General



Management's discussion and analysis of financial condition at September 30,
2022 and June 30, 2022, and results of operations for the three months ended
September 30, 2022 and 2021 is intended to assist in understanding the
consolidated financial condition and results of operations of the Company. The
information contained in this section should be read in conjunction with the
unaudited consolidated financial statements and the notes thereto appearing in
Part I, Item 1, of this quarterly report on Form 10-Q and with the audited
consolidated financial statements included in the annual report on Form 10-K for
the fiscal year ended June 30, 2022.

Cautionary Note Regarding Forward-Looking Statements



This quarterly report contains forward-looking statements, which can be
identified by the use of words such as "estimate," "project," "believe,"
"intend," "anticipate," "plan," "seek," "expect," "will," "may" and words of
similar meaning. These forward-looking statements include, but are not limited
to:

statements of our goals, intentions and expectations;

statements regarding our business plans, prospects, growth and operating strategies;

statements regarding the quality of our loan and investment portfolios; and

estimates of our risks and future costs and benefits.



These forward-looking statements are based on current beliefs and expectations
of our management and are inherently subject to significant business, economic
and competitive uncertainties and contingencies, many of which are beyond our
control. In addition, these forward-looking statements are subject to
assumptions with respect to future business strategies and decisions that are
subject to change.

The following factors, among others, could cause actual results to differ materially from the anticipated results or other expectations expressed in the forward-looking statements:


extent, duration and severity of the COVID-19 pandemic and government action in
response to the pandemic, including their impact on our business and operations,
including the impact on lost fee revenue and operating expenses, as well as
their effects on our customers and issuers of securities, including their
ability to make timely payments on obligations, service providers, and on
economies and markets more generally;

general economic conditions, either nationally or in our market areas, that are worse than expected;

changes in the level and direction of loan delinquencies and charge-offs and changes in estimates of the adequacy of the allowance for loan losses;

our ability to access cost-effective funding;

fluctuations in real estate values and both residential and commercial real estate market conditions;

demand for loans and deposits in our market area;

our ability to continue to implement our business strategies;

competition among depository and other financial institutions;


inflation and changes in the interest rate environment that reduce our margins
and yields, reduce the fair value of financial instruments or reduce the
origination levels in our lending business, or increase the level of defaults,
losses and prepayments on loans we have made and make whether held in portfolio
or sold in the secondary markets;

adverse changes in the securities or credit markets;

changes in laws or government regulations or policies affecting financial institutions, including changes in regulatory fees and capital requirements;

our ability to manage market risk, credit risk and operational risk in the current economic conditions;

our ability to enter new markets successfully and capitalize on growth opportunities;


                                       28
--------------------------------------------------------------------------------

our ability to successfully integrate any assets, liabilities, customers, systems and management personnel we may acquire into our operations and our ability to realize related revenue synergies and cost savings within expected time frames and any goodwill charges related thereto;

changes in consumer spending, borrowing and savings habits;

changes in accounting policies and practices, as may be adopted by the bank regulatory agencies, the Financial Accounting Standards Board, or the Securities and Exchange Commission;

our ability to retain key employees;

our compensation expense associated with equity allocated or awarded to our employees; and

changes in the financial condition, results of operations or future prospects of issuers of securities that we own.

Additional factors that may affect our results are discussed in the annual report on Form 10-K for the fiscal year ended June 30, 2022, under the heading "Risk Factors" and in this quarterly report on Form 10-Q under Part II, Item 1A.

Because of these and other uncertainties, our actual future results may be materially different from the results indicated by these forward-looking statements. The Company assumes no obligation to update any forward-looking statements except as may be required by applicable law or regulation.

