About EDGAR Online | Login
 
Enter your Email for a Free Trial:
The following is an excerpt from a 10KSB SEC Filing, filed by FLATBUSH FEDERAL BANCORP INC on 3/29/2004.
Next Section Next Section Previous Section Previous Section
FLATBUSH FEDERAL BANCORP INC - 10KSB - 20040329 - PART_I

PART I

ITEM 1. BUSINESS

FORWARD LOOKING STATEMENTS

This Annual Report contains certain "forward-looking statements" which may be identified by the use of words such as "believe," "expect," "anticipate," "should," "planned," "estimated" and "potential." Examples of forward-looking statements include, but are not limited to, estimates with respect to our financial condition, results of operations and business that are subject to various factors which could cause actual results to differ materially from these estimates and most other statements that are not historical in nature. These factors include, but are not limited to, general and local economic conditions, changes in interest rates, deposit flows, demand for mortgage, commercial and other loans, real estate values, competition, changes in accounting principles, policies, or guidelines, changes in legislation or regulation, and other economic, competitive, governmental, regulatory, and technological factors affecting our operations, pricing products and services.

FLATBUSH FEDERAL BANCORP, INC.

Flatbush Federal Bancorp, Inc. is a federal corporation which was organized in 2003 as part of the mutual holding company reorganization of Flatbush Federal Savings & Loan Association. Our principal asset is our investment in Flatbush Federal Savings & Loan Association. We are a majority owned subsidiary of Flatbush Federal Bancorp, MHC, a federally chartered mutual holding company. In connection with the reorganization, we sold 1,087,756 shares of our common stock and issued 1,226,619 shares to our mutual holding company parent. The net proceeds from our stock offering totaled $7.1 million. At December 31, 2003, Flatbush Federal Bancorp, Inc. had consolidated assets of $142.9 million, deposits of $126.0 million and shareholders' equity of $15.6 million. Our executive office is located at 2146 Nostrand Avenue, Brooklyn, New York 112101 and our telephone number is (718) 859-6800.

FLATBUSH FEDERAL SAVINGS & LOAN ASSOCIATION

GENERAL

Our principal business consists of attracting retail deposits from the general public in the areas surrounding our three locations in Brooklyn, New York and investing those deposits, together with funds generated from operations, primarily in one- to four-family residential mortgage loans, commercial real estate loans, construction loans and loans guaranteed by the Small Business Administration, and in investment securities. Our revenues are derived principally from the interest on loans, securities, loan origination and servicing fees, and service charges and fees collected on deposit accounts. Our primary sources of funds are deposits and principal and interest payments on loans and securities.

COMPETITION

We face intense competition within our market area both in making loans and attracting deposits. The New York City area has a high concentration of financial institutions including large money center and regional banks, community banks and credit unions. Some of our competitors offer products and services that we currently do not offer, such as trust services and private banking. As of December 31, 2003, our market share of deposits represented less than one half of one percent of deposits in Kings County.

2

Our competition for loans and deposits comes principally from commercial banks, savings institutions, mortgage banking firms and credit unions. We face additional competition for deposits from short-term money market funds, brokerage firms, mutual funds and insurance companies. Our primary focus is to build and develop profitable customer relationships across all lines of business while maintaining our role as a community bank.

MARKET AREA

We operate in an urban market area that has a stable population and household base. During the past 11 years, the population and number of households in Kings County increased by approximately 8%. In 2003, per capita income for Kings County was $19,305 and the median household income was $35,504. Our primary lending area is concentrated in Brooklyn, Queens and Long Island, New York. One- to four-family residential real estate in our market area is characterized by a large number of attached and semi-detached houses, including a number of two-and three-family homes and cooperative apartments. Most of our deposit customers are residents of the greater New York metropolitan area. The economy of our market area is characterized by a large number of small retail establishments. Our customer base is comprised of middle-income households, and to a lesser extent low-to-moderate-income households. The median household income for Brooklyn is below the national and New York state median household income. In addition, the unemployment rate in the market area served by us is higher than in the surrounding suburbs.

LENDING ACTIVITIES

Historically, our principal lending activity has been the origination of first mortgage loans for the purchase or refinancing of one- to four-family residential real property. Historically, we retained all loans that we originated. However, beginning in 2002 we sold a limited number of our one- to four-family loans, on a servicing retained basis, to the Federal Home Loan Bank of New York. Loan sales totaled $300,000 for the year ended December 31, 2003. One- to four-family residential real estate mortgage loans represented $79.7 million, or 86.83%, of our loan portfolio at December 31, 2003. We also offer commercial real estate loans and construction loans secured by single family properties. Commercial real estate loans totaled $4.9 million, or 5.31% of the total loan portfolio at December 31, 2003. Construction loans totaled $5.2 million, or 5.66% of the total loan portfolio at December 31, 2003. Multi-family real estate loans totaled $877,000, or 0.96%, of the total loan portfolio at December 31, 2003. On a limited basis, we originate loans that are not secured by real estate.

3

LOAN PORTFOLIO COMPOSITION. The following table sets forth the composition of our loan portfolio by type of loan as of the dates indicated, including a reconciliation of gross loans receivable after consideration of loans in process, the allowance for loan losses and net deferred fees.

                                                   AT DECEMBER 31,
                                ------------------------------------------------------
                                           2003                        2002
                                -------------------------   --------------------------
                                   AMOUNT       PERCENT        AMOUNT        PERCENT
                                ------------  -----------   ------------   -----------
                                                (DOLLARS IN THOUSANDS)
REAL ESTATE LOANS:
   One- to four-family......... $    79,687        86.83%   $    79,169         85.78%
   Multi-family................         877         0.96          1,539          1.67
   Commercial..................       4,870         5.31          5,613          6.08
   Construction................       5,197         5.66          4,858          5.26
                                -----------   ----------    -----------    ----------
     Total real estate loans...      90,631        98.75         91,179         98.79
                                -----------   ----------    -----------    ----------

OTHER LOANS:
    Small Business

      Administration...........         940         1.02%           785          0.84
    Consumer loans:
    Passbook or certificate....          89         0.10            159          0.17
    Home equity................          68         0.07            116          0.13
    Student education..........           5         0.01              6          0.01
    Secured credit cards.......          44         0.05             51          0.06
                                -----------   ----------    -----------    ----------

     Total other loans.........       1,146         1.25          1,117          1.21
                                -----------   ----------    -----------    ----------
              Total loans......      91,777       100.00%        92,296        100.00%
                                -----------   ==========    -----------    ==========

LESS:
   Loans in process............         647                       1,774
   Allowance for loan losses...         180                         174
   Deferred loan fees (costs)..         379                          72
                                -----------                 -----------
                                      1,206                       2,020
                                -----------                 -----------
   Total loans receivable, net. $    90,571                 $    90,276
                                ===========                 ===========

4

MATURITY OF LOAN PORTFOLIO. The following table shows the remaining contractual maturity of our loans at December 31, 2003. The table does not include the effect of possible prepayments or due on sale clause payments.

                                                                   AT DECEMBER 31, 2003
                                  -------------------------------------------------------------------------------------
                                                                                                SMALL
                                    ONE- TO                     COMMERCIAL                     BUSINESS     PASSBOOK OR
                                  FOUR-FAMILY    MULTI-FAMILY   REAL ESTATE   CONSTRUCTION  ADMINISTRATION  CERTIFICATE
                                  -----------    ------------   -----------   ------------  --------------  -----------
                                                                      (IN THOUSANDS)
One year or less..............     $       86     $       --    $       32     $    2,897     $       15    $       --
                                   ----------     ----------    ----------     ----------     ----------    ----------

After one year:
More than 1 to 3 years........             67             --            --          2,300             81            --
More than 3 to 5 years........          1,458             --            86             --            306            --
More than 5 to 10 years.......          6,576            262         1,971             --            445            89
More than 10 to 20 years......         40,306            615         2,571             --             --            --
More than 20 years............         31,194             --           210             --             93            --
                                   ----------     ----------    ----------     ----------     ----------    ----------
Total due after one year......         79,601            877         4,838          2,300            925            89
                                   ----------     ----------    ----------     ----------     ----------    ----------

    Total loans...............     $   79,687     $      877    $    4,870     $    5,197     $      940    $       89
                                   ==========     ==========    ==========     ==========     ==========    ==========

Less:
Loans in process..............
Allowance for loan loses......
Deferred loan fees (costs)....


Total loans receivable, net...


(CONTINUED)

                                                  AT DECEMBER 31, 2003
                                  -----------------------------------------------------

                                                 STUDENT
                                  HOME EQUITY   EDUCATION   CREDIT CARDS       TOTAL
                                  -----------   ---------   ------------     ----------
                                                      (IN THOUSANDS)

One year or less..............    $       --    $       --   $       44      $    3,074
                                  ----------    ----------   ----------      ----------

After one year:
More than 1 to 3 years........            38            --           --           2,486
More than 3 to 5 years........            30             5           --           1,885
More than 5 to 10 years.......            --            --           --           9,343
More than 10 to 20 years......            --            --           --          43,492
More than 20 years............            --            --           --          31,497
                                  ----------    ----------   ----------      ----------
Total due after one year......            68             5           --          88,703
                                  ----------    ----------   ----------      ----------

    Total loans...............    $       68    $        5   $       44      $   91,777
                                  ==========    ==========   ==========      ==========

Less:
Loans in process..............                                               $      647
Allowance for loan loses......                                                      180
Deferred loan fees (costs)....                                                      379
                                                                             ----------

Total loans receivable, net...                                               $   90,571
                                                                             ==========

5

The total amount of loans due after December 31, 2004 that have fixed interest rates is $72.8 million, and the total amount of loans due after such date which have floating or adjustable interest rates is $15.9 million.

ONE- TO FOUR-FAMILY RESIDENTIAL LOANS. Our primary lending activity consists of the origination of one- to four-family residential mortgage loans that are primarily secured by properties located in Brooklyn, Queens and Long Island, New York. At December 31, 2003, approximately $79.7 million, or 86.83% of our loan portfolio, consisted of one- to-four family residential loans. Generally, one- to four-family residential mortgage loans are originated in amounts up to 80% of the lesser of the appraised value or purchase price of the property, with private mortgage insurance required on loans with a loan-to-value ratio in excess of 80%. We will not make loans with a loan-to-value ratio in excess of 95% for loans secured by single family homes and 90% for loans secured by two-to four-family properties. Fixed-rate loans are originated for terms of 15 and 30 years. At December 31, 2003, our largest loan secured by one- to four-family real estate had a principal balance of $500,000 and was secured by a three- family residence. This loan was performing in accordance with its terms.

We also offer adjustable-rate mortgage loans with a one, two and three year adjustment periods based on changes in a designated United States Treasury index. During the year ended December 31, 2003, we originated five adjustable rate mortgages totaling $1.7 million. Our adjustable rate mortgage loans provide for maximum rate adjustments of 200 basis points per adjustment, with a lifetime maximum adjustment of 600 basis points. Our adjustable rate mortgage loans amortize over terms of up to 30 years.

Adjustable rate mortgage loans decrease the risk associated with changes in market interest rates by periodically repricing, but involve other risks because, as interest rates increase, the underlying payments by the borrower increase, thus increasing the potential for default by the borrower. At the same time, the marketability of the underlying collateral may be adversely affected by higher interest rates. Upward adjustment of the contractual interest rate is also limited by the maximum periodic and lifetime interest rate adjustments permitted by our loan documents, and therefore, is potentially limited in effectiveness during periods of rapidly rising interest rates. At December 31, 2003, $6.0 million, or 7.53% of our one- to four-family residential loans had adjustable rates of interest.

All one- to four-family residential mortgage loans that we originate include "due-on-sale" clauses, which give us the right to declare a loan immediately due and payable in the event that, among other things, the borrower sells or otherwise disposes of the real property subject to the mortgage and the loan is not repaid.

Regulations limit the amount that a savings association may lend relative to the appraised value of the real estate securing the loan, as determined by an appraisal of the property at the time the loan is originated. For all loans, we utilize outside independent appraisers approved by the board of directors. All borrowers are required to obtain title insurance. We also require homeowner's insurance and fire and casualty insurance and, where circumstances warrant, flood insurance on properties securing real estate loans.

MULTI-FAMILY REAL ESTATE LOANS. Loans secured by multi-family real estate totaled approximately $877,000, or 0.96%, of the total loan portfolio at December 31, 2003. Multi-family real estate loans generally are secured by rental properties (including walk-up apartments). Substantially all multi-family real estate loans are secured by properties located within our lending area. At December 31, 2003, we had six multi-family loans with an average principal balance of $146,000, and the largest multi-family real estate loan had a principal balance of $247,000. All of our loans secured by multi-family real estate loans are performing in accordance with their terms. Multi-family real estate loans generally are offered with adjustable interest rates that adjust after one or three years. Multi-family loans are originated

6

for terms of up to 15 years. Multi-family real estate loans adjustments are tied to the prime rate as reported in THE WALL STREET JOURNAL.

We consider a number of factors in originating multi-family real estate loans. We evaluate the qualifications and financial condition of the borrower (including credit history), profitability and expertise, as well as the value and condition of the mortgaged property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower, the borrower's experience in owning or managing similar property and the borrower's payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the debt service coverage ratio (the ratio of net operating income to debt service) to ensure that it is at least 125% of the monthly debt service and the ratio of the loan amount to the appraised value of the mortgaged property. Multi-family real estate loans are originated in amounts up to 70% of the appraised value of the mortgaged property securing the loan. All multi-family loans are appraised by outside independent appraisers approved by the board of directors. Personal guarantees are obtained from multi-family real estate borrowers.

