $1.7 million and $3.4 million, respectively, as compared to $2.2 million and $3.9 million in the corresponding prior year periods. The higher amounts for the three and six months ended June 30, 2011 were related to a significant increase in non-performing loans for those time periods. Non-performing loans remained fairly stable, increasing $224,000, or 0.5%, at June 30, 2012, to $44.2 million from $44.0 million at December 31, 2011. Net charge-offs for the three and six months ended June 30, 2012 were $2.3 million and $4.0 million, respectively, as compared to $1.2 million and $2.1 million in the same prior year periods. During the fourth quarter of 2011, the Company modified its charge-off policy on problem loans secured by real estate which accelerated the recognition of loan charge-offs. The Company now takes charge-offs in the period the loan, or portion thereof, is deemed uncollectable, generally after the loan becomes 120 days delinquent and a recent appraisal is received which reflects a collateral shortfall. Previously, specific valuation reserves were established until the loan charge-off was recorded upon final resolution of the collateral.

Other Income

Other income increased to $4.5 million and $8.9 million, respectively, for the three and six months ended June 30, 2012, as compared to $3.9 million and $7.4 million in the same prior year periods primarily due to an increase in the net gain on the sale of investment securities and loans, higher fees and service charges, and, for the six months ended June 30, 2012, a reduction in the net loss from other real estate operations. For the three and six months ended June 30, 2012, the Company recognized a gain of $226,000 on the sale of equity securities. For the three and six months ended June 30, 2012, the net gain on the sale of loans increased $338,000 and $550,000, respectively, due to increases in loan sale volume and strong gain on sale margins. However, the net gain on the sale of loans for the three and six months ended June 30, 2012 was adversely affected by an increase of $100,000 and $250,000, respectively, in the reserve for repurchased loans primarily due to an increase in repurchase requests on loans previously sold to investors. For the three and six months ended June 30, 2012, fees and service charges increased $44,000 and $266,000, respectively, due to increases in trust revenue, merchant service fees and retail checking account fees. Finally, the net loss from real estate operations decreased $304,000 for the six months ended June 30, 2012, as compared to the same prior year period. The prior year amount included write-downs in the value of properties previously acquired.

Operating Expenses

Operating expenses decreased by 3.9%, to $12.9 million, and by 2.7%, to $25.8 million, respectively, for the three and six months ended June 30, 2012, as compared to $13.4 million and $26.5 million for the corresponding prior year periods. Compensation and employee benefits costs decreased by $320,000, or 4.5%, to $6.8 million for the three months ended June 30, 2012 and by $525,000, or 3.7%, to $13.6 million, for the six months ended June 30, 2012, as compared to the corresponding prior year periods. The decreases were primarily due to the increase in mortgage loan closings from prior year levels. Higher loan closings in the current year increased deferred loan expense which is reflected as a decrease in compensation expense. Additionally, Federal deposit insurance expense for the three and six months ended June 30, 2012 decreased by $201,000 and $410,000, respectively, from the corresponding prior year periods due to a lower assessment rate and a change in the assessment methodology from deposit-based to a total liability-based assessment.

Provision for Income Taxes

Income tax expense was $3.0 million and $6.1 million, respectively, for the three and six months ended June 30, 2012, as compared to $2.9 million and $5.7 million for the same prior year periods. The effective tax rate was 35.8% and 35.7%, respectively, for the three and six months ended June 30, 2012, as compared to 35.9% in both prior year periods.

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 interest rates, economic conditions and competition. The Company has other sources of liquidity if a need for additional funds arises, including various lines of credit.

5

At June 30, 2012, the Company had $22.0 million in overnight borrowings from the FHLB as compared to no overnight borrowings at December 31, 2011. The Company periodically utilizes overnight borrowings to fund short-term liquidity needs. The Company had total FHLB borrowings, including overnight borrowings, of $247.0 million at June 30, 2012, a decrease from $266.0 million at December 31, 2011.

The Company’s cash needs for the six months ended June 30, 2012 were primarily satisfied by principal payments on loans and mortgage-backed securities, proceeds from the sale of mortgage loans held for sale and proceeds from maturities of investment securities available for sale. The cash was principally utilized for loan originations, the purchase of investment and mortgage-backed securities and to reduce FHLB borrowings. The Company’s cash needs for the six months ended June 30, 2011 were primarily satisfied by principal payments on loans and mortgage-backed securities, proceeds from the sale of mortgage loans held for sale and increased FHLB borrowings. The cash was principally utilized for loan originations, the purchase of investment and mortgage-backed securities and deposit outflow.

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 June 30, 2012, outstanding commitments to originate loans totaled $79.7 million; outstanding unused lines of credit totaled $230.7 million; and outstanding commitments to sell loans totaled $17.7 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 $151.1 million at June 30, 2012. Based upon historical experience management estimates that a significant portion of such deposits will remain with the Company.

The Company has a detailed contingency funding plan and comprehensive reporting of trends on a monthly and quarterly basis. Management also monitors cash on a daily basis to determine the liquidity needs of the Bank. Additionally, management performs multiple liquidity stress test scenarios on a quarterly basis. The Bank continues to maintain significant liquidity under all stress scenarios.

Under the Company’s stock repurchase program, 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 purposes. For the six months ended June 30, 2012, the Company repurchased 513,737 shares of common stock at a total cost of $7.3 million compared with no repurchases for the six months ended June 30, 2011. At June 30, 2012, there were 263,415 shares remaining to be repurchased under the existing stock repurchase program.

Cash dividends on common stock declared and paid during the first six months of 2012 were $4.3 million, as compared to $4.4 million in the same prior year period. On July 18, 2012, the Board of Directors declared a quarterly cash dividend of twelve cents ($0.12) per common share. The dividend is payable on August 10, 2012 to stockholders of record at the close of business on July 30, 2012.

The primary sources of liquidity specifically available to OceanFirst Financial Corp., the holding company of OceanFirst Bank, are capital distributions from the banking subsidiary and the issuance of preferred and common stock and long-term debt. For the first six months of 2012, the Company received a dividend payment of $11.0 million from the Bank. At June 30, 2012, the Company had received notice from the Federal Reserve Bank of Philadelphia that it does not object to the payment of $5.6 million in dividends from the Bank to the Company over the next quarter although the Federal Reserve reserved the right to revoke its decision at any time if a safety and soundness concern arises throughout the period. The Company’s ability to continue to pay dividends will be largely dependent upon capital distributions from the Bank, which may be adversely affected by capital constraints imposed by the applicable regulations. The Company cannot predict whether the Bank will be permitted under applicable regulations to pay a dividend to the Company. If the Bank is unable to pay dividends to the Company, the Company may not have the liquidity necessary to pay a dividend in the future or pay a dividend at the same rate as historically paid, or be able to meet current debt obligations. At June 30, 2012, OceanFirst Financial Corp. held $16.5 million in cash and $4.8 million in investment securities available for sale.

As of June 30, 2012, the Bank exceeded all regulatory capital requirements as follows (in thousands):

	Actual					Required
	Amount		Ratio			Amount		Ratio
Tangible capital	$	216,164		9.45	%	$	34,285		1.50	%
Core capital		216,164		9.45			91,427		4.00
Tier 1 risk-based capital		216,164		14.57			59,301		4.00
Total risk-based capital		233,821		15.76			118,601		8.00

6

The Bank is considered a “well-capitalized” institution under the Prompt Corrective Action Regulations.

At June 30, 2012, the Company maintained tangible common equity of $218.8 million, for a tangible common equity to assets ratio of 9.57%.

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 lines of credit and commitments to extend credit. The Company also has outstanding commitments to sell loans amounting to $17.7 million.

The following table shows the contractual obligations of the Company by expected payment period as of June 30, 2012 (in thousands):

Contractual Obligation	Total		Less than one year		1-3 years		3-5 years		More than 5 years
Debt Obligations	$	341,899	$	135,399	$	144,000	$	40,000	$	22,500
Commitments to Originate Loans		79,677		79,677		—		—		—
Commitments to Fund Unused Lines of Credit		230,677		230,677		—		—		—

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.

Non-Performing Assets

The following table sets forth information regarding the Company’s non-performing assets consisting of non-performing loans and Other Real Estate Owned (“OREO”). 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.