Critical Accounting Policies and Critical Accounting Estimates



Critical accounting estimates are necessary in the application of certain
accounting policies and procedures and are particularly susceptible to
significant change. Critical accounting policies are defined as those involving
significant judgments, estimates and assumptions by management that could have a
material impact on the carrying value of certain assets or on income under
different assumptions or conditions. For additional information regarding
critical accounting policies, refer to the section captioned "Critical
Accounting Policies" in Management's Discussion and Analysis of Financial
Condition and Results of Operations included in the June 30, 2022 Form 10-K.
There have been no significant changes in our application of critical accounting
policies for the three months ended September 30, 2022.

Overview

PCSB Financial Corporation (the "Holding Company" and together with its direct
and indirect subsidiaries, the "Company") is a Maryland corporation organized by
PCSB Bank (the "Bank") for the purpose of acquiring all of the capital stock of
the Bank issued in the Bank's conversion to stock ownership on April 20, 2017.
At September 30, 2022, the significant assets of the Holding Company were the
capital stock of the Bank, cash deposited in the Bank, and a loan to the PCSB
Bank Employee Stock Ownership Plan ("ESOP"). The liabilities of the Holding
Company were insignificant. The Company is subject to the financial reporting
requirements of the Securities Exchange Act of 1934, as amended, and regulation
and examination by the Board of Governors of the Federal Reserve System (the
"Federal Reserve Board") and the New York State Department of Financial Services
(the "NYSDFS").

PCSB Bank is a community-oriented financial institution that provides financial
services to individuals and businesses within its market area of Putnam,
Southern Dutchess, Rockland and Westchester Counties in New York. The Bank is a
state-chartered commercial bank, and its deposits are insured up to applicable
limits by the Deposit Insurance Fund of the Federal Deposit Insurance
Corporation ("FDIC"). The Bank's primary regulators are the FDIC and the NYSDFS.

The Company's primary market area encompasses all of Putnam and Westchester
Counties and parts of Dutchess and Rockland Counties in New York, which are the
counties in which our offices are located, and the surrounding areas. It is
considered a primary area for growth, particularly for commercial lending and
deposit opportunities. Westchester County includes a high concentration of
office, medical, retail, industrial, mixed use and multi-family real estate
buildings and businesses. Our primary focus in this marketplace is small to
middle market businesses in these segments. Rising real estate values and lack
of available commercial space in Brooklyn and Manhattan have caused businesses
to migrate to central and lower Westchester County, which has increased the
demand for flex-industrial and multi-family property loans in our market area.
Dutchess, Putnam and Rockland Counties offer similar commercial opportunities to
Westchester County, but on a significantly smaller scale, and provide greater
opportunities in residential mortgage lending and consumer lending and in retail
deposit gathering. The close proximity of Bronx County, New York City, Fairfield
County, Connecticut, and Bergen County, New Jersey, to our market area also
creates a secondary area of opportunity for office, industrial and multi-family
property loans.

                                       29
--------------------------------------------------------------------------------

Selected Financial Ratios



The summary information presented below as of and for the three months ended
September 30, 2022 and 2021 is derived in part from and should be read in
conjunction with the consolidated financial statements of the Company presented
in Part I (Dollars in thousands, except per share data).

                                                              Three Months Ended
                                                       September 30,       September 30,
                                                           2022                2021
Performance Ratios (1):
Return on average assets                                         0.98 %              0.78 %
Return on average equity                                         6.90 %              5.29 %
Interest rate spread                                             3.06 %              2.71 %
Net interest margin                                              3.19 %              2.82 %
Efficiency ratio                                                61.07 %             65.59 %

Noninterest income to average assets                             0.16 %              0.13 %
Noninterest expense to average assets                            1.96 %     

1.85 %



Average interest-earning assets to average
interest-bearing liabilities                                   131.62 %            131.14 %
Average equity to average assets                                14.17 %             14.66 %
Dividend payout ratio (2)                                       21.04 %             24.24 %



                                                         As of or for the three months ended
                                                        September 30,            September 30,
                                                            2022                     2021
Loans to deposits                                                 84.74 %                  80.46 %