Loans secured by multi-family real estate generally involve a greater degree of credit risk than one- to four-family residential mortgage loans and carry larger loan balances. This increased credit risk is a result of several factors, including the concentration of principal in a limited number of loans and borrowers, the effects of general economic conditions on income producing properties, and the increased difficulty of evaluating and monitoring these types of loans. Furthermore, the repayment of loans secured by multi-family real estate typically depends upon the successful operation of the real estate property securing the loan. If the cash flow from the project is reduced, the borrower's ability to repay the loan may be impaired.

COMMERCIAL REAL ESTATE LOANS. At December 31, 2003, $4.9 million, or 5.31% of our total loan portfolio consisted of commercial real estate loans. Commercial real estate loans are secured by office buildings, mixed use properties and other commercial properties. We generally originate adjustable rate commercial real estate loans with maximum terms of up to 15 years. The maximum loan-to-value ratio of commercial real estate loans is 70%. At December 31, 2003, we had 27 commercial real estate loans with an average outstanding balance of $180,000. At December 31, 2003, our largest loan secured by commercial real estate consisted of a $615,000 participation in a $1.3 million loan secured by a mixed use property. At December 31, 2003 this loan was performing in accordance with its terms. At December 31, 2003 all of our loans secured by commercial real estate were performing in accordance with their terms.

We consider a number of factors in originating commercial real estate loans. We evaluate the qualifications and financial condition of the borrower (including credit history), profitability and expertise, as well as the value and condition of the mortgaged property securing the loan. When evaluating the qualifications of the borrower, we consider the financial resources of the borrower, the borrower's experience in owning or managing similar property and the borrower's payment history with us and other financial institutions. In evaluating the property securing the loan, the factors we consider include the net operating income of the mortgaged property before debt service and depreciation, the debt service coverage ratio (the ratio of net operating income to debt service) to ensure that it is at least 125% of the monthly debt service, and the ratio of the loan amount to the appraised value of the mortgaged property. Commercial real estate loans are originated in amounts up to 70% of the appraised value of the mortgaged property securing the loan. All commercial loans are appraised by outside independent appraisers approved by the board of directors. Personal guarantees are obtained from commercial real estate borrowers.

7

Loans secured by commercial real estate generally are larger than one- to four-family residential loans and involve greater credit risk. Commercial real estate loans often involve large loan balances to single borrowers or groups of related borrowers. Repayment of these loans depends to a large degree on the results of operations and management of the properties securing the loans or the businesses conducted on such property, and may be affected to a greater extent by adverse conditions in the real estate market or the economy in general. Accordingly, the nature of these loans makes them more difficult for management to monitor and evaluate.

CONSTRUCTION LOANS. At December 31, 2003, $5.2 million, or 5.66% of our total loan portfolio consisted of construction loans. Our construction loans are originated by a mortgage brokerage company or another financial institution, which makes the initial contact with the potential borrower and forwards to us a completed loan application which we review to determine whether the applicant satisfies our underwriting criteria. If we accept the loan, the loan is closed in the name of the mortgage broker who simultaneously assigns the mortgage to us. We then fund the construction loan in accordance with its terms. We currently offer adjustable- rate residential construction loans for the construction of owner-occupied, single-family residences. These loans generally are offered to borrowers who have a contract for construction of a single family residence on property they own at the time of the loan origination. Construction loans are occasionally structured to become permanent mortgage loans once the construction is completed; however, in all instances permanent financing must be in place at the time the construction loan is originated. At December 31, 2003, our largest construction loan was $1.3 million of which $1.3 million was advanced. The loan was performing in accordance with its terms. Construction loans do not have a set term, but are generally repaid within eighteen months. These loans have interest rates that adjust monthly. Construction loans require the payment of interest only during the construction period. Construction loans will generally be made in amounts of up to 75% of the appraisal value of the property, or the actual cost of the improvements. Funds are disbursed in accordance with a schedule reflecting the completion of portions of the project. At December 31, 2003 our construction loans are secured by properties located on Long Island and Brooklyn.

Construction loans generally involve a greater degree of credit risk than one- to four-family residential mortgage loans. The risk of loss on a construction loan depends upon the accuracy of the initial estimate of the value of the property at completion of construction compared to the estimated cost of construction. If the estimated cost of construction is inaccurate we may have to advance funds beyond the original amount committed in order to protect the value of the property.

OTHER LOANS. We offer a variety of loans secured by property other than real estate. These loans include loans guaranteed by the Small Business Administration, loans secured by deposits, home equity loans, student education loans and credit cards secured by deposit accounts. At December 31, 2003, these other loans totaled $1.1 million, or 1.25% of the total loan portfolio.

ORIGINATION AND SERVICING OF LOANS. Historically, we have originated mortgage loans pursuant to underwriting standards that generally conform with the Fannie Mae and Freddie Mac guidelines. Loan origination activities are primarily concentrated in Brooklyn, Queens and Long Island, New York and properties securing our real estate and construction loans are primarily located on Long Island. New loans are generated primarily from walk-in customers, customer referrals, a network of mortgage brokers, and other parties with whom we do business, and from the efforts of employees and advertising. Loan applications are underwritten and processed at our main office. We service all loans that we originate.

8

The following table shows our loan origination purchases, sales and repayment activities for the periods indicated.

YEARS ENDED DECEMBER 31,

                                             2003           2002
                                          ----------     ----------
                                               (IN THOUSANDS)

Beginning of period...................    $   90,276     $  100,173
                                          ----------     ----------

ORIGINATIONS BY TYPE:
   Real estate:
     One- to four-family..............        25,133         13,939
     Multi-family.....................           250             --
     Commercial.......................           710          1,014
     Construction.....................         3,163          2,962
  Other loans:
     Small Business Administration....           445            450
     Passbook or certificate..........            39             98
     Home equity......................            35             78
     Student education................            --             --
     Secured credit cards.............           216            235
                                          ----------     ----------
       Total originations.............        29,991         18,776
                                          ----------     ----------

PURCHASES:
   Real estate:
     Commercial.......................           650             --
     Construction.....................         2,300             --
                                          ----------     ----------
       Total purchases................         2,950             --

SALES AND REPAYMENTS:
   Real estate:
     One- to four-family..............           300            717
                                          ----------     ----------
       Total sales....................           300            717
                                          ----------     ----------
     Principal repayments.............        32,328         27,821
                                          ----------     ----------
       Total reductions...............        32,628         28,538
                                          ----------     ----------
     Increase (decrease) in other
       items, net.......................        (313)           135
                                          -----------    ----------
     Net increase (decrease)..........           295         (9,897)
                                          ----------     ----------
     Ending balance...................    $   90,571     $   90,276
                                          ==========     ==========

LOAN APPROVAL PROCEDURES AND AUTHORITY. The loan approval process is intended to assess the borrower's ability to repay the loan, the viability of the loan, and the adequacy of the value of the property that will secure the loan. To assess the borrower's ability to repay, we review the employment and credit history and information on the historical and projected income and expenses of mortgagors. All loans up to $400,000 may be approved by either our Senior Vice President of Lending or our Vice President of Lending. All loans in excess of $400,000 must be approved by the board of directors. In addition, the board of directors ratifies all loans approved by management.

We require appraisals of all real property securing loans. Appraisals are performed by independent licensed appraisers. All appraisers are approved by the board of directors annually. We require fire and extended coverage insurance in amounts at least equal to the principal amount of the loan.

NON-PERFORMING AND PROBLEM ASSETS

After a mortgage loan becomes 10 days delinquent, we deliver a computer generated delinquency notice to the borrower. A second delinquency notice is sent once the loan becomes 16 days delinquent. When a loan becomes 30 days delinquent, we send an additional delinquency notice to the borrower and attempt to make personal contact with the borrower by letter from the head of the collection department or telephone to establish an acceptable repayment schedule. When a mortgage loan is 90 days delinquent and no acceptable resolution has been reached, we send the borrower a 30 day demand letter. After 90

9

days, we will generally refer the matter to our attorney who is authorized to commence foreclosure proceedings. Management is authorized to begin foreclosure proceedings on any loan after determining that it is prudent to do so.

Mortgage loans are reviewed on a regular basis and such loans, with the exception of loans guaranteed by the Federal Housing Administration, are placed on non-accrual status when they become delinquent 90 days or more. When loans are placed on a non-accrual status, unpaid accrued interest is fully reserved, and further income is recognized only to the extent received.

NON-PERFORMING LOANS. At December 31, 2003, $49,400 or 0.05% of our total loans were non-performing loans.

NON-PERFORMING ASSETS. The table below sets forth the amounts and categories of our non-performing assets at the dates indicated. Delinquent loans that are 90 days or more past due are generally considered non-performing assets. During the periods presented, we did not have any troubled debt restructurings within the meaning of SFAS No. 15.

AT DECEMBER 31,

                                                 2003         2002
                                               -------      -------
                                              (DOLLARS IN THOUSANDS)
Non-accruing loans:
   One- to four-family....................     $    --      $   328
   Small Business Administration..........          40           --
   Student education......................          --            2
   Secured credit cards...................           2           --
                                               -------      -------
     Total................................          42          330
                                               -------      -------

Accruing loans delinquent 90 days or more:
   One- to four-family (1)................           5            8
   Multi-family...........................          --           --
   Secured credit cards...................          --            4
   Student education......................           2           --
                                               -------      -------
     Total................................           7           12
                                               -------      -------

Total non-performing loans................     $    49      $   342
                                               =======      =======
Total as a percentage of total assets.....        0.03%        0.24%
                                               =======      =======
Total as a percent of total loans.........        0.05%        0.37%
                                               =======      =======

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

(1) Consists of loans guaranteed or insured by the Federal Housing Administration.

For the year ended December 31, 2003, gross interest income which would have been recorded had our non-accruing loans been current in accordance with their original terms amounted to $3,000. Interest income recognized on such loans for the year ended December 31, 2003 was $1,000.

10

DELINQUENT LOANS. The following table sets forth our loan delinquencies by type, by amount and by percentage of type at the dates indicated.

                                             AT DECEMBER 31, 2003                          AT DECEMBER 31, 2002
                               ----------------------------------------------  ----------------------------------------------
                                     60-89 DAYS          90 DAYS OR MORE          60-89 DAYS           90 DAYS OR MORE
                               ----------------------  ----------------------  ----------------------  ----------------------
                                           PRINCIPAL               PRINCIPAL               PRINCIPAL               PRINCIPAL
                                 NUMBER-   BALANCE       NUMBER    BALANCE       NUMBER    BALANCE       NUMBER    BALANCE
                                OF LOANS   OF LOANS     OF LOANS   OF LOANS     OF LOANS   OF LOANS     OF LOANS   OF LOANS
                               ---------- -----------  ---------- -----------  ---------- -----------  ---------- -----------
                                                                  (DOLLARS IN THOUSANDS)
REAL ESTATE LOANS:
One-to-four- family............        2       $   8           4       $   5           3       $  15          5        $ 336
Multi-family...................       --          --          --          --          --          --         --           --
Commercial real estate.........       --          --          --          --          --          --         --           --
Construction...................       --          --          --          --          --          --         --           --
                                 -------     -------       -----     -------     -------     -------      -----      -------
  Total........................        2           8           4           5           3          15          5          336
                                 -------     -------       -----     -------     -------     -------      -----      -------

OTHER LOANS:
Small Business Administration..       --          --           1          40          --          --         --           --
Passbook or certificate........       --          --          --          --          --          --         --           --
Home equity....................       --          --          --          --          --          --         --           --
Student education..............       --          --           1           2          --          --          1            2
Secured credit cards...........       --          --           1           2           2           1          3            4
                                 -------     -------       -----     -------     -------     -------      -----      -------
     Total other loans.........       --          --           3          44           2           1          4            6
                                 -------     -------       -----     -------     -------     -------      -----      -------
      Total delinquent loans...        2       $   8           7       $  49           5       $  16          9        $ 342
                                 =======     =======       =====     =======     =======     =======      =====      =======

Delinquent loans to total loans                0.009%                   0.05%                   0.02%                   0.37%
                                             =======                 =======                 =======                 =======

11

CLASSIFIED ASSETS. Office of Thrift Supervision regulations and our Asset Classification Policy provide that loans and other assets considered to be of lesser quality be classified as "substandard," "doubtful" or "loss" assets. An asset is considered "substandard" if it is inadequately protected by the current net worth and paying capacity of the obligor or of the collateral pledged, if any. "Substandard" assets include those characterized by the "distinct possibility" that the institution will sustain "some loss" if the deficiencies are not corrected. Assets classified as "doubtful" have all of the weaknesses inherent in those classified "substandard," with the added characteristic that the weaknesses present make "collection or liquidation in full," on the basis of currently existing facts, conditions, and values, "highly questionable and improbable." Assets classified as "loss" are those considered "uncollectible" and of such little value that their continuance as assets without the establishment of a specific loss reserve is not warranted. We classify an asset as "special mention" if the asset has a potential weakness that warrants management's close attention. While such assets are not impaired, management has concluded that if the potential weakness in the asset is not addressed, the value of the asset may deteriorate, adversely affecting the repayment of the asset.

An insured institution is required to establish general allowances for loan losses in an amount deemed prudent by management for loans classified substandard or doubtful, as well as for other problem loans. General allowances represent loss allowances which have been established to recognize the inherent losses associated with lending activities, but which, unlike specific allowances, have not been allocated to particular problem assets. When an insured institution classifies problem assets as "loss," it is required either to establish a specific allowance for losses equal to 100% of the amount of the asset so classified or to charge off such amount. An institution's determination as to the classification of its assets and the amount of its valuation allowances is subject to review by the Office of Thrift Supervision which can order the establishment of additional general or specific loss allowances.