	June 30, 2012			December 31, 2011
	(dollars in thousands)
Non-performing loans:
Real estate – one-to-four family	$	27,755		$	29,193
Commercial real estate		11,932			10,552
Construction		—			43
Consumer		3,785			3,653
Commercial		760			567
Total non-performing loans		44,232			44,008
OREO, net		3,435			1,970
Total non-performing assets	$	47,667		$	45,978
Delinquent loans 30-89 days	$	14,225		$	14,972
Allowance for loan losses as a percent of total loans receivable		1.12	%		1.15	%
Allowance for loan losses as percent of total non-performing loans		39.92			41.42
Non-performing loans as a percent of total loans receivable		2.82			2.77
Non-performing assets as a percent of total assets		2.08			2.00

Included in the non-performing loan total at June 30, 2012 was $16.3 million of troubled debt restructured loans, as compared to $14.5 million of troubled debt restructured loans at December 31, 2011. Non-performing loans are concentrated in one-to-four family loans which comprise 62.7% of the total. At June 30, 2012, the average weighted loan-to-value ratio of non-performing one-to-four family loans, after any related charge-offs, was 61% using appraisal values at time of origination and 82% using updated appraisal values. Appraisals are updated for all non-performing loans secured by real estate and

7

subsequently updated annually if the loan remains delinquent for an extended period. At June 30, 2012, the average weighted loan-to-value ratio of the total one-to-four family loan portfolio was 59% using appraisal values at time of origination. Based upon sales data for the first half of 2012 from the Ocean and Monmouth Counties Multiple Listing Service, home values in the Company’s primary market area have declined by approximately 20% from the peak of the market in 2006. Individual home values may move more or less than the average based upon the specific characteristics of the property. There can be no assurance that home values will not decline further, possibly resulting in losses to the Company. The largest non-performing loan relationship consists of several credits totaling $6.4 million. The loans are collateralized by commercial and residential real estate, all business assets and also carry a personal guarantee. An appraisal performed in May 2011 values the real estate collateral at $9.1 million. In November 2011, the Company entered into a troubled debt restructuring with the borrower which reduced the interest rate in exchange for additional collateral. The Company’s non-performing loans remain at elevated levels partly due to the extended foreclosure process in the State of New Jersey. The protracted foreclosure process delays the Company’s ability to resolve non-performing loans through the sale of the underlying collateral. Of the non-performing one-to-four family loans at June 30, 2012, 71% were originated by alternative Bank delivery channels which were previously shuttered. Subsequent to June 30, 2012, the Company sold its largest non-performing one-to-four family mortgage loan at a modest recovery above its carrying value of $2.6 million.

The Company classifies loans and other assets in accordance with regulatory guidelines. At June 30, 2012, the Company had $10.3 million in loans designated as Special Mention, $74.0 million in loans classified as Substandard and $1.2 million in loans and other assets classified as Doubtful, as compared to $11.5 million, $63.1 million and $74,600, respectively, at December 31, 2011. The largest Special Mention loan at June 30, 2012 is a commercial real estate mortgage to a local builder for $1.8 million. The loan is well collateralized by residential property and several vacant lots. The largest Substandard loan relationship is comprised of several credit facilities to a building supply company with an aggregate balance of $9.5 million, which was current as to payments, but criticized due to poor, but improving, operating results. The loans are collateralized by commercial real estate and other business assets. The largest Doubtful asset with a balance of $1.2 million is a portion of a commercial real estate loan to a self-storage facility. The remaining balance, also $1.2 million, is rated Substandard. In September 2011, the Company entered into a troubled debt restructuring with the borrower which reduced the interest rate and extended the payment term. All scheduled payments under the restructured terms have been made since that date. In addition to loan classifications, the Company classified investment securities with an amortized cost of $25.0 million and a carrying value of $19.5 million as Substandard, which represents the amount of investment securities with a credit rating below investment grade from one of the internationally recognized credit rating services. These securities are all current as to principal and interest payments.

Critical Accounting Policies

Note 1 to the Company’s Audited Consolidated Financial Statements for the year ended December 31, 2011 included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2011 (the “2011 Form 10-K”), 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 and 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. These judgments and policies involve a higher degree of complexity and require management to make difficult and subjective judgments 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.

Private Securities Litigation Reform Act Safe Harbor Statement

In addition to historical information, this quarterly report contains certain forward-looking statements within the meaning of the Private Securities Reform Act of 1995 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,” “will,” “should,” “may,” “view,” “opportunity,” “potential,” or similar expressions or expressions of probability or confidence. 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, levels of unemployment in the Bank’s lending area, real estate market values in the Bank’s lending area, 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 are further discussed in the 2011 Form 10-K and subsequent securities filings and should be considered in evaluating forward-looking statements and undue reliance should not be placed on these 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

8

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 2011 Form 10-K and Item 1A of this Form 10-Q.

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 table sets forth the amounts of interest-earning assets and interest-bearing liabilities outstanding at June 30, 2012, which were anticipated by the Company, based upon certain assumptions, to reprice or mature in each of the future time periods shown.

At June 30, 2012, the Company’s one-year gap was negative 2.52% as compared to negative 0.03% at December 31, 2011.

At June 30, 2012	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	$	11,477		$	—		$	—		$	—		$	—		$	11,477
Investment securities		64,794			18,993			90,350			28,823			4,519			207,479
FHLB stock		—			—			—			—			18,036			18,036
Mortgage-backed securities		66,058			38,415			91,298			77,287			91,454			364,512
Loans receivable (2)		323,069			435,132			458,430			173,087			178,421			1,568,139
Total interest-earning assets		465,398			492,540			640,078			279,197			292,430			2,169,643
Interest-bearing liabilities:
Money market deposit accounts		35,501			9,051			19,902			15,009			48,481			127,944
Savings accounts		33,986			22,311			45,329			34,310			106,825			242,761
Interest-bearing checking accounts		540,611			62,276			111,072			92,172			105,216			911,347
Time deposits		59,360			91,695			38,782			43,580			7,979			241,396
FHLB advances		22,000			46,000			144,000			35,000			—			247,000
Securities sold under agreements to repurchase		67,399			—			—			—			—			67,399
Other borrowings		22,500			—			—			5,000			—			27,500
Total interest-bearing liabilities		781,357			231,333			359,085			225,071			268,501			1,865,347
Interest sensitivity gap (3)	$	(315,959	)	$	261,207		$	280,993		$	54,126		$	23,929		$	304,296
Cumulative interest sensitivity gap	$	(315,959	)	$	(54,752	)	$	226,241		$	280,367		$	304,296		$	304,296
Cumulative interest sensitivity gap as a percent of total interest-earning assets		(14.56	)%		(2.52	)%		10.43	%		12.92	%		14.03	%		14.03	%

(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 June 30, 2012 and December 31, 2011. 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 2011 Form 10-K.

	June 30, 2012												December 31, 2011
	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)
300	$	235,719		(5.0	)%		10.8	$	62,407		(10.5	)%	$	238,057		(4.8	)%		10.9	%	$	65,048		(11.1	)%
200		248,729		0.2			11.1		65,621		(5.9	)		252,307		0.9			11.2			68,659		(6.2	)
100		254,986		2.7			11.2		68,044		(2.4	)		261,068		4.4			11.4			71,441		(2.4	)
Static		248,191		—			10.7		69,699		—			250,109		—			10.7			73,189		—
(100)		211,253		(14.9	)		9.0		65,269		(6.4	)		204,786		(18.1	)		8.7			67,900		(7.2	)

9

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) and 15d-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 effective. 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 Securities and Exchange Commission (“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. In addition, based on that evaluation, there were no changes in the Company’s internal control over financial reporting during the quarter ended June 30, 2012 that have materially affected, or are reasonably likely to materially affect, the Company’s internal control over financial reporting.

10

OceanFirst Financial Corp.

Consolidated Statements of Financial Condition

(dollars in thousands, except per share amounts)

	June 30,			December 31,
	2012			2011
	(Unaudited)
ASSETS
Cash and due from banks	$	39,912		$	77,527
Investment securities available for sale		195,889			165,279
Federal Home Loan Bank of New York stock, at cost		18,036			18,160
Mortgage-backed securities available for sale		375,000			364,931
Loans receivable, net		1,548,935			1,563,019
Mortgage loans held for sale		5,734			9,297
Interest and dividends receivable		6,459			6,432
Other real estate owned, net		3,435			1,970
Premises and equipment, net		22,394			22,259
Servicing asset		4,708			4,836
Bank Owned Life Insurance		42,430			41,987
Other assets		24,600			26,397
Total assets	$	2,287,532		$	2,302,094
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits	$	1,708,376		$	1,706,083
Securities sold under agreements to repurchase with retail customers		67,399			66,101
Federal Home Loan Bank advances		247,000			266,000
Other borrowings		27,500			27,500
Due to brokers		—			5,186
Advances by borrowers for taxes and insurance		8,570			7,113
Other liabilities		9,851			7,262
Total liabilities		2,068,696			2,085,245
Stockholders’ equity:
Preferred stock, $.01 par value, $1,000 liquidation preference, 5,000,000 shares authorized, no shares issued		—			—
Common stock, $.01 par value, 55,000,000 shares authorized, 33,566,772 shares issued and 18,205,904 and 18,682,568 shares outstanding at June 30, 2012 and December 31, 2011, respectively		336			336
Additional paid-in capital		262,987			262,812
Retained earnings		193,377			186,666
Accumulated other comprehensive loss		(652	)		(2,468	)
Less: Unallocated common stock held by Employee Stock Ownership Plan		(4,049	)		(4,193	)
Treasury stock, 15,360,868 and 14,884,204 shares at June 30, 2012 and December 31, 2011, respectively		(233,163	)		(226,304	)
Common stock acquired by Deferred Compensation Plan		(684	)		(871	)
Deferred Compensation Plan Liability		684			871
Total stockholders’ equity		218,836			216,849
Total liabilities and stockholders’ equity	$	2,287,532		$	2,302,094

See accompanying Notes to Unaudited Consolidated Financial Statements.