Share Data:
Shares outstanding                                           15,334,323               15,574,310
Book value per common share                           $           18.33        $           17.64
Tangible book value per common share (3)              $           17.93        $           17.24

Asset Quality Ratios:
Non-performing loans receivable                       $           7,989        $           5,732
Non-performing assets                                 $           7,989        $           5,732
Allowance for loan losses as a percent of total
loans receivable (4)                                               0.67 %                   0.68 %
Allowance for loan losses as a percent of
non-performing loans receivable                                  113.26 %                 142.34 %
Non-performing loans as a percent of total loans
receivable, net (4)                                                0.59 %                   0.48 %
Non-performing assets as a percent of total assets                 0.41 %                   0.31 %
Net recoveries                                        $             (39 )      $            (265 )

Net recoveries to average outstanding loans during the period (1)

                                                    (0.01 %)                 (0.09 %)

Capital Ratios (5):
Tier 1 capital (to adjusted total assets)                         13.02 %                  12.72 %
Common equity Tier 1 capital (to risk-weighted
assets)                                                           17.27 %                  17.84 %
Tier 1 capital (to risk-weighted assets)                          17.27 %                  17.84 %
Total capital (to risk-weighted assets)                           17.88 %                  18.46 %


(1)


Performance ratios are annualized.
(2)
Dividends declared per share divided by net income per share.
(3)
Tangible book value per share is a non-GAAP measure and equals total
shareholders' equity, less goodwill and other intangible assets, divided by
shares outstanding. We believe this disclosure may be meaningful to those
investors who seek to evaluate our equity without giving effect to goodwill and
other intangible assets. Reconciliations of GAAP to non-GAAP measures appear
below this table.
(4)
Total loans receivable excludes PPP loans.
(5)
Represents Bank ratios.

                                       30
--------------------------------------------------------------------------------

Non-GAAP Financial Measures

The following table is a reconciliations of book value per share (GAAP measure) to tangible book value per share (non-GAAP measure) (Dollars in thousands, except share and per share data).




                                                               As of
                                                   September 30,        June 30,
                                                       2022               2022

Computation of Tangible Book Value per Common Share Total shareholders' equity (GAAP)

$       281,137     $    277,162
Adjustments:
Goodwill                                                   (6,106 )         (6,106 )
Other intangible assets                                       (77 )        

(89 ) Tangible common shareholders' equity (Non-GAAP) $ 274,954 $ 270,967



Common shares outstanding                              15,334,323       15,334,857

Book value per share (GAAP)                       $         18.33     $     

18.07

Adjustments:


Effects of intangible assets                                (0.40 )         

(0.40 )

Tangible book value per common share (Non-GAAP) $ 17.93 $


 17.67


Financial Condition

Cash and Cash Equivalents. Cash and cash equivalents decreased $67.7 million, or
57.2%, to $50.8 million at September 30, 2022 from $118.5 million at June 30,
2022. The decrease is primarily due to a $33.0 million decrease in deposits, a
$20.8 million increase in net loans receivable, and a $20.0 million decrease in
FHLB advances, partially offset by an $8.4 million decrease in total investment
securities.

Investment Securities Portfolio. The following table is a summary of the Company's investment securities portfolio, at carrying value, as of September 30, 2022 and June 30, 2022 (Dollars in thousands):

September 30,       June 30,       

Increase / (Decrease)


                                             2022              2022               $              %
Available for sale debt securities
U.S. Government and agency
obligations                             $         9,443     $     9,928     $        (485 )        -4.9 %
Corporate                                         4,765           4,854               (89 )        -1.8
State and municipal                               4,334           4,796              (462 )        -9.6
Mortgage-backed securities -
residential                                      11,623          12,712            (1,089 )        -8.6
Mortgage-backed securities -
commercial                                        2,266           2,331               (65 )        -2.8
Total available for sale debt
securities                              $        32,431     $    34,621     $      (2,190 )        -6.3 %
Held to maturity debt securities
U.S. Government and agency
obligations                             $        59,995     $    59,995     $           -           0.0 %
Corporate                                        52,068          52,076                (8 )         0.0
State and municipal                              88,490          87,111             1,379           1.6
Mortgage-backed securities -
residential                                      97,886         101,525            (3,639 )        -3.6
Mortgage-backed securities -
collateralized
mortgage obligations                             22,916          24,198            (1,282 )        -5.3
Mortgage-backed securities -
commercial                                       84,895          87,544            (2,649 )        -3.0
Total held to maturity debt
securities                              $       406,250     $   412,449     $      (6,199 )        -1.5 %