On the basis of management's review of its assets, at December 31, 2003 we had classified $3,000 in student loans as doubtful and $82,000 of our assets, consisting of residential FHA Loans and SBA Loans, were classified as special mention.

The loan portfolio is reviewed on a regular basis to determine whether any loans require classification in accordance with applicable regulations. Not all classified assets constitute non-performing assets.

ALLOWANCE FOR LOAN LOSSES

Our allowance for loan losses is maintained at a level necessary to absorb loan losses which are both probable and reasonably estimable. Management, in determining the allowance for loan losses, considers the losses inherent in its loan portfolio and changes in the nature and volume of loan activities, along with the general economic and real estate market conditions. We utilize a two-tier approach: (1) identification of impaired loans and establishment of specific loss allowances on such loans; and (2) establishment of general valuation allowances on the remainder of our loan portfolio. We maintain a loan review system, which allows for a periodic review of our loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, type and market value of collateral and financial condition of the borrowers. Specific loan loss allowances are established for identified losses based on a review of such information. A loan evaluated for impairment is considered to be impaired when, based on current information and events, it is probable that we will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated independently. We do not aggregate such loans for evaluation purposes. Loan impairment is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of the collateral if the loan is collateral dependent. General loan loss

12

allowances are based upon a combination of factors including, but not limited to, actual loan loss experience, composition of the loan portfolio, current economic conditions, management's judgment and losses which are probable and reasonably estimable. The allowance is increased through provisions charged against current earnings and recoveries of previously charged-off loans. Loans which are determined to be uncollectible are charged against the allowance. While management uses available information to recognize probable and reasonably estimable loan losses, future loss provisions may be necessary based on changing economic conditions. Payments received on impaired loans are applied first to accrued interest receivable and then to principal. The allowance for loan losses as of December 31, 2003 is maintained at a level that represents management's best estimate of losses inherent in the loan portfolio, and such losses were both probable and reasonably estimable.

In addition, the Office of Thrift Supervision, as an integral part of its examination process, periodically reviews our allowance for loan losses. The OTS may require that we recognize additions to the allowance based on its evaluation of information available to it at the time of the examination.

ALLOWANCE FOR LOAN LOSSES. The following table analyzes changes in the allowance for the periods presented.

YEARS ENDED DECEMBER 31,

                                                        2003           2002
                                                     ----------     ---------
                                                      (DOLLARS IN THOUSANDS)

Balance at beginning of period...................    $      174     $     212

Charge-offs:
   Small Business Administration.................            --            39
   Student education.............................            --            --
   Secured credit cards..........................             3             2
                                                     ----------     ---------
     Total charge-offs............................            3            41
                                                     ----------     ---------

Recoveries:
   Small Business Administration.................            --             --
                                                     ----------     ----------
     Total recoveries............................            --             --
                                                     ----------     ----------

Net charge-offs..................................             3            41
Additions charged to operations..................             9             3
                                                     ----------     ---------
Ending balance...................................    $      180     $     174
                                                     ==========     =========

Ratio of non-performing assets to total assets
at the end of period.............................          0.03%         0.24%
                                                     ==========     =========

Ratio of net charge-offs during the period to
   loans outstanding during the period...........          0.003%        0.04%
                                                     ==========     =========

Ratio of allowance for loan losses to loans
   outstanding..................................           0.20%         0.19%
                                                     ==========     =========

13

ALLOCATION OF ALLOWANCE FOR LOAN LOSSES. The following table presents an analysis of the allocation of the allowance for loan losses at the dates indicated. The allocation of the allowance to each category is not necessarily indicative of future loss in any particular category and does not restrict the use of the allowance to absorb losses in other categories.

                                                           AT DECEMBER 31,
                             ----------------------------------------------------------------------
                                            2003                                2002
                             ----------------------------------  ----------------------------------
                                                      PERCENT                             PERCENT
                                                      OF LOANS                            OF LOANS
                                            LOAN      IN EACH                   LOAN      IN EACH
                              AMOUNT OF    AMOUNTS    CATEGORY    AMOUNT OF    AMOUNTS    CATEGORY
                              LOAN LOSS      BY       TO TOAL     LOAN LOSS      BY       TO TOTAL
                              ALLOWANCE   CATEGORY     LOANS      ALLOWANCE   CATEGORY     LOANS
                             ----------- ----------  ----------  ----------- ----------  ----------
                                                       (DOLLARS IN THOUSANDS)
One- to four-family           $    80     $79,687      86.83%     $   113     $79,169      85.78%
Multi-family                        2         877       0.96            4       1,539       1.67
Commercial                         13       4,870       5.31           14       5,613       6.08
Construction                       23       5,197       5.66            5       4,858       5.26
Small Business
 Administration                    20         940       1.02           11         785       0.84
Passbook or certificate            --          89       0.10           --         159       0.17
Home equity                         1          68       0.07            2         116       0.13
Student education                   1           5       0.01            1           6       0.01
Secured credit cards                3          44       0.05            5          51       0.06
Unallocated                        37          --         --           19          --         --
                              -------     -------     ------      -------     -------     ------
    Total                     $   180     $91,777     100.00%     $   174     $92,296     100.00%
                              =======     =======     ======      =======     =======     ======

Each quarter, management evaluates the total balance of the allowance for loan losses based on several factors that are not loan specific, but are reflective of the inherent losses in the loan portfolio. This process includes, but is not limited to, a periodic review of loan collectibility in light of historical experience, the nature and volume of loan activity, conditions that may affect the ability of the borrower to repay, underlying value of collateral, if applicable, and economic conditions in our immediate market area. First, we group loans by delinquency status. All loans 90 days or more delinquent are evaluated individually, based primarily on the value of the collateral securing the loan. Specific loss allowances are established as required by this analysis. All loans for which a specific loss allowance has not been assigned are segregated by type and delinquency status and a loss allowance is established by using loss experience data and management's judgment concerning other matters it considers significant. The allowance is allocated to each category of loan based on the results of the above analysis. Small differences between the allocated balances and recorded allowances are reflected as unallocated to absorb losses resulting from the inherent imprecision involved in the loss analysis process.

This analysis process is inherently subjective, as it requires us to make estimates that are susceptible to revisions as more information becomes available. Although we believe that we have established the allowance at levels to absorb probable and estimable losses, future additions may be necessary if economic or other conditions in the future differ from the current environment.

INVESTMENTS

INVESTMENTS AND MORTGAGE-BACKED SECURITIES. Our investment portfolio at December 31, 2003 consisted of $14.2 million in United States Government and agency securities, all of which are classified as held to maturity, $827,000 in Federal Home Loan Bank of New York stock and $24.8 million in other interest earning assets, consisting of deposits at other financial institutions and federal funds sold. Our investment policy objectives are to maintain liquidity within the guidelines established by the board of directors.

14

The following table sets forth the carrying value of our investment portfolio at the dates indicated. Our Federal Home Loan Bank stock has no stated maturity, and our interest-bearing deposits with other institutions are payable on demand.

                                                           AT DECEMBER 31,
                                        ---------------------------------------------------
                                                  2003                       2002
                                        -----------------------     -----------------------
                                         CARRYING                    CARRYING
                                          VALUE      % OF TOTAL       VALUE      % OF TOTAL
                                        -----------  ----------     -----------  ----------
                                                       (DOLLARS IN THOUSANDS)
Investment securities held to maturity (1):
   United States Government
      securities...................     $        --         --%     $    29,911       69.30%
   Federal agency obligations......          14,212       35.53           3,944        9.14
                                        -----------   ---------     -----------  ----------
         Total investment securities         14,212       35.53          33,855       78.44
                                        -----------   ---------     -----------  ----------

FHLB stock.........................             827        2.07             975        2.26
                                        -----------   ---------     -----------  ----------
     Total investment securities and
       FHLB stock..................     $    15,039       37.60%    $    34,830       80.70%
                                        -----------   ---------     -----------  ----------

Other interest-earning assets:
   Interest-earning deposits.......     $    11,958       29.90     $     2,134        4.94
   Federal funds sold..............          13,000       32.50           6,200       14.36
                                        -----------   ---------     -----------  ----------

     Total interest-earning assets.     $    24,958       62.40%    $     8,334       19.30%
                                        -----------   ---------     -----------  ----------

     Total.........................     $    39,997      100.00%    $    43,164      100.00%
                                        ===========   =========     ===========  ==========

-----------------------
(1) Securities classified as held to maturity are reported at amortized cost.

         The following table sets forth the composition of our mortgage-backed
securities at the dates indicated.

                                                           AT DECEMBER 31,
                                        ---------------------------------------------------
                                                  2003                       2002
                                        -----------------------     -----------------------
                                         CARRYING                    CARRYING
                                          VALUE      % OF TOTAL       VALUE      % OF TOTAL
                                        -----------  ----------     -----------  ----------
                                                       (DOLLARS IN THOUSANDS)
Mortgage-backed securities held to
maturity (1):
   Ginnie Mae........................   $     5,331       96.56%    $     1,585       79.21%
   Fannie Mae........................           190        3.44             369       18.44
   Freddie Mac.......................            --          --              47        2.35
                                        -----------   ---------     -----------  ----------

        Total:.......................   $     5,521      100.00%    $     2,001      100.00%
                                        ===========   =========     ===========  ==========


(1) Mortgage-backed securities classified as held to maturity are reported at amortized cost.

We also invest in mortgage-backed securities, which are classified as held to maturity. At December 31, 2003, our mortgage-backed securities portfolio totaled $5.5 million, or 3.86% of total assets, and consisted of $4.8 million in fixed-rate mortgage-backed securities guaranteed by Ginnie Mae, and $683,000 in adjustable rate mortgage-backed securities guaranteed by Ginnie Mae or Fannie Mae.

15

The composition and maturities of the investment and mortgage backed securities portfolio as of December 31, 2003, excluding Federal Home Loan Bank of New York stock, are indicated in the following table.

                                                                 DUE
                              ------------------------------------------------------------------------
                                   LESS THAN           1 TO 5           5 TO 10           OVER
                                     1 YEAR            YEARS             YEARS           10 YEARS        TOTAL INVESTMENT SECURITIES
                              ------------------ ----------------- ----------------- -----------------  ----------------------------
                                        WEIGHTED          WEIGHTED          WEIGHTED          WEIGHTED            WEIGHTED
                              CARRYING  AVERAGE  CARRYING AVERAGE  CARRYING AVERAGE  CARRYING AVERAGE   CARRYING  AVERAGE    MARKET
                               VALUE     YIELD    VALUE    YIELD    VALUE    YIELD    VALUE    YIELD     VALUE     YIELD     VALUE
                              -------- --------- -------- -------- -------- -------- -------- --------  --------  --------  --------
                                                                    (DOLLARS IN THOUSANDS)

Federal agency obligations... $     --      --%  $  1,998   2.88%     6,214   2.59$     6,000   6.20%   $ 14,212    4.15%   $ 14,271
Mortgage-backed securities...       --      --         28   9.00        110   9.08      5,383   5.11       5,521    5.20       5,527
                              --------           --------           -------          --------           --------            --------

Total investment securities.. $     --      --%  $  2,026           $ 6,324          $ 11,383           $ 19,733            $ 19,798
                              ========           ========           =======          ========           ========            ========

16

The following table shows mortgage-backed and related securities purchase and repayment activities of Flatbush Federal for the periods indicated. Flatbush Federal did not sell any mortgage-backed and related securities during the periods indicated.

YEARS ENDED DECEMBER 31,

                                       2003           2002
                                    ---------      ----------
                                         (IN THOUSANDS)
PURCHASES:
   Adjustable-rate.............     $      --      $      --
   Fixed-rate..................         4,393             --
                                    ---------      ---------
     Total purchases...........         4,393             --


Principal repayments...........           880            814
Other items, net...............           (6)             (4)
                                    ---------      ---------
     Net increase (decrease)...     $   3,519      $    (810)
                                    =========      =========

SOURCES OF FUNDS

GENERAL. Deposits have traditionally been the primary source of funds for use in lending and investment activities. In addition to deposits, funds are derived from scheduled loan payments, investment maturities, loan prepayments, retained earnings and income on earning assets. While scheduled loan payments and income on earning assets are relatively stable sources of funds, deposit inflows and outflows can vary widely and are influenced by prevailing interest rates, market conditions and levels of competition. Borrowings from the Federal Home Loan Bank of New York may be used in the short-term to compensate for reductions in deposits and to fund loan growth; however, in recent years we have not utilized borrowings.

DEPOSITS. Deposits are not actively solicited outside of the New York City metropolitan area, and substantially all of our depositors are persons who work or reside in Brooklyn, New York. We offer a selection of deposit instruments, including demand deposits consisting of non-interest bearing and NOW accounts, passbook savings and club accounts, and fixed-term certificates of deposit. Deposit account terms vary, with the principal differences being the minimum balance required, the amount of time the funds must remain on deposit and the interest rate. We do not accept brokered deposits.

Interest rates paid, maturity terms, service fees and withdrawal penalties are established on a periodic basis. Deposit rates and terms are based primarily on current operating strategies and market rates, liquidity requirements, rates paid by competitors and growth goals. Personalized customer service and long-standing relationships with customers are relied upon to attract and retain deposits.

The flow of deposits is influenced significantly by general economic conditions, changes in money market and other prevailing interest rates and competition. The variety of deposit accounts offered allows us to be competitive in obtaining funds and responding to changes in consumer demand. Based on experience, management believes the deposits in Flatbush Federal are relatively stable. However, the ability to attract and maintain certificates of deposit, and the rates paid on these deposits, have been and will continue to be significantly affected by market conditions. At December 31, 2003, $69.9 million, or 55.5% of our deposit accounts were certificates of deposit, of which $43.9 million have maturities of one year or less.