11

OceanFirst Financial Corp.

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share amounts)

	For the three months ended June 30,						For the six months ended June 30,
	2012			2011			2012			2011
	(Unaudited)						(Unaudited)
Interest income:
Loans	$	19,121		$	21,024		$	38,927		$	42,188
Mortgage-backed securities		2,235			2,667			4,553			5,230
Investment securities and other		693			546			1,432			1,110
Total interest income		22,049			24,237			44,912			48,528
Interest expense:
Deposits		2,035			2,693			4,053			5,602
Borrowed funds		1,624			1,899			3,364			3,944
Total interest expense		3,659			4,592			7,417			9,546
Net interest income		18,390			19,645			37,495			38,982
Provision for loan losses		1,700			2,200			3,400			3,900
Net interest income after provision for loan losses		16,690			17,445			34,095			35,082
Other income:
Loan servicing income		141			100			279			196
Fees and service charges		2,982			2,938			5,926			5,660
Net gain on sales of investment securities available for sale		226			—			226			—
Net gain on sales of loans available for sale		947			609			1,918			1,368
Net loss from other real estate owned		(47	)		(36	)		(98	)		(402	)
Income from Bank Owned Life Insurance		295			284			601			531
Other		1			2			3			3
Total other income		4,545			3,897			8,855			7,356
Operating expenses:
Compensation and employee benefits		6,794			7,114			13,631			14,156
Occupancy		1,314			1,305			2,618			2,499
Equipment		635			644			1,230			1,291
Marketing		435			420			780			756
Federal deposit insurance		522			723			1,054			1,464
Data processing		881			904			1,824			1,786
Legal		192			171			426			427
Check card processing		337			284			636			604
Accounting and audit		188			173			320			313
Other operating expense		1,569			1,647			3,288			3,216
Total operating expenses		12,867			13,385			25,807			26,512
Income before provision for income taxes		8,368			7,957			17,143			15,926
Provision for income taxes		2,995			2,854			6,123			5,717
Net income	$	5,373		$	5,103		$	11,020		$	10,209
Basic earnings per share	$	0.30		$	0.28		$	0.61		$	0.56
Diluted earnings per share	$	0.30		$	0.28		$	0.61		$	0.56
Average basic shares outstanding		17,889			18,181			17,977			18,172
Average diluted shares outstanding		17,930			18,231			18,018			18,221

See accompanying Notes to Unaudited Consolidated Financial Statements.

12

OceanFirst Financial Corp.

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(in thousands)

	For the three months ended June 30,					For the six months ended June 30,
	2012			2011		2012			2011
	(Unaudited)					(Unaudited)
Net income	$	5,373		$	5,103	$	11,020		$	10,209
Other comprehensive income:
Unrealized gain on securities (net of tax expense $343 and $1,346 in 2012 and $2,806 and $3,809 in 2011)		586			4,080		1,950			5,516
Reclassification adjustment for gains included in net income (net of tax expense $92)		(134	)		—		(134	)		—
Total comprehensive income	$	5,825		$	9,183	$	12,836		$	15,725

See accompanying Notes to Unaudited Consolidated Financial Statements.

13

OceanFirst Financial Corp.

Consolidated Statements of

Changes in Stockholders’ Equity (Unaudited)

(in thousands, except per share amounts)

	Preferred Stock		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, 2010	$	—	$	336	$	260,739		$	174,677		$	(5,560	)	$	(4,484	)	$	(224,457	)	$	(946	)	$	946		$	201,251
Net income		—		—		—			10,209			—			—			—			—			—			10,209
Unrealized gain on securities (net of tax expense $3,809)		—		—		—			—			5,516			—			—			—			—			5,516
Tax expense of stock plans		—		—		(7	)		—			—			—			—			—			—			(7	)
Stock awards		—		—		522			—			—			—			—			—			—			522
Treasury stock allocated to restricted stock plan		—		—		(280	)		37			—			—			243			—			—			—
Allocation of ESOP stock		—		—		86			—			—			145			—			—			—			231
Cash dividend $0.24 per share		—		—		—			(4,393	)		—			—			—			—			—			(4,393	)
Exercise of stock options		—		—		—			—			—			—			38			—			—			38
Sale of stock for the deferred compensation plan		—		—		—			—			—			—			—			32			(32	)		—
Balance at June 30, 2011	$	—	$	336	$	261,060		$	180,530		$	(44	)	$	(4,339	)	$	(224,176	)	$	(914	)	$	914		$	213,367
Balance at December 31, 2011	$	—	$	336	$	262,812		$	186,666		$	(2,468	)	$	(4,193	)	$	(226,304	)	$	(871	)	$	871		$	216,849
Net income		—		—		—			11,020			—			—			—			—			—			11,020
Unrealized gain on securities (net of tax expense $1,254)		—		—		—			—			1,816			—			—			—			—			1,816
Tax expense of stock plans		—		—		(2	)		—			—			—			—			—			—			(2	)
Stock awards		—		—		362			—			—			—			—			—			—			362
Treasury stock allocated to restricted stock plan		—		—		(282	)		42			—			—			240			—			—			—
Purchased 513,737 shares of common stock		—		—		—			—			—			—			(7,314	)		—			—			(7,314	)
Allocation of ESOP stock		—		—		97			—			—			144			—			—			—			241
Cash dividend $0.24 per share		—		—					(4,342	)		—			—			—			—			—			(4,342	)
Exercise of stock options		—		—		—			(9	)		—			—			215			—			—			206
Sale of stock for the deferred compensation plan		—		—		—			—			—			—			—			187			(187	)		—
Balance at June 30, 2012	$	—	$	336	$	262,987		$	193,377		$	(652	)	$	(4,049	)	$	(233,163	)	$	(684	)	$	684		$	218,836

See accompanying Notes to Unaudited Consolidated Financial Statements.

14

OceanFirst Financial Corp.

Consolidated Statements of Cash Flows

(dollars in thousands)

	For the six months ended June 30,
	2012			2011
	(Unaudited)
Cash flows from operating activities:
Net income	$	11,020		$	10,209
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization of premises and equipment		1,286			1,216
Allocation of ESOP stock		241			231
Stock awards		362			522
Amortization of servicing asset		814			956
Net premium amortization in excess of discount accretion on securities		1,580			1,050
Net amortization of deferred costs and discounts on loans		447			422
Provision for loan losses		3,400			3,900
Provision for repurchased loans		250			—
Net (gain) loss on sale of other real estate owned		(25	)		140
Net gain on sales of investment securities available for sale		(226	)		—
Net gain on sales of loans		(2,168	)		(1,368	)
Proceeds from sales of mortgage loans held for sale		87,492			67,410
Mortgage loans originated for sale		(82,447	)		(64,177	)
Increase in value of Bank Owned Life Insurance		(601	)		(531	)
Proceeds from Bank Owned Life Insurance		158			—
Increase in interest and dividends receivable		(27	)		(223	)
Decrease (increase) in other assets		545			(478	)
Increase (decrease) in other liabilities		2,339			(14,517	)
Total adjustments		13,420			(5,447	)
Net cash provided by operating activities		24,440			4,762
Cash flows from investing activities:
Net decrease in loans receivable		8,107			36,592
Purchase of investment securities available for sale		(41,617	)		(35,164	)
Purchase of mortgage-backed securities available for sale		(74,371	)		(29,808	)
Principal repayments on mortgage-backed securities available for sale		58,095			36,494
Proceeds from maturities of investment securities available for sale		12,521			—
Proceeds from sale of investment securities available for sale		1,221			—
Decrease (increase) in Federal Home Loan Bank of New York stock		124			(1,351	)
Proceeds from sales of other real estate owned		690			1,409
Purchases of premises and equipment		(1,421	)		(1,175	)
Net cash (used in) provided by investing activities		(36,651	)		6,997

Continued

15

OceanFirst Financial Corp.

Consolidated Statements of Cash Flows (Continued)

(dollars in thousands)

	For the six months ended June 30,
	2012			2011
	(Unaudited)
Cash flows from financing activities:
Increase(decrease) in deposits	$	2,293		$	(24,738	)
Increase in short-term borrowings		23,298			4,835
Proceeds from Federal Home Loan Bank advances		—			55,000
Repayments of Federal Home Loan Bank advances		(41,000	)		(46,000	)
Increase in advances by borrowers for taxes and insurance		1,457			985
Exercise of stock options		206			38
Purchase of treasury stock		(7,314	)		—
Dividends paid – common stock		(4,342	)		(4,393	)
Tax expense of stock plans		(2	)		(7	)
Net cash used in financing activities		(25,404	)		(14,280	)
Net decrease in cash and due from banks		(37,615	)		(2,521	)
Cash and due from banks at beginning of period		77,527			31,455
Cash and due from banks at end of period	$	39,912		$	28,934
Supplemental Disclosure of Cash Flow Information:
Cash paid during the period for:
Interest	$	7,537		$	9,756
Income taxes		5,818			12,662
Non-cash activities:
Transfer of loans receivable to other real estate owned		2,130			2,062

See accompanying Notes to Unaudited Consolidated Financial Statements.