The decrease in investment securities was primarily the result of principal payments in mortgage-backed securities.

Loans Receivable Portfolio. The following table is a summary of the Company's loan portfolio, as of September 30, 2022 and June 30, 2022 (Dollars in thousands):


                                       31
--------------------------------------------------------------------------------

                                              September 30,       June 30,  

Increase / (Decrease)


                                                  2022              2022              $               %
Mortgage loans
Residential                                  $       214,586     $   214,167     $        419            0.2 %
Commercial                                           953,539         942,130           11,409            1.2
Construction                                          25,307          20,896            4,411           21.1
Net deferred loan origination (fees) costs              (145 )          (100 )            (45 )         45.0
Total mortgage loans                               1,193,287       1,177,093           16,194            1.4
Commercial and consumer loans:
Commercial loans                                     141,902         136,304            5,598            4.1
Home equity lines of credit                           22,955          23,688             (733 )         -3.1
Consumer and overdrafts                                  508             594              (86 )        -14.5
Net deferred loan origination costs (fees)               593             620              (27 )         -4.4
Total commercial and consumer loans                  165,958         161,206            4,752            2.9
Total loans receivable                             1,359,245       1,338,299           20,946            1.6
Allowance for loan losses                             (9,048 )        (8,927 )           (121 )          1.4
Loans receivable, net                        $     1,350,197     $ 1,329,372     $     20,825            1.6 %



Allowance for Loan Losses. The allowance for loan losses is maintained at a
level considered adequate by management to provide for probable incurred loan
losses inherent in the loan portfolio at the consolidated balance sheet
reporting dates. The allowance for loan losses is based on management's
assessment of various factors affecting the loan portfolio, including portfolio
composition, delinquent and non-accrual loans, national and local business
conditions, loss experience and an overall evaluation of the quality of the
underlying collateral.

The allowance for loan losses increased $121,000, or 1.4%, to $9.0 million at
September 30, 2022 from $8.9 million at June 30, 2022. The increase is primarily
due to loan portfolio growth. Non-performing loans as a percent of total loans
receivable were 0.59% as of September 30, 2022, a decrease from 0.69% as of June
30, 2022.

Deposits. Deposits have traditionally been our primary source of funds for our
lending and investment activities. The substantial majority of our deposits are
from depositors who reside in our primary market area. Deposits are attracted
through the offering of a broad selection of deposit instruments for both
individuals and businesses.

The following table is a summary of the Company's deposits, as of September 30, 2022 and June 30, 2022 (Dollars in thousands):



                         September 30,       June 30,         Increase / (Decrease)
                             2022              2022               $              %
Demand                  $       227,635     $   245,297     $      (17,662 )     -7.2 %
NOW accounts                    253,857         243,006             10,851        4.5
Money market accounts           385,470         399,026            (13,556 )     -3.4
Savings                         402,980         411,332             (8,352 )     -2.0
Time deposits                   323,324         327,589             (4,265 )     -1.3
Total deposits          $     1,593,266     $ 1,626,250     $      (32,984 )     -2.0 %


Federal Home Loan Bank Advances. FHLB advances decreased $20.0 million, or 41.5%, to $28.3 million at September 30, 2022 as compared to $48.3 million at June 30, 2022. This decrease is due to maturities and principal paydowns.