17

DEPOSIT ACCOUNTS. The following table sets forth the dollar amount of deposits in the various types of deposit programs we offered as of the dates indicated.

AT DECEMBER 31,

                                        2003                       2002
                              ----------------------     ----------------------
                               WEIGHTED                   WEIGHTED
                                AVERAGE                    AVERAGE
                                 RATE        AMOUNT        RATE         AMOUNT
                              ----------   ---------     ----------   ---------
                                            (DOLLARS IN THOUSANDS)
Demand deposits:
   Non-interest-bearing......       --%    $   5,635             --%  $   6,196
   NOW.......................     0.30           551           0.99         444
                                           ---------                  ---------
                                               6,186                      6,640

Passbook and club accounts...     0.31        49,887           0.89      50,153
Certificates of deposit......     2.51        69,959           3.14      74,545
                                           ---------                  ---------
    Total....................     1.51%    $ 126,032           2.13%  $ 131,338
                                           =========                  =========

DEPOSIT ACTIVITY. The following table sets forth the deposit activities for the periods indicated.

YEARS ENDED DECEMBER 31,

                                                 2003            2002
                                              ---------        ---------
                                                (DOLLARS IN THOUSANDS)

Beginning of period.....................      $ 131,338        $ 120,839
Net deposits (withdrawals)..............         (7,577)           7,695
Interest credited on deposit accounts...          2,271            2,804
                                              ---------        ---------
   Ending balance.......................      $ 126,032        $ 131,338
                                              =========        =========
Net increase (decrease).................         (5,306)          10,499
Percent increase (decrease).............          (4.04)%           8.69%

LARGE CERTIFICATES OF DEPOSITS. The following table indicates the amount of Certificates of Deposit as of December 31, 2003, by time remaining until maturity.

                                                  OVER THREE         OVER SIX
                                THREE MONTHS     MONTHS TO SIX       MONTHS TO      OVER TWELVE
                                   OR LESS           MONTHS        TWELVE MONTHS       MONTHS             TOTAL
                                ------------     -------------     -------------    ------------      ------------
                                                                   (IN THOUSANDS)
Certificates of deposit:

Less than $100,000.........     $     14,219      $     11,484     $     10,753     $     20,635      $     57,091
$100,000 or more...........            4,188             1,269            2,021            5,390            12,868
                                ------------      ------------     ------------     ------------      ------------
     Total.................     $     18,407      $     12,753     $     12,774     $     26,025      $     69,959
                                ============      ============     ============     ============      ============

18

TIME DEPOSIT MATURITY SCHEDULE. The following table presents, by rate category, the remaining period to maturity of time deposit accounts outstanding as of December 31, 2003.

                                 1.00% TO      2.01% TO      3.01 % TO       4.01% TO       5.01% TO       6.01% TO
    QUARTER ENDING                 2.00%        3.00%          4.00%          5.00%           6.00%         7.00%           TOTAL
------------------------------  ----------    ----------     ----------     ----------     ----------     ----------     ----------
                                                                     (DOLLARS IN THOUSANDS)

March 31, 2004...............       16,409           975             20             93            707            203         18,407
June 30, 2004................       11,408           686            120            166            206            166         12,752
September 30, 2004...........        5,203           355            649            306            160            123          6,796
December 31, 2004............        4,526           894             54             --            276            228          5,978
March 31, 2005...............        1,059           788            317             --            140            295          2,599
June 30, 2005................        1,063           302            355            106            325            411          2,562
September 30, 2005...........          685           213             34            107            276             28          1,343
December 31, 2005............          190            62            237             --             99            142            730



Thereafter...................            1           733          2,533         10,495          5,030             --         18,792
                                ----------    ----------     ----------     ----------     ----------     ----------     ----------

     Total...................   $   40,544    $    5,008     $    4,319     $   11,273     $    7,219     $    1,596     $   69,959
                                ==========    ==========     ==========     ==========     ==========     ==========     ==========

Percentage of total..........        57.95%         7.16%          6.17%         16.11%         10.32%          2.28%        100.00%

19

BORROWINGS. We may obtain advances from the Federal Home Loan Bank of New York upon the security of the common stock we own in the Federal Home Loan Bank and our qualifying residential mortgage loans and mortgage-backed securities, provided certain standards related to creditworthiness are met. These advances are made pursuant to several credit programs, each of which has its own interest rate and range of maturities. We had no borrowings during the year ended December 31, 2003.

SUBSIDIARY ACTIVITIES

Office of Thrift Supervision regulations permit federal savings associations to invest in the capital stock, obligations or other specified types of securities of subsidiaries (referred to as "service corporations") and to make loans to such subsidiaries and joint ventures in which such subsidiaries are participants in an aggregate amount not exceeding 2% of the association's assets, plus an additional 1% of assets if the amount over 2% is used for specified community or inner-city development purposes. In addition, federal regulations permit associations to make specified types of loans to such subsidiaries (other than special purpose finance subsidiaries) in which the association owns more than 10% of the stock, in an aggregate amount not exceeding 50% of the association's regulatory capital if the association's regulatory capital is in compliance with applicable regulations.

Flatbush Federal has one active subsidiary, Flatbush REIT, Inc. Flatbush REIT, Inc. was incorporated in 2001 as a special purpose real estate investment trust under New York law. In recent periods, Flatbush Federal's city and state income tax liability has been minimal. Consequently, the impact of Flatbush REIT, Inc. on Flatbush Federal's results of operations has been immaterial. Flatbush REIT, Inc. holds a portion of our mortgage related assets. At December 31, 2003, Flatbush REIT, Inc. held $7.3 million in loans.

FEDERAL AND STATE TAXATION

FEDERAL TAXATION

GENERAL. Flatbush Federal Bancorp, Inc. and Flatbush Federal are subject to federal income taxation in the same general manner as other corporations, with some exceptions discussed below. Flatbush Federal's tax returns have not been audited during the past five years. The following discussion of federal taxation is intended only to summarize certain pertinent federal income tax matters and is not a comprehensive description of the tax rules applicable to Flatbush Federal Bancorp, Inc. or Flatbush Federal.

METHOD OF ACCOUNTING. For Federal income tax purposes, Flatbush Federal currently reports its income and expenses on the accrual method of accounting and uses a tax year ending December 31 for filing its federal income tax returns.

BAD DEBT RESERVES. Prior to the Small Business Protection Act of 1996 (the "1996 Act"), Flatbush Federal was permitted to establish a reserve for bad debts and to make annual additions to the reserve. These additions could, within specified formula limits, be deducted in arriving at our taxable income. Flatbush Federal was required to use the specific charge off method in computing its bad debt deduction beginning with its 1996 federal tax return. Savings institutions were required to recapture any excess reserves over those established as of December 31, 1987 (base year reserve). Flatbush Federal had approximately $3.4 million of pre-1988 bad debt reserves that are subject to recapture.

As more fully discussed below, Flatbush Federal files a New York State franchise tax return. New York State and New York City enacted legislation in 1996, which among other things, decoupled the Federal tax laws regarding thrift bad debt

20

deductions and permits the continued use of the bad debt provisions that applied under federal law prior to the enactment of the 1996 Act. Provided Flatbush Federal continues to satisfy certain definitional tests and other conditions, for New York State and New York City income tax purposes it is permitted to continue to use a reserve method for bad debt deductions. The deductible annual addition to such reserves may be computed using a specific formula based on an institution's loss history (the "experience method") or a statutory percentage equal to 32% of its New York State and New York City taxable income (the "percentage method") before bad debt deduction.

TAXABLE DISTRIBUTIONS AND RECAPTURE. Prior to the 1996 Act, bad debt reserves created prior to January 1, 1988 were subject to recapture into taxable income if Flatbush Federal failed to meet certain thrift asset and definitional tests. Federal legislation has eliminated these thrifts related recapture rules.

At December 31, 2003, our total federal pre-1988 base year reserve was approximately $3.4 million. Under current law, pre-1988 base year reserves remain subject to recapture if Flatbush Federal makes certain non-dividend distributions, repurchases any of its stock, pays dividends in excess of tax earnings and profits, or ceases to maintain a bank charter. In addition, New York State and New York City reserves for loan losses in the amount of $4,939,000 and $4,988,000, respectively are also subject to similar recapture.

ALTERNATIVE MINIMUM TAX. The Internal Revenue Code of 1986, as amended (the "Code") imposes an alternative minimum tax ("AMT") at a rate of 20% on a base of regular taxable income plus certain tax preferences ("alternative minimum taxable income" or "AMTI"). The AMT is payable to the extent such AMTI is in excess of an exemption amount and the AMT exceeds the regular income tax. Net operating losses can offset no more than 90% of AMTI. Certain payments of AMT may be used as credits against regular tax liabilities in future years. Flatbush Federal has not been subject to the AMT and has no AMT payments available as credits for carryover.

NET OPERATING LOSS CARRYOVERS. A financial institution may carry back net operating losses to the preceding two taxable years and forward to the succeeding 20 taxable years. At December 31, 2003, Flatbush Federal had no net operating loss carryforwards for federal income tax purposes.

CORPORATE DIVIDENDS-RECEIVED DEDUCTION. Flatbush Federal Bancorp, Inc. may exclude from its income 100% of dividends received from Flatbush Federal as a member of the same affiliated group of corporations. The corporate dividends-received deduction is 80% in the case of dividends received from corporations with which a corporate recipient does not file a consolidated return, and corporations which own less than 20% of the stock of a corporation distributing a dividend may deduct only 70% of dividends received or accrued on their behalf.

STATE TAXATION

NEW YORK STATE TAXATION. Flatbush Federal Bancorp, Inc. and Flatbush Federal will report income on a calendar year basis to New York State. New York State franchise tax on corporations is imposed in an amount equal to the greater of (a) 8.0% (for 2002) and 7.5% (for 2003 and forward) of "entire net income" allocable to New York State, (b) 3% of "alternative entire net income" allocable to New York State, (c) 0.01% of the average value of assets allocable to New York State, or (d) nominal minimum tax. Entire net income is based on Federal taxable income, subject to certain modifications. Alternative entire net income is equal to entire net income without certain modifications.

21

PERSONNEL

As of December 31, 2003, we had 44 full-time employees and nine part-time employees. Our employees are not represented by any collective bargaining group. Management believes that we have good relations with our employees.

SUPERVISION AND REGULATION

GENERAL

Flatbush Federal is examined and supervised by the Office of Thrift Supervision and subject to the regulation of the Federal Deposit Insurance Corporation. This regulation and supervision establishes a comprehensive framework of activities in which an institution may engage and is intended primarily for the protection of the Federal Deposit Insurance Corporation's deposit insurance funds and depositors. Under this system of federal regulation, financial institutions are periodically examined to ensure that they satisfy applicable standards with respect to their capital adequacy, assets, management, earnings, liquidity and sensitivity to market interest rates. Following completion of its examination, the federal agency critiques the institution's operations and assigns its rating (known as an institution's CAMELS rating). Under federal law, an institution may not disclose its CAMELS rating to the public. Flatbush Federal also is a member of and owns stock in the Federal Home Loan Bank of New York, which is one of the twelve regional banks in the Federal Home Loan Bank System. Flatbush Federal also is regulated to a lesser extent by the Board of Governors of the Federal Reserve System, governing reserves to be maintained against deposits and other matters. The Office of Thrift Supervision examines Flatbush Federal and prepares reports for the consideration of its board of directors on any operating deficiencies. Flatbush Federal's relationship with its depositors and borrowers also is regulated to a great extent by both federal and state laws, especially in matters concerning the ownership of deposit accounts and the form and content of Flatbush Federal's mortgage documents.

Any change in these laws or regulations, whether by the Federal Deposit Insurance Corporation, Office of Thrift Supervision or Congress, could have a material adverse impact on Flatbush Federal Bancorp, Inc. and Flatbush Federal and their operations.

FEDERAL BANKING REGULATION

BUSINESS ACTIVITIES. A federal savings association derives its lending and investment powers from the Home Owners' Loan Act, as amended, and the regulations of the Office of Thrift Supervision. Under these laws and regulations, Flatbush Federal may invest in mortgage loans secured by residential and commercial real estate, commercial business and consumer loans, certain types of debt securities and certain other assets. Certain types of lending, such as commercial and consumer loans, are subject to an aggregate limit calculated as a specified percentage of Flatbush Federal's capital or assets. Flatbush Federal also may establish subsidiaries that may engage in activities not otherwise permissible for Flatbush Federal, including real estate investment and securities and insurance brokerage.

CAPITAL REQUIREMENTS. Office of Thrift Supervision regulations require savings associations to meet three minimum capital standards: a 1.5% tangible capital ratio, a 4% leverage ratio (3% for associations receiving the highest rating on the CAMELS rating system) and an 8% risk-based capital ratio. The prompt corrective action standards discussed below, in effect, establish a minimum 2% tangible capital standard.