16

OceanFirst Financial Corp.

Notes To Unaudited Consolidated Financial Statements

Note 1. Basis of Presentation

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 (“Columbia”), OceanFirst REIT Holdings, Inc., OceanFirst Services, LLC and 975 Holdings, LLC. The operations of Columbia were shuttered in late 2007.

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 and six months ended June 30, 2012 are not necessarily indicative of the results of operations that may be expected for all of 2012. In preparing the consolidated financial statements, management is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the statements of financial condition and the results of operations for the period. Actual results could differ from these estimates.

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, 2011.

Note 2. Earnings per Share

The following reconciles shares outstanding for basic and diluted earnings per share for the three and six months ended June 30, 2012 and 2011 (in thousands):

	Three months ended						Six months ended
	June 30,						June 30,
	2012			2011			2012			2011
Weighted average shares issued net of Treasury shares		18,468			18,845			18,560			18,837
Less: Unallocated ESOP shares		(484	)		(519	)		(489	)		(523	)
Unallocated incentive award shares and shares held by deferred compensation plan		(95	)		(145	)		(94	)		(142	)
Average basic shares outstanding		17,889			18,181			17,977			18,172
Add: Effect of dilutive securities:
Shares held by deferred compensation plan		41			50			41			49
Average diluted shares outstanding		17,930			18,231			18,018			18,221

For the three months ended June 30, 2012 and 2011, antidilutive stock options of 1,975,000 and 1,904,000, respectively, were excluded from earnings per share calculations. For the six months ended June 30, 2012 and 2011 antidilutive stock options of 2,009,000 and 1,840,000, respectively, were excluded from earning per share calculation.

Note 3. Investment Securities Available for Sale

The amortized cost and estimated market value of investment securities available for sale at June 30, 2012 and December 31, 2011 are as follows (in thousands):

June 30, 2012	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Market Value
U.S. agency obligations	$	128,327	$	795	$	(38	)	$	129,084
State and municipal obligations		19,633		9		(48	)		19,594
Corporate debt securities		55,000		—		(12,566	)		42,434
Equity investments		4,519		365		(107	)		4,777
	$	207,479	$	1,169	$	(12,759	)	$	195,889

17

December 31, 2011	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Market Value
U.S. agency obligations	$	102,059	$	760	$	(43	)	$	102,776
State and municipal obligations		18,526		26		(8	)		18,544
Corporate debt securities		55,000		—		(15,551	)		39,449
Equity investments		4,294		250		(34	)		4,510
	$	179,879	$	1,036	$	(15,636	)	$	165,279

Realized gains on the sale of investment securities available for sale were $226,000 for the three and six months ended June 30, 2012. There were no realized gains or losses on the sale of investment securities available for sale for the three and six months ended June 30, 2011.

The amortized cost and estimated market value of investment securities available for sale, excluding equity investments, at June 30, 2012 by contractual maturity, are shown below (in thousands). Actual maturities will differ from contractual maturities because issuers may have the right to call or prepay obligations with or without call or prepayment penalties. At June 30, 2012, investment securities available for sale with an amortized cost and estimated market value of $55.0 million and $42.4 million, respectively, were callable prior to the maturity date.

			Estimated
	Amortized		Market
June 30, 2012	Cost		Value
Less than one year	$	28,787	$	28,843
Due after one year through five years		119,173		119,835
Due after five years through ten years		—		—
Due after ten years		55,000		42,434
	$	202,960	$	191,112

The estimated market value and unrealized loss for investment securities available for sale at June 30, 2012 and December 31, 2011 segregated by the duration of the unrealized loss are as follows (in thousands):

	Less than 12 months					12 months or longer					Total
June 30, 2012	Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses
U.S. Agency obligations	$	21,589	$	(38	)	$	—	$	—		$	21,589	$	(38	)
State and municipal obligations		10,618		(48	)		—		—			10,618		(48	)
Corporate debt securities		—		—			42,434		(12,566	)		42,434		(12,566	)
Equity investments		643		(107	)		—		—			643		(107	)
	$	32,850	$	(193	)	$	42,434	$	(12,566	)	$	75,284	$	(12,759	)

	Less than 12 months					12 months or longer					Total
December 31, 2011	Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses
U.S. Agency obligations	$	20,791	$	(43	)	$	—	$	—		$	20,791	$	(43	)
State and municipal obligations		421		(1	)		1,935		(7	)		2,356		(8	)
Corporate debt securities		—		—			39,449		(15,551	)		39,449		(15,551	)
Equity investments		1,465		(34	)		—		—			1,465		(34	)
	$	22,677	$	(78	)	$	41,384	$	(15,558	)	$	64,061	$	(15,636	)

18

At June 30, 2012, the amortized cost, estimated market value and credit rating of the individual corporate debt securities in an unrealized loss position for greater than one year are as follows (in thousands):

Security Description	Amortized Cost		Estimated Market Value		Credit Rating Moody’s/S&P
BankAmerica Capital	$	15,000	$	12,070	Ba2/BB+
Chase Capital		10,000		7,215	Baa2/BBB
Wells Fargo Capital		5,000		3,988	A3/A-
Huntington Capital		5,000		3,810	Baa3/BB+
Keycorp Capital		5,000		3,811	Baa3/BBB-
PNC Capital		5,000		4,002	Baa2/BBB
State Street Capital		5,000		3,908	A3/BBB+
SunTrust Capital		5,000		3,630	Baa3/BB+
	$	55,000	$	42,434

At June 30, 2012, the market value of each corporate debt security was below cost. However, the estimated market value of the corporate debt securities portfolio increased over prior periods. The corporate debt securities are issued by other financial institutions with credit ratings ranging from a high of A3 to a low of Ba2 as rated by one of the internationally recognized credit rating services. These floating-rate securities were purchased during the period May 1998 to September 1998 and have paid coupon interest continuously since issuance. Floating-rate debt securities such as these pay a fixed interest rate spread over 90-day LIBOR. Subsequent to purchase, the required spread increased for these types of securities causing a decline in the market price. The Company concluded that unrealized losses on available for sale securities were only temporarily impaired at June 30, 2012. In concluding that the impairments were only temporary, the Company considered several factors in its analysis. The Company noted that each issuer made all the contractually due payments when required. There were no defaults on principal or interest payments and no interest payments were deferred. All of the financial institutions were also considered well-capitalized. Based on management’s analysis of each individual security, the issuers appear to have the ability to meet debt service requirements for the foreseeable future. Furthermore, although these investment securities are available for sale, the Company does not have the intent to sell these securities and it is more likely than not that the Company will not be required to sell the securities. The Company has held the securities continuously since 1998 and expects to receive its full principal at maturity in 2028 or prior if called by the issuer. The Company has historically not actively sold investment securities and does not utilize the securities portfolio as a source of liquidity. The Company’s long range liquidity plans indicate adequate sources of liquidity outside the securities portfolio.

Capital markets in general and the market for these corporate securities in particular have been disrupted since the second half of 2007. In its analysis, the Company considered that the severity and duration of unrecognized losses was at least partly due to the illiquidity caused by market disruptions. Since that time, markets have stabilized partly due to steps taken by the U.S. Treasury, the Federal Reserve Board, the Federal Deposit Insurance Corporation and foreign central banks to restore liquidity and confidence in the capital markets. Each of these issuers has been able to raise capital in recent years and the fair values of these securities have increased since the lows reached in the second half of 2008.

Due to the reasons noted above, especially the continuing restoration of the capital markets, the improved valuation of the corporate securities portfolio from the 2008 lows, the capital position of the issuers and the uninterrupted payment of all contractually due interest, management has determined that only a temporary impairment existed at June 30, 2012.

Note 4. Mortgage-Backed Securities Available for Sale

The amortized cost and estimated market value of mortgage-backed securities available for sale at June 30, 2012 and December 31, 2011 are as follows (in thousands):

June 30, 2012	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Market Value
FHLMC	$	119,452	$	1,030	$	(330	)	$	120,152
FNMA		244,169		9,710		(55	)		253,824
GNMA		891		133		—			1,024
	$	364,512	$	10,873	$	(385	)	$	375,000

19

December 31, 2011	Amortized Cost		Gross Unrealized Gains		Gross Unrealized Losses			Estimated Market Value
FHLMC	$	74,155	$	950	$	(48	)	$	75,057
FNMA		279,414		9,369		(21	)		288,762
GNMA		935		177		—			1,112
	$	354,504	$	10,496	$	(69	)	$	364,931

There were no gains or losses realized on the sale of mortgage-backed securities available for sale for the three and six months ended June 30, 2012 and 2011.

The contractual maturities of mortgage-backed securities available for sale vary; however, the effective lives are expected to be shorter than the contractual maturity date due to principal prepayments.

The estimated market value and unrealized loss for mortgage-backed securities available for sale at June 30, 2012 and December 31, 2011, segregated by the duration of the unrealized loss are as follows (in thousands).