Total Shareholders' Equity. Total shareholders' equity increased $3.9 million,
or 1.4%, to $281.1 million at September 30, 2022 from $277.2 million at June 30,
2022. This increase was primarily due to net income of $4.8 million and $1.3
million of stock-based compensation and reduction in unearned ESOP shares for
plan shares earned during the period, partially offset by $1.1 million of other
comprehensive losses related primarily to unrealized losses on available for
sale investment securities driven by higher market interest rates and $1.0
million of cash dividends declared and paid. We would expect that further
increases in market interest rates would lead to additional unrealized losses on
available for sale investment securities. At September 30, 2022, the Bank was
considered "well capitalized" under applicable regulatory guidelines.


                                       32
--------------------------------------------------------------------------------

Results of Operations for the Three Months Ended September 30, 2022 and September 30, 2021



Net Income. Net income increased $1.2 million, or 32.2%, to $4.8 million for the
three months ended September 30, 2022 compared to $3.6 million for the three
months ended September 30, 2021. The increase was primarily due to increases of
$2.3 million in net interest income and $180,000 in noninterest income,
partially offset by increases of $933,000 in noninterest expense, $338,000 in
income tax expense and $69,000 in provision for loan losses.

Net Interest Income. The following tables present information regarding average
balances of assets and liabilities, the total dollar amounts of interest income
and dividends from average interest-earning assets, the total dollar amounts of
interest expense on average interest-bearing liabilities, and the resulting
annualized average tax equivalent yields and costs. The yields and costs for the
periods indicated are derived by dividing income or expense by the average
balances of assets or liabilities, respectively, for the periods presented.
Average balances have been calculated using daily balances. Nonaccrual loans are
included in average balances only. Loan fees are included in interest income on
loans and are not material (Dollars in thousands).


                                                            Three Months Ended September 30,
                                                   2022                                          2021
                                   Average        Interest/       Average        Average        Interest/       Average
                                   Balance        Dividends        Rate          Balance        Dividends        Rate
Assets:
Loans receivable (1)             $ 1,346,194     $    13,849          4.12 %   $ 1,223,532     $    12,107          3.96 %
Investment securities (1)            445,231           2,420          2.26         404,565           2,011          2.07
Other interest-earning assets         85,377             487          2.26         160,659             109          0.27

Total interest-earning assets 1,876,802 16,756 3.59

      1,788,756          14,227          3.20
Non-interest-earning assets           78,342                                        76,375
Total assets                     $ 1,955,144                                   $ 1,865,131

Liabilities and equity:
NOW accounts                     $   243,354             250          0.41     $   182,531              70          0.15
Money market accounts                390,619             376          0.38         350,575             186          0.21
Savings accounts and escrow          422,178             186          0.18         397,292             113          0.11
Time deposits                        323,219             852          1.05         367,641             985          1.06
Total interest-bearing
deposits                           1,379,370           1,664          0.48       1,298,039           1,354          0.41
FHLB advances                         46,522             235          2.00          65,935             338          2.03
Total interest-bearing
liabilities                        1,425,892           1,899          0.53       1,363,974           1,692          0.49
Non-interest-bearing deposits        230,076                                       207,806
Other non-interest-bearing
liabilities                           22,180                                        19,943
Total liabilities                  1,678,148                                     1,591,723
Total shareholders' equity           276,996                                       273,408
Total liabilities and
shareholders' equity             $ 1,955,144                                   $ 1,865,131

Net interest income                              $    14,857                                   $    12,535
Interest rate spread - tax
equivalent (2)                                                        3.06                                          2.71
Net interest margin - tax
equivalent (3)                                                        3.19                                          2.82
Average interest-earning
assets to interest-bearing
liabilities                           131.62 %                                      131.14 %


(1)
Tax exempt yield is shown on a tax equivalent basis for proper comparison using
statutory federal income tax rate of 21% for all periods presented. See
reconciliation of GAAP to non-GAAP measures in the table below.
(2)
Net interest rate spread represents the difference between the average yield on
average interest-earning assets and the average cost of average interest-bearing
liabilities.
(3)
Net interest margin represents annualized net interest income divided by average
interest-earning assets. See reconciliation of GAAP to non-GAAP measures in the
table below.