The risk-based capital standard for savings associations requires the maintenance of Tier 1 (core) and total capital (which is defined as core capital and supplementary capital) to risk-weighted assets of at

22

least 4% and 8%, respectively. In determining the amount of risk-weighted assets, all assets, including certain off-balance sheet assets, are multiplied by a risk-weight factor of 0% to 100%, assigned by the Office of Thrift Supervision based on the risks believed inherent in the type of asset. Core capital is defined as common stockholders' equity (including retained earnings), certain noncumulative perpetual preferred stock and related surplus and minority interests in equity accounts of consolidated subsidiaries, less intangibles other than certain mortgage servicing rights and credit card relationships. The components of supplementary capital currently include cumulative preferred stock, long-term perpetual preferred stock, mandatory convertible securities, subordinated debt and intermediate preferred stock, the allowance for loan and lease losses limited to a maximum of 1.25% of risk-weighted assets and up to 45% of net unrealized gains on available-for-sale equity securities with readily determinable fair market values. Overall, the amount of supplementary capital included as part of total capital cannot exceed 100% of core capital.

At December 31, 2003, Flatbush Federal's capital exceeded all applicable requirements.

LOANS-TO-ONE BORROWER. A federal savings association generally may not make a loan or extend credit to a single or related group of borrowers in excess of 15% of unimpaired capital and surplus. An additional amount may be loaned, equal to 10% of unimpaired capital and surplus, if the loan is secured by readily marketable collateral, which generally does not include real estate. As of December 31, 2003, Flatbush Federal was in compliance with the loans-to-one borrower limitations.

QUALIFIED THRIFT LENDER TEST. As a federal savings association, Flatbush Federal is subject to a qualified thrift lender, or "QTL," test. Under the QTL test, Flatbush Federal must maintain at least 65% of its "portfolio assets" in "qualified thrift investments" in at least nine of the most recent 12 month period. "Portfolio assets" generally means total assets of a savings institution, less the sum of specified liquid assets up to 20% of total assets, goodwill and other intangible assets, and the value of property used in the conduct of the savings association's business.

"Qualified thrift investments" includes various types of loans made for residential and housing purposes, investments related to such purposes, including certain mortgage-backed and related securities, and loans for personal, family, household and certain other purposes up to a limit of 20% of portfolio assets. "Qualified thrift investments" also include 100% of an institution's credit card loans, education loans and small business loans. Flatbush Federal also may satisfy the QTL test by qualifying as a "domestic building and loan association" as defined in the Internal Revenue Code.

A savings association that fails the QTL test must either convert to a bank charter or operate under specified restrictions. At December 31, 2003, Flatbush Federal maintained approximately 86% of its portfolio assets in qualified thrift investments.

CAPITAL DISTRIBUTIONS. Office of Thrift Supervision regulations govern capital distributions by a federal savings association, which include cash dividends, stock repurchases and other transactions charged to the capital account. A savings association must file an application for approval of a capital distribution if:

o the total capital distributions for the applicable calendar year exceed the sum of the association's net income for that year to date plus the association's retained net income for the preceding two years;

o the association would not be at least adequately capitalized following the distribution;

23

o the distribution would violate any applicable statute, regulation, agreement or Office of Thrift Supervision-imposed condition; or

o the association is not eligible for expedited treatment of its filings.

Even if an application is not otherwise required, every savings association that is a subsidiary of a holding company must still file a notice with the Office of Thrift Supervision at least 30 days before the board of directors declares a dividend or approves a capital distribution.

The Office of Thrift Supervision may disapprove a notice or application if:

o the association would be undercapitalized following the distribution;

o the proposed capital distribution raises safety and soundness concerns; or

o the capital distribution would violate a prohibition contained in any statute, regulation or agreement.

In addition, the Federal Deposit Insurance Act provides that an insured depository institution shall not make any capital distribution, if after making such distribution the institution would be undercapitalized.

LIQUIDITY. A federal savings association is required to maintain a sufficient amount of liquid assets to ensure its safe and sound operation.

COMMUNITY REINVESTMENT ACT AND FAIR LENDING LAWS. All savings associations have a responsibility under the Community Reinvestment Act and related regulations of the Office of Thrift Supervision to help meet the credit needs of their communities, including low- and moderate-income neighborhoods. In connection with its examination of a federal savings association, the Office of Thrift Supervision is required to assess the association's record of compliance with the Community Reinvestment Act. In addition, the Equal Credit Opportunity Act and the Fair Housing Act prohibit lenders from discriminating in their lending practices on the basis of characteristics specified in those statutes. An association's failure to comply with the provisions of the Community Reinvestment Act could, at a minimum, result in denial of certain corporate applications such as branches or mergers, or restrictions on its activities. The failure to comply with the Equal Credit Opportunity Act and the Fair Housing Act could result in enforcement actions by the Office of Thrift Supervision, as well as other federal regulatory agencies and the Department of Justice. Flatbush Federal received a satisfactory Community Reinvestment Act rating in its most recent federal examination.

TRANSACTIONS WITH RELATED PARTIES. A federal savings association's authority to engage in transactions with its "affiliates" is limited by Office of Thrift Supervision regulations and by Sections 23A and 23B of the Federal Reserve Act (the "FRA"). The term "affiliates" for these purposes generally means any company that controls, is controlled by, or is under common control with an institution. Flatbush Federal Bancorp, Inc. is an affiliate of Flatbush Federal. In general, transactions with affiliates must be on terms that are as favorable to the association as comparable transactions with non-affiliates. In addition, certain types of these transactions are restricted to an aggregate percentage of the association's capital. Collateral in specified amounts must usually be provided by affiliates in order to receive loans from the association. In addition, Office of Thrift Supervision regulations prohibit a savings association from lending to any of its affiliates that are engaged in activities that are not permissible for bank holding companies and from purchasing the securities of any affiliate, other than a subsidiary.

24

Flatbush Federal's authority to extend credit to its directors, executive officers and 10% shareholders, as well as to entities controlled by such persons, is currently governed by the requirements of Sections 22(g) and 22(h) of the FRA and Regulation O of the Federal Reserve Board. Among other things, these provisions require that extensions of credit to insiders (i) be made on terms that are substantially the same as, and follow credit underwriting procedures that are not less stringent than, those prevailing for comparable transactions with unaffiliated persons and that do not involve more than the normal risk of repayment or present other unfavorable features, and (ii) not exceed certain limitations on the amount of credit extended to such persons, individually and in the aggregate, which limits are based, in part, on the amount of Flatbush Federal's capital. In addition, extensions of credit in excess of certain limits must be approved by Flatbush Federal's board of directors.

ENFORCEMENT. The Office of Thrift Supervision has primary enforcement responsibility over federal savings institutions and has the authority to bring enforcement action against all "institution-affiliated parties," including stockholders, and attorneys, appraisers and accountants who knowingly or recklessly participate in wrongful action likely to have an adverse effect on an insured institution. Formal enforcement action may range from the issuance of a capital directive or cease and desist order to removal of officers and/or directors of the institution, receivership, conservatorship or the termination of deposit insurance. Civil penalties cover a wide range of violations and actions, and range up to $25,000 per day, unless a finding of reckless disregard is made, in which case penalties may be as high as $1 million per day. The Federal Deposit Insurance Corporation also has the authority to recommend to the Director of the Office of Thrift Supervision that enforcement action be taken with respect to a particular savings institution. If action is not taken by the Director, the Federal Deposit Insurance Corporation has authority to take action under specified circumstances.

STANDARDS FOR SAFETY AND SOUNDNESS. Federal law requires each federal banking agency to prescribe certain standards for all insured depository institutions. These standards relate to, among other things, internal controls, information systems and audit systems, loan documentation, credit underwriting, interest rate risk exposure, asset growth, compensation, and other operational and managerial standards as the agency deems appropriate. The federal banking agencies adopted Interagency Guidelines Prescribing Standards for Safety and Soundness to implement the safety and soundness standards required under federal law. The guidelines set forth the safety and soundness standards that the federal banking agencies use to identify and address problems at insured depository institutions before capital becomes impaired. The guidelines address internal controls and information systems, internal audit systems, credit underwriting, loan documentation, interest rate risk exposure, asset growth, compensation, fees and benefits. If the appropriate federal banking agency determines that an institution fails to meet any standard prescribed by the guidelines, the agency may require the institution to submit to the agency an acceptable plan to achieve compliance with the standard. If an institution fails to meet these standards, the appropriate federal banking agency may require the institution to submit a compliance plan.

PROMPT CORRECTIVE ACTION REGULATIONS. Under the prompt corrective action regulations, the Office of Thrift Supervision is required and authorized to take supervisory actions against undercapitalized savings associations. For this purpose, a savings association is placed in one of the following five categories based on the association's capital:

o well-capitalized (at least 5% leverage capital, 6% Tier 1 risk-based capital and 10% total risk-based capital);

o adequately capitalized (at least 4% leverage capital, 4% Tier 1 risk-based capital and 8% total risk-based capital);

25

o undercapitalized (less than 8% total risk-based capital, 4% Tier 1 risk-based capital or 3% leverage capital);

o significantly undercapitalized (less than 6% total risk-based capital, 3% Tier 1 risk-based capital or 3% leverage capital); and

o critically undercapitalized (less than 2% tangible capital).

Generally, the banking regulator is required to appoint a receiver or conservator for an association that is "critically undercapitalized" within specific time frames. The regulations also provide that a capital restoration plan must be filed with the Office of Thrift Supervision within 45 days of the date an association receives notice that it is "undercapitalized," "significantly undercapitalized" or "critically undercapitalized," the performance of which must be guaranteed by any company controlling the association up to specified limits. In addition, numerous mandatory supervisory actions become immediately applicable to the association, including, but not limited to, restrictions on growth, investment activities, capital distributions and affiliate transactions. The Office of Thrift Supervision may also take any one of a number of discretionary supervisory actions against undercapitalized associations, including the issuance of a capital directive and the replacement of senior executive officers and directors.

At December 31, 2003, Flatbush Federal met the criteria for being considered "well-capitalized."

INSURANCE OF DEPOSIT ACCOUNTS. Deposit accounts in Flatbush Federal are insured by the Federal Deposit Insurance Corporation, generally up to a maximum of $100,000 per separately insured depositor. Flatbush Federal's deposits therefore are subject to Federal Deposit Insurance Corporation deposit insurance assessments. The Federal Deposit Insurance Corporation has adopted a risk-based system for determining deposit insurance assessments. The Federal Deposit Insurance Corporation is authorized to raise the assessment rates as necessary to maintain the required ratio of reserves to insured deposits of 1.25%. In addition, all Federal Deposit Insurance Corporation-insured institutions must pay assessments to the Federal Deposit Insurance Corporation at an annual rate of approximately .02% of insured deposits to fund interest payments on bonds maturing in 2017 issued by a federal agency to recapitalize the predecessor to the Savings Association Insurance Fund.

PROHIBITIONS AGAINST TYING ARRANGEMENTS. Federal savings associations are prohibited, subject to some exceptions, from extending credit to or offering any other service, or fixing or varying the consideration for such extension of credit or service, on the condition that the customer obtain some additional service from the institution or its affiliates or not obtain services of a competitor of the institution.

FEDERAL HOME LOAN BANK SYSTEM. Flatbush Federal is a member of the Federal Home Loan Bank System, which consists of 12 regional Federal Home Loan Banks. The Federal Home Loan Bank System provides a central credit facility primarily for member institutions. As a member, Flatbush Federal is required to acquire and hold shares of capital stock in the Federal Home Loan Bank of New York in an amount at least equal to 1% of the aggregate principal amount of its unpaid residential mortgage loans and similar obligations at the beginning of each year, or 1/20 of its borrowings from the Federal Home Loan Bank, whichever is greater. As of December 31, 2003, Flatbush Federal was in compliance with this requirement.

The dividend yield from FHLB stock was 1.45% at December 31, 2003. Due to significant losses in its investment portfolio, the FHLB of New York did not pay any dividends to its members for the quarter ended September 30, 2003, however dividends were paid for the quarter ended December 31, 2003. No assurance can be given that it will pay any dividends in the future.

26

FEDERAL RESERVE SYSTEM

The Federal Reserve Board regulations require savings associations to maintain non-interest-earning reserves against their transaction accounts, such as negotiable order of withdrawal and regular checking accounts. At December 31, 2003, Flatbush Federal was in compliance with these reserve requirements.

THE USA PATRIOT ACT

In response to the events of September 11, 2001, Congress enacted in 2001 the Uniting and Strengthening America by Providing Appropriate Tools Required to Intercept and Obstruct Terrorism Act of 2001, or the "USA PATRIOT Act", was signed into law on October 26, 2001. The USA PATRIOT Act gives the federal government new powers to address terrorist threats through enhanced domestic security measures, expanded surveillance powers, increased information sharing and broadened anti-money laundering requirements.

SARBANES-OXLEY ACT OF 2002

The Sarbanes-Oxley Act of 2002 (the "Act") contains a range of corporate accounting and reporting reforms that are intended to address corporate and accounting fraud. In addition to the establishment of a new accounting oversight board that will enforce auditing, quality control and independence standards and will be funded by fees from all publicly traded companies, the Act places certain restrictions on the scope of services that may be provided by accounting firms to their public company audit clients. Any non-audit services being provided to a public company audit client will require preapproval by the company's audit committee. In addition, the Act makes certain changes to the requirements for audit partner rotation after a period of time. The Act requires chief executive officers and chief financial officers, or their equivalent, to certify to the accuracy of periodic reports filed with the Securities and Exchange Commission, subject to civil and criminal penalties if they knowingly or willingly violate this certification requirement. In addition, under the Act, counsel will be required to report evidence of a material violation of the securities laws or a breach of fiduciary duty by a company to its chief executive officer or its chief legal officer, and, if such officer does not appropriately respond, to report such evidence to the audit committee or other similar committee of the board of directors or the board itself.