	Less than 12 months					12 months or longer				Total
June 30, 2012	Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses		Estimated Market Value		Unrealized Losses
FHLMC	$	75,090	$	(330	)	$	—	$	—	$	75,090	$	(330	)
FNMA		14,776		(55	)		—		—		14,776		(55	)
	$	89,866	$	(385	)	$	—	$	—	$	89,866	$	(385	)

	Less than 12 months					12 months or longer				Total
December 31, 2011	Estimated Market Value		Unrealized Losses			Estimated Market Value		Unrealized Losses		Estimated Market Value		Unrealized Losses
FHLMC	$	24,662	$	(48	)	$	—	$	—	$	24,662	$	(48	)
FNMA		15,348		(21	)		—		—		15,348		(21	)
	$	40,010	$	(69	)	$	—	$	—	$	40,010	$	(69	)

The mortgage-backed securities in loss positions are issued and guaranteed by either FHLMC or FNMA, corporations which are chartered by the United States Government and whose debt obligations are typically rated AA+ by one of the internationally-recognized credit rating services. FHLMC and FNMA have been under the conservatorship of the Federal Housing Financial Agency since September 8, 2008. The conservatorships have no specified termination date. Also, FHLMC and FNMA have entered into Stock Purchase Agreements, which following the issuance of Senior Preferred Stock and Warrants to the United States Treasury, provide FHLMC and FNMA funding commitments from the United States Treasury. The Company considers the unrealized losses to be the result of changes in interest rates which over time can have both a positive and negative impact on the estimated market value of the mortgage-backed securities. Although these mortgage-backed securities are available for sale, the Company does not intend to sell these securities and it is more likely than not that the Bank will not be required to sell the securities before recovery of their amortized cost. As a result, the Company concluded that unrealized losses on these available for sale securities were only temporarily impaired at June 30, 2012.

20

Note 5. Loans Receivable, Net

Loans receivable, net at June 30, 2012 and December 31, 2011 consisted of the following (in thousands):

	June 30, 2012			December 31, 2011
Real estate:
One-to-four family	$	841,631		$	873,253
Commercial real estate, multi family and land		463,760			460,725
Residential construction		7,866			6,657
Consumer		199,510			192,918
Commercial		52,406			45,889
Total loans		1,565,173			1,579,442
Loans in process		(2,768	)		(2,559	)
Deferred origination costs, net		4,187			4,366
Allowance for loan losses		(17,657	)		(18,230	)
Loans receivable, net	$	1,548,935		$	1,563,019

At June 30, 2012 and December 31, 2011, loans in the amount of $44,232,000 and $44,008,000, respectively, were three or more months delinquent or in the process of foreclosure and the Company was not accruing interest income on these loans. There were no loans ninety days or greater past due and still accruing interest. Non-accrual loans include both smaller balance homogenous loans that are collectively evaluated for impairment and individually classified impaired loans.

The Company defines an impaired loan as all non-accrual commercial real estate, multi-family, land, construction and commercial loans in excess of $250,000. Impaired loans also include all loans modified as troubled debt restructurings. At June 30, 2012, the impaired loan portfolio totaled $30,009,000 for which there was a specific allocation in the allowance for loan losses of $2,195,000. At December 31, 2011, the impaired loan portfolio totaled $28,491,000 for which there was a specific allocation in the allowance for loan losses of $2,165,000. The average balance of impaired loans was $29,369,000 and $28,843,000 for the three and six months ended June 30, 2012, respectively, and was $24,301,000 and $20,771,000 for the three and six months ended June 30, 2011.

An analysis of the allowance for loan losses for the three and six months ended June 30, 2012 and 2011 is as follows (in thousands):

	Three months ended June 30,						Six months ended June 30,
	2012			2011			2012			2011
Balance at beginning of period	$	18,241		$	20,430		$	18,230		$	19,700
Provision charged to operations		1,700			2,200			3,400			3,900
Charge-offs		(2,542	)		(1,186	)		(4,342	)		(2,162	)
Recoveries		258			10			369			16
Balance at end of period	$	17,657		$	21,454		$	17,657		$	21,454

21

The following table presents an analysis of the allowance for loan losses for the three and six months ended June 30, 2012 and 2011 and the balance in the allowance for loan loses and the recorded investment in loans by portfolio segment and based on impairment method as of June 30, 2012 and December 31, 2011 (in thousands):

	Residential Real Estate			Commercial Real Estate			Consumer			Commercial			Unallocated			Total
For the three months ended June 30, 2012
Allowance for loan losses:
Balance at beginning of period	$	4,164		$	8,609		$	1,861		$	1,225		$	2,382		$	18,241
Provision charged to operations		1,961			(76	)		798			(118	)		(865	)		1,700
Charge-offs		(1,529	)		—			(1,013	)		—			—			(2,542	)
Recoveries		172			81			2			3			—			258
Balance at end of period	$	4,768		$	8,614		$	1,648		$	1,110		$	1,517		$	17,657
For the three months ended June 30, 2011
Allowance for loan losses:
Balance at beginning of period	$	5,854		$	7,482		$	3,389		$	1,099		$	2,606		$	20,430
Provision (benefit) charged to operations		787			726			916			(157	)		(72	)		2,200
Charge-offs		(179	)		(979	)		(28	)		—			—			(1,186	)
Recoveries		7			—			—			3			—			10
Balance at end of period	$	6,469		$	7,229		$	4,277		$	945		$	2,534		$	21,454
For the six months ended June 30, 2012
Allowance for loan losses:
Balance at beginning of period	$	5,370		$	8,474		$	1,461		$	900		$	2,025		$	18,230
Provision charged to operations		2,101			32			1,570			205			(508	)		3,400
Charge-offs		(2,904	)		(47	)		(1,391	)		—			—			(4,342	)
Recoveries		201			155			8			5			—			369
Balance at end of period	$	4,768		$	8,614		$	1,648		$	1,110		$	1,517		$	17,657
For the six months ended June 30, 2011
Allowance for loan losses:
Balance at beginning of period	$	5,977		$	6,837		$	3,264		$	962		$	2,660		$	19,700
Provision (benefit) charged to operations		936			1,909			1,062			119			(126	)		3,900
Charge-offs		(455	)		(1,517	)		(50	)		(140	)		—			(2,162	)
Recoveries		11			—			1			4			—			16
Balance at end of period	$	6,469		$	7,229		$	4,277		$	945		$	2,534		$	21,454

22

	Residential Real Estate		Commercial Real Estate		Consumer		Commercial		Unallocated		Total
June 30, 2012
Allowance for loan losses:
Ending allowance balance attributed to loans:
Individually evaluated for impairment	$	69	$	2,018	$	108	$	—	$	—	$	2,195
Collectively evaluated for impairment		4,699		6,596		1,540		1,110		1,517		15,462
Total ending allowance balance	$	4,768	$	8,614	$	1,648	$	1,110	$	1,517	$	17,657
Loans:
Loans individually evaluated for impairment	$	17,300	$	11,531	$	883	$	295	$	—	$	30,009
Loans collectively evaluated for impairment		832,197		452,229		198,627		52,111		—		1,535,164
Total ending loan balance	$	849,497	$	463,760	$	199,510	$	52,406	$	—	$	1,565,173
December 31, 2011
Allowance for loan losses:
Ending allowance balance attributed to loans:
Individually evaluated for impairment	$	45	$	1,978	$	142	$	—	$	—	$	2,165
Collectively evaluated for impairment		5,325		6,496		1,319		900		2,025		16,065
Total ending allowance balance	$	5,370	$	8,474	$	1,461	$	900	$	2,025	$	18,230
Loans:
Loans individually evaluated for impairment	$	16,902	$	10,178	$	859	$	552	$	—	$	28,491
Loans collectively evaluated for impairment		863,008		450,547		192,059		45,337		—		1,550,951
Total ending loan balance	$	879,910	$	460,725	$	192,918	$	45,889	$	—	$	1,579,442

23

A summary of impaired loans at June 30, 2012 and December 31, 2011 is as follows (in thousands):

	June 30, 2012		December 31, 2011
Impaired loans with no allocated allowance for loan losses	$	18,612	$	19,186
Impaired loans with allocated allowance for loan losses		11,397		9,305
	$	30,009	$	28,491
Amount of the allowance for loan losses allocated	$	2,195	$	2,165

The summary of loans individually evaluated for impairment by class of loans as of June 30, 2012 and December 31, 2011 and for the three and six months ended June 30, 2012 and 2011 follows (in thousands):

	Unpaid Principal Balance		Recorded Investment		Allowance for Loan Losses Allocated
As of June 30, 2012
With no related allowance recorded:
Residential real estate:
Originated by Bank	$	8,674	$	8,423	$	—
Originated by mortgage company		5,175		5,003		—
Originated by mortgage company – non-prime		2,769		2,420		—
Commercial real estate:
Commercial		1,734		1,719		—
Construction and land		—		—		—
Consumer		782		752		—
Commercial		297		295		—
	$	19,431	$	18,612	$	—
With an allowance recorded:
Residential real estate:
Originated by Bank	$	1,132	$	1,054	$	68
Originated by mortgage company		—		—		—
Originated by mortgage company – non-prime		520		400		1
Commercial real estate:
Commercial		10,054		9,812		2,018
Construction and land		—		—		—
Consumer		131		131		108
Commercial		—		—		—
	$	11,837	$	11,397	$	2,195
As of December 31, 2011
With no related allowance recorded:
Residential real estate:
Originated by Bank	$	9,491	$	9,247	$	—
Originated by mortgage company		4,803		4,771		—
Originated by mortgage company – non-prime		2,794		2,494		—
Commercial real estate:
Commercial		1,438		1,405		—
Construction and land		—		—		—
Consumer		742		717		—
Commercial		558		552		—
	$	19,826	$	19,186	$	—