                                       33

--------------------------------------------------------------------------------

The following table presents information regarding tax equivalent adjustment
used in the calculation of certain financial metrics (Dollars in thousands).

                                                    Three Months Ended
                                                       September 30,
                                                     2022          2022
Total interest income                             $   16,756     $ 14,227
Total interest expense                                 1,899        1,692
Net interest income (GAAP)                            14,857       12,535
Tax equivalent adjustment                                116           89

Net interest income - tax equivalent (non-GAAP) $ 14,973 $ 12,624





Rate/Volume Analysis. The following table sets forth the effects of changing
rates and volumes on our net interest income. The rate column shows the effects
attributable to changes in rate (changes in rate multiplied by prior volume).
The volume column shows the effects attributable to changes in volume (changes
in volume multiplied by prior rate). The net column represents the sum of the
prior columns. Changes attributable to changes in both rate and volume that
cannot be segregated have been allocated proportionally based on the changes due
to rate and the changes due to volume (Dollars in thousands).

                                          Three Months Ended September 30,
                                                  2022 versus 2022
                                         Rate             Volume          Net
Interest income:
Loans receivable                      $       440       $     1,302     $ 1,742
Investment securities                         224               185         409
Other interest-earning assets                 452               (74 )       

378


Total interest-earning assets               1,116             1,413       2,529

Interest expense:
NOW accounts                                  150                30         180
Money market accounts                         166                24         190
Savings and escrow accounts                    66                 7          73
Time deposits                                 (16 )            (117 )      (133 )
FHLB advances                                  (5 )             (98 )      (103 )
Total interest-bearing liabilities            361              (154 )       

207

Net increase in net interest income $ 755 $ 1,567 $ 2,322





Provision for Loan Losses. The provision for loan losses increased for the three
months ended September 30, 2022, compared to the same period last year. The
increase is primarily due to higher loan portfolio growth in the current period.
Recoveries net of charge-offs were $39,000 for the three months ended September
30, 2022, compared to recoveries, net of charge-offs of $265,000 for the same
period last year.

Noninterest Income. The following table displays noninterest income for the three months ended September 30, 2022 and 2021 (Dollars in thousands).



                               Three Months Ended
                                  September 30,              Net Change
                              2022            2021          $          %
Fees and service charges    $     453       $     401     $  52        13.0 %
Bank-owned life insurance         191             192        (1 )      -0.5 %
Swap income                       141               -       141       100.0 %
Other                               8              20       (12 )     -60.0 %
Total noninterest income    $     793       $     613     $ 180        29.4 %


The increase in fees and service charges for the three months ended September 30, 2022 compared to the same period last year was primarily the result of increases in deposit and loan processing fees.


                                       34
--------------------------------------------------------------------------------

Noninterest Expense. The following table displays noninterest expense for the three months ended September 30, 2022 and 2021 (Dollars in thousands).



                                               Three Months Ended
                                                  September 30,             Net Change
                                                2022          2021         $          %
Salaries and employee benefits               $    5,985      $ 5,773     $ 212         3.7 %
Occupancy and equipment                           1,403        1,353        50         3.7 %
Communication and data processing                   610          527        83        15.7 %
Professional fees                                   335          393       (58 )     -14.8 %
Merger-related expenses                             311            -       311       100.0 %
Postage, printing, stationery and supplies          174          143        31        21.7 %
Advertising                                         128          100        28        28.0 %
FDIC assessment                                     125          125         -         0.0 %
Amortization of intangible assets                    12           16        (4 )     -25.0 %
Other operating expenses                            474          194       280       144.3 %
Total noninterest expense                    $    9,557      $ 8,624     $ 933        10.8 %



The increase in salaries and employee benefits for the three months ended
September 30, 2022 compared to the same period last year is primarily driven by
higher salary and benefit costs. Merger-related expenses associated with the
pending Brookline Bancorp merger largely include professional services fees. The
increase in other operating expenses for the three months ended September 30,
2022 compared to the same period last year is primarily due to higher pension
costs in the current period.