Under the Act, longer prison terms will apply to corporate executives who violate federal securities laws; the period during which certain types of suits can be brought against a company or its officers is extended; and bonuses issued to top executives prior to restatement of a company's financial statements are now subject to disgorgement if such restatement was due to corporate misconduct. Executives are also prohibited from insider trading during retirement plan "blackout" periods, and loans to company executives (other than loans by financial institutions permitted by federal rules and regulations) are restricted. In addition, a provision directs that civil penalties levied by the Securities and Exchange Commission as a result of any judicial or administrative action under the Act be deposited to a fund for the benefit of harmed investors. The Federal Accounts for Investor Restitution provision also requires the Securities and Exchange Commission to develop methods of improving collection rates. The legislation accelerates the time frame for disclosures by public companies, as they must immediately disclose any material changes in their financial condition or operations. Directors and executive officers must also provide information for most changes in ownership in a company's securities within two business days of the change.

27

The Act also increases the oversight of, and codifies certain requirements relating to audit committees of public companies and how they interact with the company's "registered public accounting firm." Audit Committee members must be independent and are absolutely barred from accepting consulting, advisory or other compensatory fees from the issuer. In addition, companies must disclose whether at least one member of the committee is a "financial expert" (as such term will be defined by the Securities and Exchange Commission) and if not, why not. Under the Act, a company's registered public accounting firm will be prohibited from performing statutorily mandated audit services for a company if such company's chief executive officer, chief financial officer, comptroller, chief accounting officer or any person serving in equivalent positions had been employed by such firm and participated in the audit of such company during the one-year period preceding the audit initiation date. The Act also prohibits any officer or director of a company or any other person acting under their direction from taking any action to fraudulently influence, coerce, manipulate or mislead any independent accountant engaged in the audit of the company's financial statements for the purpose of rendering the financial statements materially misleading. The Act also requires the Securities and Exchange Commission to prescribe rules requiring inclusion of any internal control report and assessment by management in the annual report to shareholders. The Act requires the company's registered public accounting firm that issues the audit report to attest to and report on management's assessment of the company's internal controls.

Management does not expect that compliance with the Sarbanes-Oxley Act will have a material impact on our results of operations or financial condition.

HOLDING COMPANY REGULATION

GENERAL. Flatbush Federal Bancorp, MHC and Flatbush Federal Bancorp, Inc. are nondiversified savings and loan holding companies within the meaning of the Home Owners' Loan Act. As such, Flatbush Federal Bancorp, MHC and Flatbush Federal Bancorp, Inc. are registered with the Office of Thrift Supervision and are subject to Office of Thrift Supervision regulations, examinations, supervision and reporting requirements. In addition, the Office of Thrift Supervision has enforcement authority over Flatbush Federal Bancorp, Inc. and Flatbush Bancorp MHC, and their subsidiaries. Among other things, this authority permits the Office of Thrift Supervision to restrict or prohibit activities that are determined to be a serious risk to the subsidiary savings institution. As federal corporations, Flatbush Federal Bancorp, Inc. and Flatbush Federal Bancorp, MHC are generally not subject to state business organization laws.

PERMITTED ACTIVITIES. Pursuant to Section 10(o) of the Home Owners' Loan Act and Office of Thrift Supervision regulations and policy, a mutual holding company and a federally chartered mid-tier holding company such as Flatbush Federal Bancorp, Inc. may engage in the following activities: (i) investing in the stock of a savings association; (ii) acquiring a mutual association through the merger of such association into a savings association subsidiary of such holding company or an interim savings association subsidiary of such holding company; (iii) merging with or acquiring another holding company, one of whose subsidiaries is a savings association; (iv) investing in a corporation, the capital stock of which is available for purchase by a savings association under federal law or under the law of any state where the subsidiary savings association or associations share their home offices; (v) furnishing or performing management services for a savings association subsidiary of such company; (vi) holding, managing or liquidating assets owned or acquired from a savings subsidiary of such company; (vii) holding or managing properties used or occupied by a savings association subsidiary of such company; (viii) acting as trustee under deeds of trust; (ix) any other activity (A) that the Federal Reserve Board, by regulation, has determined to be permissible for bank holding companies under Section 4(c) of the Bank Holding Company Act of 1956, unless the Director of the Office of Thrift Supervision, by regulation, prohibits or limits any such activity for savings and loan holding companies; or (B) in which multiple savings and loan holding companies were authorized (by regulation) to directly engage on March 5, 1987;

28

(x) any activity permissible for financial holding companies under Section 4(k) of the Bank Holding Company Act, including securities and insurance underwriting; and (xi) purchasing, holding, or disposing of stock acquired in connection with a qualified stock issuance if the purchase of such stock by such savings and loan holding company is approved by the Director. If a mutual holding company acquires or merges with another holding company, the holding company acquired or the holding company resulting from such merger or acquisition may only invest in assets and engage in activities listed in (i) through (xi) above, and has a period of two years to cease any nonconforming activities and divest of any nonconforming investments.

The Home Owners' Loan Act prohibits a savings and loan holding company, including Flatbush Federal Bancorp, Inc. and Flatbush Federal Bancorp, MHC, directly or indirectly, or through one or more subsidiaries, from acquiring more than 5% of another savings institution or holding company thereof, without prior written approval of the Office of Thrift Supervision. It also prohibits the acquisition or retention of, with certain exceptions, more than 5% of a nonsubsidiary company engaged in activities other than those permitted by the Home Owners' Loan Act; or acquiring or retaining control of an institution that is not federally insured. In evaluating applications by holding companies to acquire savings institutions, the Office of Thrift Supervision must consider the financial and managerial resources, future prospects of the company and institution involved, the effect of the acquisition on the risk to the insurance fund, the convenience and needs of the community and competitive factors.

The Office of Thrift Supervision is prohibited from approving any acquisition that would result in a multiple savings and loan holding company controlling savings institutions in more than one state, subject to two exceptions: (i) the approval of interstate supervisory acquisitions by savings and loan holding companies, and (ii) the acquisition of a savings institution in another state if the laws of the state of the target savings institution specifically permit such acquisitions. The states vary in the extent to which they permit interstate savings and loan holding company acquisitions.

WAIVERS OF DIVIDENDS BY FLATBUSH FEDERAL BANCORP, MHC. Office of Thrift Supervision regulations require Flatbush Federal Bancorp, MHC to notify the Office of Thrift Supervision of any proposed waiver of its receipt of dividends from Flatbush Federal Bancorp, Inc. The Office of Thrift Supervision reviews dividend waiver notices on a case-by-case basis, and, in general, does not object to any such waiver if: (i) the mutual holding company's board of directors determines that such waiver is consistent with such directors' fiduciary duties to the mutual holding company's members; (ii) for as long as the savings association subsidiary is controlled by the mutual holding company, the dollar amount of dividends waived by the mutual holding company is considered as a restriction on the retained earnings of the savings association, which restriction, if material, is disclosed in the public financial statements of the savings association as a note to the financial statements; (iii) the amount of any dividend waived by the mutual holding company is available for declaration as a dividend solely to the mutual holding company, and, in accordance with SFAS 5, where the savings association determines that the payment of such dividend to the mutual holding company is probable, an appropriate dollar amount is recorded as a liability; and (iv) the amount of any waived dividend is considered as having been paid by the savings association in evaluating any proposed dividend under Office of Thrift Supervision capital distribution regulations. We anticipate that Flatbush Federal Bancorp, MHC will waive dividends paid by Flatbush Federal Bancorp, Inc. Under Office of Thrift Supervision regulations, our public stockholders would not be diluted because of any dividends waived by Flatbush Federal Bancorp, MHC (and waived dividends would not be considered in determining an appropriate exchange ratio) in the event Flatbush Federal Bancorp, MHC converts to stock form.

CONVERSION OF FLATBUSH FEDERAL BANCORP, MHC TO STOCK FORM. Office of Thrift Supervision regulations permit Flatbush Federal Bancorp, MHC to convert from the mutual form of organization to the capital stock form of organization (a "Conversion Transaction"). There can be no assurance when, if

29

ever, a Conversion Transaction will occur, and the Board of Directors has no current intention or plan to undertake a Conversion Transaction. In a Conversion Transaction a new holding company would be formed as the successor to Flatbush Federal Bancorp, Inc. (the "New Holding Company"), Flatbush Federal Bancorp, MHC's corporate existence would end, and certain depositors of Flatbush Federal would receive the right to subscribe for additional shares of the New Holding Company. In a Conversion Transaction, each share of common stock held by stockholders other than Flatbush Federal Bancorp, MHC ("Minority Stockholders") would be automatically converted into a number of shares of common stock of the New Holding Company determined pursuant an exchange ratio that ensures that Minority Stockholders own the same percentage of common stock in the New Holding Company as they owned in Flatbush Federal Bancorp, Inc. immediately prior to the Conversion Transaction. Under Office of Thrift Supervision regulations, Minority Stockholders would not be diluted because of any dividends waived by Flatbush Federal Bancorp, MHC (and waived dividends would not be considered in determining an appropriate exchange ratio), in the event Flatbush Federal Bancorp, MHC converts to stock form. The total number of shares held by Minority Stockholders after a Conversion Transaction also would be increased by any purchases by Minority Stockholders in the stock offering conducted as part of the Conversion Transaction.

FEDERAL SECURITIES LAWS

Flatbush Federal Bancorp, Inc.'s common stock is registered with the Securities and Exchange Commission under the Securities Exchange Act of 1934. Flatbush Federal Bancorp, Inc. is subject to the information, proxy solicitation, insider trading restrictions and other requirements under the Securities Exchange Act of 1934.

Flatbush Federal Bancorp, Inc. common stock held by persons who are affiliates (generally officers, directors and principal stockholders) of the Company may not be resold without registration or unless sold in accordance with certain resale restrictions. If the Company meets specified current public information requirements, each affiliate of the Company is able to sell in the public market, without registration, a limited number of shares in any three-month period.

EXECUTIVE OFFICERS OF THE COMPANY

Listed below is information, as of December 31, 2003, concerning the Company's executive officers. There are no arrangements or understandings between the Company and any of the persons named below with respect to which he was or is to be selected as an officer.

Name                        Age       Position and Term
----                        ---       -----------------

Anthony J. Monteverdi       70        President and Chief Executive Officer

Jesus R. Adia               50        Executive Vice President

John S. Lotardo             42        Chief Financial Officer and Controller

AVAILABILITY OF ANNUAL REPORT ON FORM 10-KSB

Our Annual Report on Form 10-KSB may be accessed on our website at www.flatbush.com.

30

ITEM 2. PROPERTIES

PROPERTIES

The following table provides certain information with respect to our offices as of December 31, 2003:

                                                LEASED             YEAR ACQUIRED          NET BOOK VALUE OF
                LOCATION                       OR OWNED              OR LEASED              REAL PROPERTY
                --------                       --------              ---------              -------------

                                                                                            (IN THOUSANDS)
Main Office                                     Owned                   1963            $         761
2146 Nostrand Avenue Brooklyn,
NY 11210

Branch Office                                   Leased                  1974            $          18
6410 18th Avenue
Brooklyn, NY 11204

Branch Office                                   Leased                  1976            $         183
518 Brighton Beach Avenue
Brooklyn, NY 11235

The net book value of our premises, land and equipment was approximately $962,000 at December 31, 2003.

ITEM 3. LEGAL PROCEEDINGS

We are involved, from time to time, as plaintiff or defendant in various legal actions arising in the normal course of our business. At December 31, 2003, we were not involved in any legal proceedings, the outcome of which would be material to our financial condition or results of operations.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

None.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
STOCKHOLDER MATTERS

(a) The Company's Common Stock is traded on the over-the-counter bulletin board under the symbol "FLTB."

31

The following table sets forth the range of the high and low bid prices of the Company's Common Stock since its initial trading day of October 21, 2003, and is based upon information provided by Wall Street City. The Company has not paid any dividends since the completion of its initial public offering on October 17, 2003.

                                                PRICES OF COMMON STOCK
                                         ------------------------------------
                                              HIGH                   LOW
                                         --------------        --------------
CALENDAR QUARTER ENDED (1)

December 31, 2003.......................     $16.00                 $11.96

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

(1) The Company's common stock began trading on October 21, 2003.

As of December 31, 2003, the Company had 1,810 stockholders of record.

(b) On August 13, 2003, the Company's Registration Statement on Form SB-2 went effective with the Securities and Exchange Commission for the registration of 1,087,756 shares of its common stock, par value $.01 per share. The net proceeds to both Flatbush Federal Bancorp and Flatbush Federal from this offering were $7.1 million. At December 31, 2003, we have used these proceeds to make loans and investments in the ordinary course of business.

ITEM 6. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS

The information required by this item is incorporated by reference to our Annual Report to Shareholders.

ITEM 7. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The financial statements identified in Item 13(a)(1) hereof are incorporated by reference hereunder.

ITEM 8. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
ACCOUNTING AND FINANCIAL DISCLOSURE

None.

ITEM 8A. CONTROLS AND PROCEDURES

(a) Evaluation of disclosure controls and procedures.

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we evaluated the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-14(c) under the Exchange Act) as of a date (the "Evaluation Date") within 90 days prior to the filing date of this report. Based upon that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that, as of the Evaluation Date, our disclosure controls and procedures were effective in timely alerting them to the material information relating to us (or our consolidated subsidiaries) required to be included in our periodic SEC filings.

(b) Changes in internal controls.

32

There were no significant changes made in our internal controls during the period covered by this report or, to our knowledge, in other factors that could significantly affect these controls subsequent to the date of their evaluation.

PART III

ITEM 9. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

The Company has adopted a Code of Ethics that applies to the Company's principal executive officer, principal financial officer, principal accounting officer or controller or persons performing similar functions. The Code of Ethics may be accessed on the Company's website at www.flatbush.com.