24

	Unpaid Principal Balance		Recorded Investment		Allowance for Loan Losses Allocated
With an allowance recorded:
Residential real estate:
Originated by Bank	$	—	$	—	$	—
Originated by mortgage company		402		390		45
Originated by mortgage company – non-prime		—		—		—
Commercial real estate:
Commercial		9,105		8,773		1,978
Construction and land		—		—		—
Consumer		142		142		142
Commercial		—		—		—
	$	9,649	$	9,305	$	2,165

	Three months ended June 30,
	2012				2011
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Residential real estate:
Originated by Bank	$	8,653	$	96	$	8,821	$	85
Originated by mortgage company		5,079		55		5,066		53
Originated by mortgage company – non-prime		2,256		1		137		—
Commercial real estate:
Commercial		1,730		24		2,368		—
Construction and land		—		—		—		—
Consumer		714		9		565		7
Commercial		295		3		101		—
	$	18,727	$	188	$	17,058	$	145
With an allowance recorded:
Residential real estate:
Originated by Bank	$	1,055	$	6	$	557	$	—
Originated by mortgage company		—		—		—		—
Originated by mortgage company – non-prime		401		—		2,494		—
Commercial real estate:
Commercial		9,055		99		3,336		49
Construction and land		—		—		856		—
Consumer		131		1		—		—
Commercial		—		—		—		—
	$	10,642	$	106	$	7,243	$	49

25

	Six months ended June 30,
	2012				2011
	Average Recorded Investment		Interest Income Recognized		Average Recorded Investment		Interest Income Recognized
With no related allowance recorded:
Residential real estate:
Originated by Bank	$	8,606	$	198	$	8,149	$	184
Originated by mortgage company		5,083		109		4,161		119
Originated by mortgage company – non-prime		2,175		2		137		—
Commercial real estate:
Commercial		1,614		45		1,184		—
Construction and land		—		—		—		—
Consumer		722		19		584		14
Commercial		296		4		50		—
	$	18,496	$	377	$	14,265	$	317
With an allowance recorded:
Residential real estate:
Originated by Bank	$	920	$	46	$	282	$	—
Originated by mortgage company		—		—		—		—
Originated by mortgage company – non-prime		400		—		2,019		—
Commercial real estate:
Commercial		8,896		184		2,493		71
Construction and land		—		—		1,712		—
Consumer		131		2		—		—
Commercial		—		—		—		—
	$	10,347	$	232	$	6,506	$	71

The following table presents the recorded investment in non-accrual loans by class of loans as of June 30, 2012 and December 31, 2011 (in thousands):

	Recorded Investment in Non-accrual Loans
	June 30, 2012		December 31, 2011
Residential real estate:
Originated by Bank	$	14,021	$	15,874
Originated by mortgage company		10,054		9,768
Originated by mortgage company – non-prime		3,680		3,551
Residential construction		—		43
Commercial real estate:
Commercial		11,932		10,552
Construction and land		—		—
Consumer		3,785		3,653
Commercial		760		567
	$	44,232	$	44,008

As used in these footnotes, loans “Originated by mortgage company” are mortgage loans originated under the Bank’s underwriting guidelines by the Bank’s shuttered mortgage company, and retained as part of the Bank’s mortgage portfolio. These loans have significantly higher delinquency rates than similar loans originated by the Bank. Loans “Originated by mortgage company – non-prime” are subprime or Alt-A loans which were originated for sale into the secondary market.

26

The following table presents the aging of the recorded investment in past due loans as of June 30, 2012 and December 31, 2011 by class of loans (in thousands):

	30-59 Days Past Due		60-89 Days Past Due		Greater than 90 Days Past Due		Total Past Due		Loans Not Past Due		Total
June 30, 2012
Residential real estate:
Originated by Bank	$	8,163	$	2,180	$	11,922	$	22,265	$	685,564	$	707,829
Originated by mortgage company		3,586		—		9,864		13,450		115,599		129,049
Originated by mortgage company – non-prime		746		—		3,494		4,240		513		4,753
Residential construction		—		—		—		—		7,866		7,866
Commercial real estate:
Commercial		825		83		1,718		2,626		450,416		453,042
Construction and land		—		49		—		49		10,669		10,718
Consumer		1,056		405		3,454		4,915		194,595		199,510
Commercial		45		392		28		465		51,941		52,406
	$	14,421	$	3,109	$	30,480	$	48,010	$	1,517,163	$	1,565,173
December 31, 2011
Residential real estate:
Originated by Bank	$	6,449	$	2,024	$	14,491	$	22,964	$	704,925	$	727,889
Originated by mortgage company		4,265		1,228		8,710		14,203		126,288		140,491
Originated by mortgage company – non-prime		59		—		3,551		3,610		1,263		4,873
Residential construction		—		—		43		43		6,614		6,657
Commercial real estate:
Commercial		7		746		373		1,126		442,322		443,448
Construction and land		—		—		—		—		17,277		17,277
Consumer		2,375		312		3,127		5,814		187,104		192,918
Commercial		—		—		15		15		45,874		45,889
	$	13,155	$	4,310	$	30,310	$	47,775	$	1,531,667	$	1,579,442

The Company categorizes all commercial and commercial real estate loans into risk categories based on relevant information about the ability of borrowers to service their debt such as: current financial information, historical payment experience, credit documentation and current economic trends, among other factors. This analysis is performed on a quarterly basis. The Company uses the following definitions for risk ratings:

Special Mention. Loans classified as special mention have a potential weakness that deserves management’s close attention. If left uncorrected, these potential weaknesses may result in deterioration of the repayment prospects for the loan or of the Bank’s credit position at some future date.

Substandard. Loans classified as substandard are inadequately protected by the current net worth and paying capacity of the borrower or of the collateral pledged, if any. Loans so classified have a well-defined weakness or weaknesses that jeopardize the liquidation of the debt. They are characterized by the distinct possibility that the Company will sustain some loss if the deficiencies are not corrected.

Doubtful. Loans classified as doubtful have all the weaknesses inherent in those classified as substandard, with the added characteristic that the weaknesses make collection or liquidation in full, on the basis of currently existing facts, conditions, and values, highly questionable and improbable.

27

Loans not meeting the criteria above that are analyzed individually as part of the above described process are considered to be pass related loans. Loans not rated are included in groups of homogeneous loans. As of June 30, 2012 and December 31, 2011, and based on the most recent analysis performed, the risk category of loans by class of loans is as follows (in thousands):

	Pass		Special Mention		Substandard		Doubtful		Total
June 30, 2012
Commercial real estate:
Commercial	$	413,373	$	2,553	$	35,956	$	1,160	$	453,042
Construction and land		9,723		995		—		—		10,718
Commercial		47,253		—		5,153		—		52,406
	$	470,349	$	3,548	$	41,109	$	1,160	$	516,166
December 31, 2011
Commercial real estate:
Commercial	$	416,706	$	2,329	$	24,413	$	—	$	443,448
Construction and land		15,079		2,198		—		—		17,277
Commercial		41,589		—		4,232		68		45,889
	$	473,374	$	4,527	$	28,645	$	68	$	506,614

For residential and consumer loan classes, the Company evaluates credit quality based on the aging status of the loan, which was previously presented, and by payment activity. The following table presents the recorded investment in residential and consumer loans based on payment activity as of June 30, 2012 and December 31, 2011 (in thousands):

	Residential Real Estate
	Originated by Bank		Originated by mortgage company		Originated by mortgage company – non-prime		Residential construction		Consumer
June 30, 2012
Performing	$	693,808	$	118,995	$	1,073	$	7,866	$	195,725
Non-performing		14,021		10,054		3,680		—		3,785
	$	707,829	$	129,049	$	4,753	$	7,866	$	199,510
December 31, 2011
Performing	$	712,015	$	130,723	$	1,322	$	6,614	$	189,265
Non-performing		15,874		9,768		3,551		43		3,653
	$	727,889	$	140,491	$	4,873	$	6,657	$	192,918

The Company classifies certain loans as troubled debt restructurings (“TDR”) when credit terms to a borrower in financial difficulty are modified. The modifications may include a reduction in rate, an extension in term and/or the capitalization of past due amounts. Included in the non-accrual loan total at June 30, 2012 and December 31, 2011 were $16,317,000 and $14,491,000, respectively, of troubled debt restructurings. At June 30, 2012 and December 31, 2011, the Company has allocated $2,146,000 and $1,985,000, respectively, of specific reserves to loans which are classified as troubled debt restructurings. Non-accrual loans which become troubled debt restructurings are returned to accrual status after six months of performance. In addition to the troubled debt restructurings included in non-accrual loans, the Company also has loans classified as troubled debt restructuring which are accruing at June 30, 2012 and December 31, 2011, which totaled $12,522,000 and $13,118,000, respectively. Troubled debt restructurings with six months of performance are considered in the allowance for loan losses similar to other performing loans. Troubled debt restructurings which are non-accrual or classified are considered in the allowance for loan losses similar to other non-accrual or classified loans.