Income Tax Expense. The effective income tax rate was 20.5% for the three months ended September 30, 2022 as compared to 19.9% for the same period last year.




Management of Market Risk

General. The majority of our assets and liabilities are monetary in nature.
Consequently, our most significant form of market risk is interest rate risk.
Our assets, consisting primarily of loans, have longer maturities than our
liabilities, consisting primarily of deposits. As a result, a principal part of
our business strategy is to manage our exposure to changes in market interest
rates. Accordingly, we have established a management-level Asset/Liability
Management Committee, which takes initial responsibility for developing an
asset/liability management process and related procedures, establishing and
monitoring reporting systems and developing asset/liability strategies. On at
least a quarterly basis, the Asset/Liability Management Committee reviews
asset/liability management with the Investment Asset/Liability Committee of the
Board of Directors. This Committee also reviews any changes in strategies as
well as the performance of any specific asset/liability management actions that
have been implemented previously. On a quarterly basis, an outside consulting
firm provides us with detailed information and analysis as to asset/liability
management, including our interest rate risk profile. Ultimate responsibility
for effective asset/liability management rests with our Board of Directors.

We have sought to manage our interest rate risk in order to minimize the
exposure of our earnings and capital to changes in interest rates. We have
implemented the following strategies to manage our interest rate risk:
originating loans with adjustable interest rates; utilizing interest rate swaps,
promoting core deposit products; and adjusting the interest rates and maturities
of funding sources, as necessary. By following these strategies, we believe that
we are better positioned to react to changes in market interest rates.

Net Portfolio Value Simulation. We analyze our sensitivity to changes in
interest rates through a net portfolio value of equity ("NPV") model. NPV
represents the present value of the expected cash flows from our assets less the
present value of the expected cash flows arising from our liabilities. The NPV
ratio represents the dollar amount of our NPV divided by the present value of
our total assets for a given interest rate scenario. NPV attempts to quantify
our economic value using a discounted cash flow methodology while the NPV ratio
reflects that value as a form of equity ratio. We estimate what our NPV would be
at a specific date. We then calculate what the NPV would be at the same date
throughout a series of interest rate scenarios representing immediate and
permanent, parallel shifts in the yield curve. We currently calculate NPV under
the assumptions that interest rates increase 100 and 200 basis points from
current market rates and that interest rates decrease 50 and 100 basis points
from current market rates.

                                       35
--------------------------------------------------------------------------------


The following table presents the estimated changes in our NPV that would result
from changes in market interest rates at September 30, 2022 and June 30, 2022
(Dollars in thousands). All estimated changes presented in the table are within
the policy limits approved by our Board of Directors.

                                                                            

NPV as Percent of Portfolio


                                            NPV                                     Value of Assets
Basis Point Change in      Dollar         Dollar         Percent               NPV                   Change
Interest Rates             Amount         Change          Change              Ratio                 (in bps)
September 30, 2022:
200                      $  256,664     $  (47,850 )          (15.7 %)             15.06 %                 (188 )
100                         281,394        (23,120 )           (7.6 )              16.07                    (87 )
-                           304,514              -                -                16.94                      -
(100)                       335,857         31,343             10.3                18.09                    115
(200)                       366,247         61,733             20.3                19.10                    216

June 30, 2022:
200                      $  267,563     $  (50,616 )          (19.9 %)             14.94 %                 (187 )
100                         294,042        (24,137 )           (7.6 )              15.96                    (85 )
-                           318,179              -                -                16.81                      -
(100)                       349,957         31,778             10.0                17.90                    109
(200)                       382,642         64,463             20.3                18.96                    215