Information concerning Directors of the Company is incorporated herein by reference from our definitive Proxy Statement (the "Proxy Statement"), specifically the section captioned "Proposal I--Election of Directors." In addition, see "Executive Officers of the Company" in Item 1 for information concerning our executive officers.

ITEM 10. EXECUTIVE COMPENSATION

Information concerning executive compensation is incorporated herein by reference from our Proxy Statement, specifically the section captioned "Executive Compensation."

ITEM 11. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT AND RELATED STOCKHOLDER MATTERS

Information concerning security ownership of certain owners and management is incorporated herein by reference from our Proxy Statement, specifically the section captioned "Voting Securities and Principal Holder Thereof."

ITEM 12. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

Information concerning relationships and transactions is incorporated herein by reference from our Proxy Statement, specifically the section captioned "Transactions with Certain Related Persons."

PART IV

ITEM 13. EXHIBITS, LIST AND REPORTS ON FORM 8-K

The exhibits and financial statement schedules filed as a part of this Form 10-KSB are as follows:

(a)(1) FINANCIAL STATEMENTS

o Management Responsibility Statement
o Independent Auditor's Report
o Consolidated Statements of Financial Condition at December 31, 2003 and 2002
o Consolidated Statements of Income for the Years Ended December 31, 2003 and 2002
o Consolidated Statements of Stockholders' Equity for the Years Ended December 31, 2003 and 2002
o Consolidated Statements of Cash Flows for the Years Ended Years Ended December 31, 2003 and 2002
o Notes to Consolidated Financial Statements.

33

(a)(2) FINANCIAL STATEMENT SCHEDULES

No financial statement schedules are filed because the required information is not applicable or is included in the consolidated financial statements or related notes.

(a)(3) EXHIBITS

3.1 Federal Stock Charter of Flatbush Federal Bancorp, Inc.*

3.2 Bylaws of Flatbush Federal Bancorp, Inc.*

4 Form of common stock certificate of Flatbush Federal Bancorp, Inc.*

10.1 Deferred Compensation Plan for Anthony J. Monteverdi*

10.2 Flatbush Federal Savings & Loan Association Directors Retirement Plan*

10.3 Employee Stock Ownership Plan*

13 Annual Report to Stockholders

14 Code of Ethics

21 Subsidiaries of the Registrant

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 Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002


* Incorporated by reference to the Registration Statement on Form SB-2 of Flatbush Federal Bancorp, Inc. (file no. 333-106557), originally filed with the Securities and Exchange Commission on June 27, 2003.

(b) REPORTS ON FORM 8-K

None.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

Information concerning principal accountant fees and services is incorporated herein by reference from our Proxy Statement, specifically the section captioned "Proposal II-Ratification of Appointment of Auditors."

34

                                                     SIGNATURES

        Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant
has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.


                                                          FLATBUSH FEDERAL BANCORP, INC.



Date: March 25, 2004                                      By: /s/ Anthony J. Monteverdi
                                                              -----------------------------------------------------
                                                              Anthony J. Monteverdi, Chairman, President and
                                                              Chief Executive Officer


        Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by
the following persons on behalf of the registrant and in the capacities and on the dates indicated.



By: /s/ Anthony J. Monteverdi                             By: /s/ Jesus R. Adia
    -------------------------------------------------         -----------------------------------------------------
     Anthony J. Monteverdi, Chairman, President and           Jesus R. Adia
     Chief Executive Officer                                  Executive Vice President and Director
     (Principal Executive Officer)


Date: March 25, 2004                                      Date: March 25, 2004



By: /s/ John S. Lotardo                                   By: /s/ D. John Antoniello
    -------------------------------------------------         -----------------------------------------------------
     John S. Lotardo, Chief Financial Officer and             D. John Antoniello
     Controller                                               Director
     (Principal Accounting Officer)


Date: March 25, 2004                                      Date: March 25, 2004



By: /s/ John F. Antoniello                                By: /s/ Patricia A. Mckinley
    -------------------------------------------------         -----------------------------------------------------
     John F. Antoniello                                       Patricia A. McKinley
     Director                                                 Director

Date: March 25, 2004                                       Date: March 25, 2004



By: /s/ Alfred S. Pantaleone                              By: /s/ Anthony V. Rumolo
    -------------------------------------------------         -----------------------------------------------------
     Alfred S. Pantaleone                                     Anthony V. Rumolo
     Director                                                 Director

Date: March 25, 2004                                      Date: March 25, 2004



By: /s/ Charles J. Vorbach
    -------------------------------------------------
     Charles J. Vorbach
     Director


Date: March 25, 2004


EXHIBIT 13

ANNUAL REPORT TO SHAREHOLDERS


FLATBUSH FEDERAL
BANCORP, INC.

2003 Annual Report

ART WORK OMITTED


CONTENTS

Letter from the President .................................................    1

Selected Consolidated Financial Information And Other Data ................    2

Management Discussion and Analysis ........................................    4

Management Responsibility Statement .......................................   12

Independent Auditors' Report ..............................................   13

Financial Statements

      Consolidated Statements of Financial Condition ......................   14

      Consolidated Statements of Income ...................................   15

      Consolidated Statements of Changes in
      Stockholders' Equity ................................................   16

      Consolidated Statements of Cash Flows ...............................   17

      Notes to Consolidated Financial Statements ..........................   18

Directors and Executive Officers ..........................................   37

Shareholder Information ...................................................   38

Market Information ........................................................   39


VISIT OUR WEBSITE AT WWW.FLATBUSH.COM


FLATBUSH FEDERAL BANCORP, INC.

DEAR SHAREHOLDER:

[PHOTO OMITTED]

I am pleased to welcome you into the Flatbush Federal Bancorp family. Working together, we can better serve our community and make our individual dreams of a better tomorrow come true.

Our first Annual Report follows:

Senior management presented your Board of Directors with several strategic goals in early 2003, one of which was to consider alternative ownership strategies as a means of financing corporate growth. After lengthy deliberations, concepts solidified and the Board decided to reorganize into a mutual holding company and to offer our depositors an opportunity to invest in our future. The reorganization and our initial public offering were completed on October 21, 2003, and the Company began trading on the Over-the-Counter Bulletin Board. Some $7.1 million was added to capital in net proceeds from the offering, and Flatbush Federal Bancorp, Inc. now trades under the symbol "FLTB". This reorganization both strengthened our competitive position by providing additional capital to support Flatbush Federal's lending activities - and hopefully broadened our customer base.

Flatbush Federal's outstanding employee team is the key to its success. Accordingly, I wish to acknowledge the performance of our officers and staff who take special pride in providing our local neighborhoods with the high levels of personal services expected from a community bank. This motivation to perform well is fueled by their ownership position in "FLTB" through participation in our Employee Stock Ownership Plan that was created in the reorganization. Thus, we all have a common interest in increasing the value of the Flatbush Federal Bancorp franchise.

There was no pause in our R&D activities during this transitional period between the change in our form of ownership. Our in-house development group continues to conduct Beta Testing on new services such as internet banking, debit cards and traditional credit cards, and we will consider bringing these new products to market if economic conditions appear favorable later this year.

While the Company's common stock was initially offered at $8.00 per share, it quickly moved upward to the $16.00 level before settling back to a $13.10 closing price on the first day of trading. As of fiscal year-end December 31, 2003, our common stock closed at the $12.75 per share level, a 59.4% increase from the original offering price.

Your Directors are committed to pursue a business plan that will continue to deliver value to our shareholders, while adding to the franchise value of our company. As we move on into our initial year as a public corporation, our mission will remain focused on fostering a sense of community pride through personal service, local decision making, and continued participation with our neighbors in community activities. In doing so, we plan to prudently utilize the capital our shareholders have committed to our care as we seek to expand our core business.

Our Directors, management and staff thank you for your support and confidence in our new venture. Both are appreciated.

Sincerely,

/s/ Anthony J. Monteverdi

Anthony J. Monteverdi

PRESIDENT & CEO

1 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

SELECTED CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA

The following information is derived from the audited consolidated financial statements of Flatbush Federal Bancorp, Inc. For additional information about Flatbush Federal Bancorp, Inc. and Flatbush Federal Savings and Loan Association, a more detailed presentation is made in the "Management's Discussion and Analysis", the Consolidated Financial Statements of Flatbush Federal Bancorp, Inc. and other related notes included in this Annual Report.

SELECTED FINANCIAL CONDITION DATA:
(IN THOUSANDS)

                                                                                     At December 31,
                                                                            ----------------------------------
                                                                               2003                      2002
                                                                            ---------                  ---------
Total assets ...........................................................    $ 142,937                  $ 141,474
Loans receivable, net (1) ..............................................       90,571                     90,276
Investment securities (2) ..............................................       14,212                     33,855
Mortgage-backed securities (2) .........................................        5,521                      2,002
Cash and Cash Equivalents ..............................................       29,260                     12,230
Deposits ...............................................................      126,032                    131,338
Stockholders' equity - substantially restricted ........................       15,625                      8,371


(1) NET OF ALLOWANCE FOR LOAN LOSSES AND DEFERRED LOAN FEES
(2) MORTGAGE-BACKED SECURITIES AND INVESTMENT SECURITIES ARE CLASSIFIED AS HELD TO MATURITY

SELECTED OPERATING DATA:
(IN THOUSANDS, EXCEPT PER SHARE DATA)

                                                                                For the Year Ended
                                                                                   December 31,
                                                                        ---------------------------------
                                                                          2003                      2002
                                                                        -------                    -------
Total Interest Income ..............................................    $ 6,723                    $ 7,646
Total Interest Expense .............................................      2,271                      2,804
                                                                        -------                     ------
   Net Interest Income .............................................      4,452                      4,842
Provision for loan losses ..........................................         (8)                        (3)

Non-interest Income ................................................        284                        310
Non-interest Expense ...............................................      4,570                      4,559
Income Taxes .......................................................         77                        260
                                                                        -------                     ------
Net Income .........................................................    $    81                     $  330
                                                                        -------                     ------
Net Income per Share ...............................................    $  0.04                       N/A
                                                                        =======                     ======


N/A -- NOT APPLICABLE

2



SELECTED CONSOLIDATED FINANCIAL INFORMATION AND OTHER DATA

SELECTED FINANCIAL RATIOS AND OTHER DATA:

                                                                                      At or for the Year
                                                                                      Ended December 31,
                                                                               -------------------------------
                                                                               2003                      2002
                                                                               -----                    ------
PERFORMANCE RATIOS:
Return on average assets (1) .............................................     0.05%                    0.25%
Return on average equity .................................................     0.78%                    3.89%
Net yield on average interest-earning assets .............................     4.68%                    5.98%
Net interest rate spread (2) .............................................     2.85%                    3.61%
Net interest margin (3) ..................................................     3.10%                    3.79%
Average interest-earning assets to average interest-
   bearing liabilities ...................................................     1.16x                    1.08x

CAPITAL RATIOS:
Average retained earnings to average assets ..............................     6.96%                    6.39%
Tier 1 core ratio (to adjusted total assets) .............................    10.23%                    5.92%
Total risk based capital ratio ...........................................    24.27%                   15.53%

ASSET QUALITY RATIOS:
Allowance for loan losses to gross loan outstanding ......................     0.20%                    0.19%
Non-performing loans to total assets .....................................     0.03%                    0.24%

OTHER DATA:
Number of full-service offices ...........................................        3                        3


(1) RATIO OF NET INCOME TO AVERAGE TOTAL ASSETS.
(2) THE DIFFERENCE BETWEEN THE YIELD ON AVERAGE INTEREST-EARNING ASSETS AND THE COST OF AVERAGE INTEREST-BEARING LIABILITIES.
(3) NET INTEREST INCOME DIVIDED BY AVERAGE INTEREST-EARNING ASSETS.

3 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

MANAGEMENT DISCUSSION AND ANALYSIS

Flatbush Federal Bancorp, Inc. is a federal corporation, which was organized in 2003 as part of the mutual holding company reorganization of Flatbush Federal Savings & Loan Association. Our principal asset is our investment in Flatbush Federal Savings & Loan Association. We are a majority owned subsidiary of Flatbush Federal Bancorp, MHC, a federally chartered mutual holding company. In connection with the reorganization, we sold 1,087,756 shares of our common stock and issued 1,226,619 shares to our mutual holding company parent. The net proceeds from our stock offering totaled $7.1 million. At December 31, 2003, Flatbush Federal Bancorp, Inc. had consolidated assets of $142.9 million, deposits of $126.0 million and shareholders' equity of $15.6 million.

GENERAL

Our results of operations depend primarily on our net interest income. Net interest income is the difference between the interest income we earn on our interest-earning assets, consisting primarily of loans, investment securities, mortgage-backed securities and other interest-earning assets (primarily cash and cash equivalents), and the interest we pay on our interest-bearing liabilities, consisting of NOW accounts, passbook and club accounts, savings accounts and time deposits. Our results of operations also are affected by our provisions for loan losses, non-interest income and non-interest expense. Non-interest income currently consists primarily of fees and service charges, gains on the sale of loans and miscellaneous other income (consisting of fees charged on loans guaranteed by the Small Business Administration, minimum balances, dormant deposit accounts, fees charged to third parties for document requests and sale of money orders and travelers checks). Non-interest expense currently consists primarily of salaries and employee benefits, equipment, occupancy costs, data processing and deposit insurance premiums, other insurance premiums, and other operating expenses (consisting of legal fees, director compensation, postage, stationery, professional fees and other operational expenses). Our results of operations also may be affected significantly by general and local economic and competitive conditions, changes in market interest rates, governmental policies and actions of regulatory authorities.