The following table presents information about troubled debt restructurings which occurred during the three and six months ended June 30, 2012 and troubled debt restructurings modified within the previous year and which defaulted during the three and six months ended June 30, 2012.

28

	Number of Loans		Pre-modification Recorded  Investment		Post-modification Recorded  Investment
Three months ended June 30, 2012
Troubled Debt Restructurings:
Residential real estate:
Originated by Bank		2	$	559	$	545

	Number of Loans		Recorded Investment
Troubled Debt Restructurings Which Subsequently Defaulted:		None		None

	Number of Loans		Pre-modification Recorded  Investment		Post-modification Recorded  Investment
Six months ended June 30, 2012
Troubled Debt Restructurings:
Residential real estate:
Originated by Bank		4	$	1,325	$	1,288
Commercial real estate:
Commercial		2		1,260		1,218

	Number of Loans		Recorded Investment
Troubled Debt Restructurings Which Subsequently Defaulted:		None		None

Note 6. Reserve for Repurchased Loans

An analysis of the reserve for repurchased loans for the three and six months ended June 30, 2012 and 2011 is as follows (in thousands). The reserve is included in other liabilities in the accompanying statements of financial condition.

	Three months ended June 30,				Six months ended June 30,
	2012		2011		2012		2011
Balance at beginning of period	$	855	$	809	$	705	$	809
Provision charged to operations		100		—		250		—
Loss on loans repurchased or settlements		—		—		—		—
Balance at end of period	$	955	$	809	$	955	$	809

The reserve for repurchased loans was established to provide for expected losses related to outstanding loan repurchase requests and additional repurchase requests which may be received on loans previously sold to investors. In establishing the reserve for repurchased loans, the Company considered all types of sold loans. At June 30, 2012, there were 10 outstanding loan repurchase requests, which the Company is disputing, on loans with a total principal balance of $3.1 million as compared to four outstanding loan repurchase requests on loans with a principal balance of $1.2 million at December 31, 2011. The Company prepares a comprehensive analysis of the adequacy of the reserve for repurchased loans at each quarter-end. The reserve includes a specific loss estimate on the outstanding loan repurchase requests based on the estimated fair value of the underlying collateral modified by the likelihood of loss which was estimated based on historical experience. The reserve also includes a general loss estimate based on an estimate of loans likely to be returned for repurchase and the estimated loss on those loans. In establishing the reserve, the Company considers recent and historical experience, product type and volume of loan sales and the general economic environment.

29

Note 7. Deposits

The major types of deposits at June 30, 2012 and December 31, 2011 were as follows (in thousands):

Type of Account	June 30, 2012		December 31, 2011
Non-interest-bearing	$	184,928	$	142,436
Interest-bearing checking		911,347		942,402
Money market deposit		127,944		123,105
Savings		242,761		229,241
Time deposits		241,396		268,899
Total deposits	$	1,708,376	$	1,706,083

Included in time deposits at June 30, 2012 and December 31, 2011, is $61,280,000 and $77,053,000, respectively, in deposits of $100,000 and over.

Note 8. Recent Accounting Pronouncements

Accounting Standards Update No. 2011-05, “Comprehensive Income” requires that all non-owner changes in stockholders’ equity be presented in either a single continuous statement of comprehensive income or in two separate but consecutive statements. The option to present components of other comprehensive income as part of the statement of changes in stockholders’ equity was eliminated. The standard is effective for fiscal years, and interim periods within those years, beginning after December 15, 2011 and did not have a material effect on the Company’s consolidated financial statements. The Company has included a separate Consolidated Statements of Comprehensive Income as part of these financial statements.

Accounting Standards Update No. 2011-04, “Fair Value Measurement, Amendments to achieve Common Fair Value Measurement and Disclosure Requirements in U.S. GAAP and IFRSs” develops common requirements for measuring fair value and for disclosing information about fair value measurements in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) and International Financial Reporting Standards (“IFRSs”). The amendments are effective for interim and annual periods beginning after December 15, 2011. The adoption of this Accounting Standard Update did not have a material effect on the Company’s consolidated financial statements.

Accounting Standards Update No. 2011-03, “Reconsideration of Effective Control for Repurchase Agreements”, amends Topic 860 (Transfers and Servicing) where an entity may or may not recognize a sale upon the transfer of financial assets subject to repurchase agreements, based on whether or not the transferor has maintained effective control. In the assessment of effective control, Accounting Standard Update 2011-03 has removed the criteria that requires transferors to have the ability to repurchase or redeem the financial assets on substantially the agreed terms, even in the event of default by the transferee. Other criteria applicable to the assessment of effective control have not been changed. This guidance is effective for prospective periods beginning on or after December 15, 2011. Early adoption is prohibited. The adoption of this Accounting Standard Update did not have a material effect on the Company’s consolidated financial statements.

Note 9. Fair Value Measurements

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. A fair market measurement assumes that the transaction to sell the asset or transfer the liability occurs in the principal market for the asset or liability or in the absence of a principal market, the most advantageous market for the asset or liability. The price in the principal (or the most advantageous) market used to measure the fair value of the asset or liability shall not be adjusted for transaction costs. An orderly transaction is a transaction that assumes exposure to the market for a period prior to the measurement date to allow for marketing activities that are usual and customary for transactions involving such assets and liabilities; it is not a forced transaction. Market participants are buyers and sellers in the principal market that are (i) independent, (ii) knowledgeable, (iii) able to transact and (iv) willing to transact.

The Company uses valuation techniques that are consistent with the market approach, the income approach and/or the cost approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets and liabilities. The income approach uses valuation techniques to convert future amounts, such as cash flows or earnings, to a single present amount on a discounted basis. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement costs). Valuation techniques should be consistently applied. Inputs to valuation techniques refer to the assumptions that market participants would use in pricing the asset or liability. Inputs may be observable, meaning those that reflect the assumptions market participants would use in pricing the asset or liability and developed based on market data obtained from independent sources, or unobservable, meaning those that reflect the reporting entity’s own assumptions about the assumptions market participants would use in pricing the asset or liability and developed based on the best information available in the circumstances. In that regard, a

30

fair value hierarchy has been established for valuation inputs that gives the highest priority to quoted prices in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. Movements within the fair value hierarchy are recognized at the end of the applicable reporting period. There were no transfers between the levels of the fair value hierarchy for the three and six months ended June 30, 2012. The fair value hierarchy is as follows:

Level 1 Inputs – Unadjusted quoted prices in active markets for identical assets or liabilities that the reporting entity has the ability to access at the measurement date.

Level 2 Inputs – Inputs other than quoted prices included in Level 1 that are observable for the asset or liability, either directly or indirectly. These include quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets or liabilities in markets that are not active, inputs other than quoted prices that are observable for the asset or liability (for example, interest rates, volatilities, prepayment speeds, loss severities, credit risks and default rates) or inputs that are derived principally from or corroborated by observable market data by correlations or other means.

Level 3 Inputs – Significant unobservable inputs that reflect an entity’s own assumptions that market participants would use in pricing the assets or liabilities.

Assets and Liabilities Measured at Fair Value

A description of the valuation methodologies used for assets and liabilities measured at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy, is set forth below. Certain financial assets and financial liabilities are measured at fair value on a non-recurring basis, that is, the instruments are not measured at fair value on an ongoing basis but are subject to fair value adjustments in certain circumstances (for example, when there is evidence of impairment).

Investments and Mortgage-Backed Securities

Securities classified as available for sale are reported at fair value utilizing Level 1 and Level 2 inputs. In general, fair value is based upon quoted market prices, where available. Most of the Company’s investment and mortgage-backed securities, however, are fixed income instruments that are not quoted on an exchange, but are bought and sold in active markets. Prices for these instruments are obtained through third party pricing vendors or security industry sources that actively participate in the buying and selling of securities. Prices obtained from these sources include market quotations and matrix pricing. Matrix pricing is a mathematical technique used principally to value certain securities without relying exclusively on quoted prices for the specific securities, but comparing the securities to benchmark or comparable securities.

Fair value estimates are made at a point in time, based on relevant market data as well as the best information available about the security. Illiquid credit markets have resulted in inactive markets for certain of the Company’s securities. As a result, there is limited observable market data for these assets. Fair value estimates for securities for which limited observable market data is available are based on judgments regarding current economic conditions, liquidity discounts, credit and interest rate risks, and other factors. These estimates involve significant uncertainties and judgments and cannot be determined with precision. As a result, such calculated fair value estimates may not be realizable in a current sale or immediate settlement of the security.