Certain shortcomings are inherent in the methodologies used in the above
interest rate risk measurements. Modeling changes require making certain
assumptions that may or may not reflect the manner in which actual yields and
costs respond to changes in market interest rates. The above table assumes that
the composition of our interest-sensitive assets and liabilities existing at the
date indicated remains constant uniformly across the yield curve regardless of
the duration or repricing of specific assets and liabilities. Accordingly,
although the table provides an indication of our interest rate risk exposure at
a particular point in time, such measurements are not intended to and do not
provide a precise forecast of the effect of changes in market interest rates on
our NPV and will differ from actual results.

Liquidity and Capital Resources



Liquidity. Liquidity is the ability to meet current and future financial
obligations of a short-term nature. Our primary sources of funds consist of
deposit inflows, loan repayments and maturities and sales of securities. While
maturities and scheduled amortization of loans and securities are predictable
sources of funds, deposit flows and mortgage prepayments are greatly influenced
by general interest rates, economic conditions and competition.

We regularly review the need to adjust our investments in liquid assets based
upon our assessment of: (1) expected loan demand, (2) expected deposit flows,
(3) yields available on interest-earning deposits and securities, and (4) the
objectives of our asset/liability management program. Excess liquid assets are
invested generally in interest-earning deposits and short- and intermediate-term
securities.

Our most liquid assets are cash and cash equivalents. The levels of these assets
are dependent on our operating, financing, lending and investing activities
during any given period. At September 30, 2022, cash and cash equivalents
totaled $50.8 million, a decrease from $118.5 million as of June 30, 2022.
Unpledged securities classified as available for sale, which provide an
additional source of liquidity, totaled $9.5 million at September 30, 2022, a
decrease from $18.5 million as of June 30, 2022.

We had the ability to borrow up to $223.0 million from the FHLB of New York, at
September 30, 2022 of which $28.3 million was outstanding as of September 30,
2022. Additionally, as of September 30, 2022, we had an available line of credit
with the FRB of New York's discount window program of $102.8 million, and $25.0
million of fed funds lines of credit, neither of which had outstanding balances
as of September 30, 2022.

We have no material commitments or demands that are likely to affect our
liquidity other than as set forth below. If loan demand was to increase faster
than expected, or any unforeseen demand or commitment was to occur, we could
access our borrowing sources detailed above.

We had $14.4 million of loan commitments outstanding as of September 30, 2022
and $171.2 million of approved, but unadvanced, funds to borrowers. We also had
$2.9 million in outstanding letters of credit at September 30, 2022.

                                       36

--------------------------------------------------------------------------------




Time deposits due within one year of September 30, 2022 totaled $203.0 million.
If these deposits do not remain with us, we will be required to seek other
sources of funds, including other time deposits and FHLB of New York advances.
Depending on market conditions, we may be required to pay higher rates on such
deposits or other borrowings than we currently pay on the time deposits at
September 30, 2022. We believe, however, based on past experience that a
significant portion of our time deposits will remain with us. We have the
ability to attract and retain deposits by adjusting the interest rates offered.

The Holding Company is a separate legal entity from the Bank and must provide
for its own liquidity to pay any dividends to its shareholders, to repurchase
shares of its common stock and for other corporate purposes. The Holding
Company's primary source of liquidity is dividend payments it may receive from
the Bank. The Bank's ability to pay dividends to the Holding Company is governed
by applicable law and regulations. At September 30, 2022, the Holding Company
(on an unconsolidated, stand-alone basis) had liquid assets of $18.0 million.

Capital Resources. The Bank is subject to various regulatory capital
requirements administered by the NYSDFS and the FDIC. At September 30, 2022, the
Bank exceeded all applicable regulatory capital requirements, and the Bank was
considered "well capitalized" under applicable regulatory guidelines. See Note 8
to the accompanying unaudited consolidated financial statements.

© Edgar Online, source Glimpses