The Company utilizes third party pricing services to obtain market values for its corporate bonds. Management’s policy is to obtain and review all available documentation from the third party pricing service relating to their market value determinations, including their methodology and summary of inputs. Management reviews this documentation, makes inquiries of the third party pricing service and makes a determination as to the level of the valuation inputs. Based on the Company’s review of the available documentation from the third party pricing service, management concluded that Level 2 inputs were utilized. The significant observable inputs include benchmark yields, reported trades, broker/dealer quotes, issuer spreads, benchmark securities and observations of equity and credit default swap curves related to the issuer.

Other Real Estate Owned and Impaired Loans

Other real estate owned and loans measured for impairment based on the fair value of the underlying collateral are recorded at estimated fair value, less estimated selling costs of 20%. Fair value is based on independent appraisals.

31

The following table summarizes financial assets and financial liabilities measured at fair value as of June 30, 2012 and December 31, 2011, segregated by the level of the valuation inputs within the fair value hierarchy utilized to measure fair value (in thousands):

			Fair Value Measurements at Reporting Date Using:
	Total Fair Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
June 30, 2012
Items measured on a recurring basis:
Investment securities available for sale:
U.S. Agency obligations	$	129,084	$	—	$	129,084	$	—
State and municipal obligations		19,594		—		19,594		—
Corporate debt securities		42,434		—		42,434		—
Equity investments		4,777		4,777		—		—
Mortgage-backed securities available for sale		375,000		—		375,000		—
Items measured on a non-recurring basis:
Other real estate owned		3,435		—		—		3,435
Loans measured for impairment based on the fair value of the underlying collateral		9,812		—		—		9,812

			Fair Value Measurements at Reporting Date Using:
	Total Fair Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
December 31, 2011
Items measured on a recurring basis:
Investment securities available for sale:
U.S. Agency obligations	$	102,776	$	—	$	102,776	$	—
State and municipal obligations		18,544		—		18,544		—
Corporate debt securities		39,449		—		39,449		—
Equity investments		4,510		4,510		—		—
Mortgage-backed securities available for sale		364,931		—		364,931		—
Items measured on a non-recurring basis:
Other real estate owned		1,513		—		—		1,513
Loans measured for impairment based on the fair value of the underlying collateral		8,773		—		—		8,773

Assets and Liabilities Disclosed at Fair Value

A description of the valuation methodologies used for assets and liabilities disclosed at fair value, as well as the general classification of such instruments pursuant to the valuation hierarchy is set forth below.

Cash and Due from Banks

For cash and due from banks, the carrying amount approximates fair value.

Federal Home Loan Bank of New York Stock

The fair value for Federal Home Loan Bank of New York stock is its carrying value since this is the amount for which it could be redeemed. There is no active market for this stock and the Company is required to maintain a minimum investment based upon the outstanding balance of mortgage related assets and outstanding borrowings.

Loans

Fair values are estimated for portfolios of loans with similar financial characteristics. Loans are segregated by type such as residential mortgage, construction, consumer and commercial. Each loan category is further segmented into fixed and adjustable rate interest terms.

Fair value of performing and non-performing loans was estimated by discounting the future cash flows, net of estimated prepayments, at a rate for which similar loans would be originated to new borrowers with similar terms. Fair values estimated in this manner do not fully incorporate an exit price approach to fair value, but instead are based on a comparison to current market rates for comparable loans.

Deposits Other than Time Deposits

The fair value of deposits with no stated maturity, such as non-interest-bearing demand deposits, savings, and interest-bearing checking accounts and money market accounts are, by definition, equal to the amount payable on demand. The related insensitivity of the majority of these deposits to interest rate changes creates a significant inherent value which is not reflected in the fair value reported.

Time Deposits

The fair value of time deposits are based on the discounted value of contractual cash flows. The discount rate is estimated using the rates currently offered for deposits of similar remaining maturities.

32

Securities Sold Under Agreements to Repurchase with Retail Customers

Fair value approximates the carrying amount as these borrowings are payable on demand and the interest rate adjusts monthly.

Borrowed Funds

Fair value estimates are based on discounting contractual cash flows using rates which approximate the rates offered for borrowings of similar remaining maturities.

The book value and estimated fair value of the Bank’s significant financial instruments not recorded at fair value as of June 30, 2012 and December 31, 2011 are presented in the following tables (in thousands):

			Fair Value Measurements at Reporting Date Using:
June 30, 2012	Book Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
Financial Assets:
Cash and due from banks	$	39,912	$	39,912	$	—	$	—
Federal Home Loan Bank of New York stock		18,036		—		—		18,036
Loans receivable and mortgage loans held for sale		1,554,669		—		—		1,592,225
Financial Liabilities:
Deposits other than time deposits		1,466,980		—		1,466,980		—
Time deposits		241,396		—		247,087		—
Securities sold under agreements to repurchase with retail customers		67,399		67,399		—		—
Federal Home Loan Bank advances and other borrowings		274,500		—		281,706		—

			Fair Value Measurements at Reporting Date Using:
December 31, 2011	Book Value		Level 1 Inputs		Level 2 Inputs		Level 3 Inputs
Financial Assets:
Cash and due from banks	$	77,527	$	77,527	$	—	$	—
Federal Home Loan Bank of New York stock		18,160		—		—		18,160
Loans receivable and mortgage loans held for sale		1,572,316		—		—		1,598,838
Financial Liabilities:
Deposits other than time deposits		1,437,184				1,437,184		—
Time deposits		268,899		—		274,074		—
Securities sold under agreements to repurchase with retail customers		66,101		66,101		—		—
Federal Home Loan Bank advances and other borrowings		293,500		—		301,778		—

Limitations

Fair value estimates are made at a specific point in time, based on relevant market information and information about the financial instrument. These estimates do not reflect any premium or discount that could result from offering for sale at one time the Company’s entire holdings of a particular financial instrument. Because a limited market exists for a significant portion of the Company’s financial instruments, fair value estimates are based on judgments regarding future expected loss experience, current economic conditions, risk characteristics of various financial instruments, and other significant unobservable inputs. These estimates are subjective in nature and involve uncertainties and matters of significant judgment and, therefore, cannot be determined with precision. Changes in assumptions could significantly affect the estimates.

Fair value estimates are based on existing balance sheet financial instruments without attempting to estimate the value of anticipated future business and the value of assets and liabilities that are not considered financial instruments. Significant assets and liabilities that are not considered financial assets or liabilities include deferred tax assets, and premises and equipment. In addition, the tax ramifications related to the realization of the unrealized gains and losses can have a significant effect on fair value estimates and have not been considered in the estimates.

Note 10. Subsequent Event

On August 2, 2012, the Company and Vito R. Nardelli agreed that he will resign as President and Chief Operating Officer effective August 31, 2012. Upon Mr. Nardelli’s resignation, John R. Garbarino, the Company’s Chairman and CEO, will

33

assume Mr. Nardelli’s responsibilities as the principal operating officer of the Company on an interim basis. Under the terms of the Separation Agreement with Mr. Nardelli, the Company will recognize a pre-tax expense of $1.0 million in the third quarter of 2012.

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

For a summary of risk factors relevant to the Company, see Part I, Item 1A, “Risk Factors,” in the 2011 Form 10-K. There were no material changes to risk factors relevant to the Company’s operations since December 31, 2011.

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

On October 31, 2011, the Company announced its intention to repurchase up to 942,306 shares or 5% of its outstanding common stock. Information regarding the Company’s common stock repurchases for the three month period ended June 30, 2012 is as follows:

Period	Total Number of Shares Purchased		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
April 1, 2012 through April 30, 2012		22,500		14.28		22,500		641,152
May 1, 2012 through May 31, 2012		232,537		14.48		232,537		408,615
June 1, 2012 through June 30, 2012		145,200		14.19		145,200		263,415

Item 3. Defaults Upon Senior Securities

Not Applicable

Item 4. Mine Safety Disclosures

Not Applicable

Item 5. Other Information

Not Applicable

Item 6. Exhibits

Exhibits:
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
32.0	Certification pursuant to 18 U.S.C. Section 1350 as added by Section 906 of the Sarbanes-Oxley Act of 2002
101.0	The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholder’s Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements, tagged as blocks of text.*

34

* Pursuant to SEC rules, this exhibit will not be deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.

35

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: August 9, 2012	/s/ John R. Garbarino
	John R. Garbarino
	Chairman of the Board and Chief Executive Officer
DATE: August 9, 2012	/s/ Michael J. Fitzpatrick
	Michael J. Fitzpatrick
	Executive Vice President and Chief Financial Officer

36

Exhibit Index

Exhibit	Description	Page
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002		38
31.2	Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002		39
32.0	Certification pursuant to 18 U.S.C. Section 1350 as added by Section 906 of the Sarbanes-Oxley Act of 2002		40
101.0	The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2012, formatted in XBRL (Extensible Business Reporting Language): (i) the Consolidated Statements of Financial Condition, (ii) the Consolidated Statements of Income, (iii) the Consolidated Statements of Comprehensive Income, (iv) the Consolidated Statements of Changes in Stockholder’s Equity, (v) the Consolidated Statements of Cash Flows and (vi) the Notes to Consolidated Financial Statements, tagged as blocks of text.*

* Pursuant to SEC rules, this exhibit will not be deemed filed for purposes of Section 18 of the Exchange Act or otherwise subject to the liability of that section.

37