CRITICAL ACCOUNTING POLICIES

We consider accounting policies involving significant judgments and assumptions by management that have, or could have, a material impact on the carrying value of certain assets or on income to be critical accounting policies. We consider the following to be our critical accounting policies: Allowance for loan losses and deferred income taxes.

ALLOWANCE FOR LOAN LOSSES. The allowance for loan losses is the estimated amount considered necessary to cover credit losses inherent in the loan portfolio at the balance sheet date. The allowance is established through the provision for loan losses which is charged against income. In determining the allowance for loan losses, management makes significant estimates and has identified this policy as one of the most critical for Flatbush Federal.

Management performs a quarterly evaluation of the adequacy of the allowance for loan losses. Consideration is given to a variety of factors in establishing this estimate including, but not limited to, current economic conditions, delinquency statistics, geographic and industry concentrations, the adequacy of the underlying collateral, the financial strength of the borrower, results of internal loan reviews and other relevant factors. This evaluation is inherently subjective as it requires material estimates that may be susceptible to significant change.

The analysis has two components: specific and general allocations. Specific allocations are made for loans that are determined to be impaired. Impairment is measured by determining the present value of expected future cash flows or, for collateral-dependent loans, the fair value of the collateral adjusted for market conditions and selling expenses. The general allocation is determined by segregating the remaining loans by type of loan, risk weighting (if applicable) and payment history. We also analyze historical loss experience, delinquency trends, general economic conditions and geographic and industry concentrations. This analysis establishes factors that are applied to the loan groups to determine the amount of the general reserve. Actual loan losses may be significantly more than the reserves we have established which could have a material negative effect on our financial results.

DEFERRED INCOME TAXES. We use the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. If current available information raises doubt as to the realization of the deferred tax assets, a valuation allowance is established. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. We exercise significant judgment in evaluating the amount and timing of

4



MANAGEMENT DISCUSSION AND ANALYSIS

recognition of the resulting tax liabilities and assets, including projections of future taxable income. These judgments and estimates are reviewed on a continual basis as regulatory and business factors change.

COMPARISON OF FINANCIAL CONDITION AT
DECEMBER 31, 2003 AND 2002

The Company's assets as of December 31, 2003 were $142.9 million, an increase of $1.5 million or 1% from $141.4 million at December 31, 2002. Net loans receivable increased 0.30% to $90.6 million at December 31, 2003 from $90.3 million at December 31, 2002. Mortgage-backed securities increased $3.5 million to $5.5 million at December 31, 2003 from $2 million in 2002. Investment securities decreased by $19.7 million, or 58% to $14.2 million in 2003 from $33.9 million in 2002. In 2003, the Association experienced high volumes of prepayments from investments and loans, which resulted in cash and cash equivalents increasing by $17 million to $29.2 million at December 31, 2003, up from $12.2 million at December 31, 2002. Net proceeds of $7.1 million from the reorganization and offering also contributed to the increase in cash and cash equivalents. During the period of historically low interest rates in 2003, management opted to maintain a high level of its assets in liquid investments rather than in long-term investments and loans.

Total deposits decreased $5.3 million to $126.0 million at December 31, 2003 from $131.3 million as of December 31, 2002. $2.3 million of the decline represented deposits that were used to purchase common stock in our offering.

Total stockholders' equity increased $7.2 million to $15.6 million at December 31, 2003 from $8.4 million at December 31, 2002. The increase primarily reflects net proceeds from the offering of $7.1 million, a decrease in other comprehensive loss by $145,000 and net income of $81,000.

COMPARISON OF OPERATING RESULTS FOR THE YEARS
ENDED DECEMBER 31, 2003 AND 2002

GENERAL. Net income decreased by $249,000, or 75.45% to $81,000 for the year ended December 31, 2003 from $330,000 for the year ended December 31, 2002. The declining interest rate environment significantly affected the Association's net interest income as long-term, higher yielding investments repaid and repriced downward and loans originated or refinanced at lower rates.

INTEREST INCOME. Interest income decreased by $923,000, or 12.07% to $6.7 million for the year ended December 31, 2003, from $7.6 million for the year ended December 31, 2002. The decrease in interest income resulted primarily from the decrease of $1.1 million in interest income from loans, partially offset by increases of $171,000 from investment securities, $24,000 from mortgage-backed securities and $18,000 from other interest earning assets. The decrease in interest income was attributable to a 130 basis point decrease in the average yield on interest earning assets to 4.68% for the year ended December 31, 2003 from 5.98% for the year ended December 31, 2002. Partially offsetting the decrease in the average yield was a $15.9 million, or 12.40% increase in the average balance of interest-earning assets to $143.8 million from $127.9 million.

Interest income from loans receivable decreased $1.1 million, or 16.49% to $5.8 million for the year ended December 31, 2003 from $6.9 million for the year ended December 31, 2002. The decrease was due to a $7.5 million decrease in the average balance of loans receivable during 2003 to $86.7 million from $94.2 million, as well as a decrease in the average yield to 6.64% from 7.31%. Interest income for investment securities increased $171,000, or 59.38% to $459,000 for the year ended December 31, 2003, from $288,000 for the year ended December 31, 2002. The increase resulted from the higher average balance in investment securities to $19.8 million at an average yield of 2.32% from $11.9 million at an average yield of 2.40%. Interest income from mortgage-backed securities increased by $24,000, or 14.91% to $185,000 for the year ended December 31, 2003 from $161,000 for the year ended December 31, 2002. The increase resulted from a higher average balance of $3.4 million with an average yield of 5.46% in 2003 from an average balance of $2.4 million with an average yield of 6.67% in 2002. Income from other interest earning assets increased by $19,000, or 6.25% to $323,000 for the year ended December 31, 2003 from $304,000 for the year ended December 31, 2002. The increase was due to a higher average balance of $33.8 million with an average yield of 0.95% in 2003 from an average balance of $19.2 million with an average yield of 1.58% in 2002. The decrease in average yields reflect the significant decline in market interest rates during 2003. In addition, we continue to maintain a significant portion of our earning assets in lower yielding but more liquid assets.

INTEREST EXPENSE. Total interest expense decreased $533,000, or 19% to $2.3 million for 2003 from $2.8 million for 2002. The decrease in interest expense resulted from a decrease in the average cost of deposits to 1.83% from 2.37%, reflecting lower market interest rates during 2003, which was partially offset by a $5.9 million increase in the average balance of interest bearing liabilities. The average balance on certificates of deposit

5 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

MANAGEMENT DISCUSSION AND ANALYSIS

increased by $6 million to $77 million with an average cost of 2.62% in 2003, as compared with an average balance of $71 million with an average cost of 3.22% in 2002. The average balance for savings and club accounts remained unchanged at $47 million. However, the average cost of such deposits decreased to 0.55% in 2003 from 1.10% in 2002. The average balance of interest bearing demand deposits increased to $500,000 with an average cost of 0.40% in 2003 from $406,000 with an average cost of 0.99% in 2002.

NET INTEREST INCOME. Net interest income decreased $391,000, or 8.08% to $4.4 million for 2003 from $4.8 million for 2002. The decline was primarily the result of more rapid repricing of interest earning assets as compared to the decline in the cost of our interest bearing liabilities in the current low interest rate environment. In addition, a significant portion of our earning assets are invested in lower yielding but more liquid assets. Our interest rate spread decreased by 76 basis points to 2.85% in 2003 from 3.61% in 2002. Our interest margin decreased by 69 basis points to 3.10% in 2003 from 3.79% in 2002.

PROVISION FOR LOAN LOSSES. We establish provisions for loan losses, which are charged to operations, at a level necessary to absorb known and inherent losses that are both probable and reasonably estimable at the date of the financial statements. In evaluating the level of the allowance for loan losses, management considers historical loss experience, the types of loans and the amount of loans in the loan portfolio, adverse situations that may affect the borrower's ability to repay, the estimated value of any underlying collateral, peer group information, and prevailing economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available or as future events change. Based on our evaluation of these factors, management made a provision of $8,000 for the year ended December 31, 2003, as compared to a provision of $3,000 for the year ended December 31, 2002. Our provision for loan losses was established to address probable and estimable losses in our SBA and credit card loan portfolio. We used the same methodology and generally similar assumptions in assessing the allowance for both years. The allowance for loan losses was $180,000, or 0.19% of loans outstanding at December 31, 2003, as compared with $174,000, or 0.19% of loans outstanding at December 31, 2002. The level of the allowance is based on estimates, and the ultimate losses may vary from the estimates.

Management assesses the allowance for loan losses on a quarterly basis and makes provisions for loan losses as necessary in order to maintain the adequacy of the allowance. Although we believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary based on estimates that are susceptible to change as a result of changes in economic conditions and other factors. In addition, the Office of Thrift Supervision, as an integral part of its examination process, periodically reviews our allowance for loan losses. The Office of Thrift Supervision may require us to make adjustments to the allowance based on its judgments about information available to it at the time of its examination.

NON-INTEREST INCOME. Non-interest income decreased by $26,000, or 8.39% to $284,000 in 2003 from $310,000 in 2002. The decline was partially caused by the $12,000 decrease in the gain on sale of loans. In 2003, the Association experienced diminished activity in fee generating transactions resulting in a decrease of $14,000 in fees, service charges and miscellaneous non-interest income.

NON-INTEREST EXPENSE. Non-interest expense increased by $10,000 to $4.57 million in 2003 from $4.56 million in 2002. Salary and benefits increased by $110,000 to $2.7 million in 2003 from $2.6 million in 2002. The increase included a $14,000 ESOP expense for year ended 2003. Occupancy expenses increased by $34,000 to $475,000 from $441,000, director compensation increased $1,000 to $135,000 from $134,000 and insurance premiums increased $5,000 to $161,000 from $156,000. As an offset, legal expenses decreased by $121,000 to $2,000 in 2003 from $123,000 in 2002, equipment expenses decreased $13,000 to $602,000 from $615,000 and other non-interest expenses decreased $10,000 to $502,000 from $512,000.

INCOME TAX EXPENSE. The provision for income taxes decreased to $77,000 in 2003 from $260,000 in 2002. The decrease in the income tax expense is primarily due to our lower level of income before taxes of $158,000 in 2003 compared with $590,000 in 2002.

AVERAGE BALANCE SHEET

The following table presents for the periods indicated the total dollar amount of interest income from average interest earning assets and the resultant yields, as well as the interest expense on average interest bearing liabilities, expressed both in dollars and rates. No tax equivalent adjustments were made. All average balances are monthly average balances. Non-accruing loans have been included in the table as loans carrying a zero yield. The amortization of loan fees is included in computing interest income; however, such fees are not material.

6



MANAGEMENT DISCUSSION AND ANALYSIS

                                                                                     YEARS ENDED DECEMBER 31,
                                                                --------------------------------------------------------------------
                                        AT DECEMBER 31, 2003                  2003                              2002
                                       ----------------------   -------------------------------   ----------------------------------
                                                                  AVERAGE     INTEREST               AVERAGE    INTEREST
                                       OUTSTANDING      YIELD   OUTSTANDING    EARNED/   YIELD/   OUTSTANDING   EARNED/       YIELD/
                                         BALANCE        RATE       BALANCE      PAID      RATE       BALANCE      PAID         RATE
                                       ------------     -----   -----------   --------    -----   ------------  --------      ------
                                                                      (DOLLARS IN THOUSANDS)
Interest-earning assets:
   Loans receivable (1) .............    $ 90,571       6.16%    $ 86,700     $ 5,756     6.64%     $ 94,232    $ 6,893        7.31%
   Mortgage-backed securities .......       5,521       5.20%       3,390         185     5.46%        2,412        161        6.67%
   Investment securities (2) ........      14,212       4.15%      19,826         459     2.32%       11,983        288        2.40%
   Other interest-earning assets (3)       25,619       0.88%      33,836         323     0.95%       19,262        304        1.58%
                                         --------                --------     -------               --------    -------
     Total interest-earning assets ..     135,923       4.91%     143,752       6,723     4.68%      127,889      7,646        5.98%
                                                                              -------                           -------
Non-interest earning assets .........       7,014                   5,344                              4,899
                                         --------                --------                           --------
     Total assets ...................    $142,937                $149,096                           $132,788
                                         ========                ========                           ========
Interest-bearing liabilities:
   NOW accounts .....................    $    551       0.30%    $    494     $     2     0.40%     $    406    $     4        0.99%
   Savings and club .................      45,925       0.31%      47,071         257     0.55%       47,231        518        1.10%
   Certificates of deposit ..........      73,921       2.47%      76,865       2,012     2.62%       70,802      2,282        3.22%
                                         --------                --------     -------               --------    -------
     Total interest-bearing
       Liabilities ..................     120,397       1.88%     124,430       2,271     1.83%      118,439      2,804        2.37%
                                         --------                --------     -------               --------    -------
Non-interest bearing liabilities:
   Demand deposit ...................       5,635                  12,450                              3,966
   Other liabilities ................       1,280                   1,846                              1,896
                                         --------                --------                           --------
     Total non-interest-bearing
       Liabilities ..................       6,915                  14,296                              5,862
                                         --------                --------                           --------
     Total liabilities ..............     127,312                 138,726                            124,301
Retained earnings ...................      15,625                  10,370                              8,487
                                         --------                --------                           --------
Total liabilities and equity ........    $142,937                $149,096                           $132,788
                                         ========                ========                           ========
Net interest income .................                                           4,452                             4,842
                                                                              =======                           =======
Interest rate spread (4) ............                   3.03%                             2.85%                                3.61%
                                                        =====                             =====                                =====
Net interest-earning assets .........    $ 15,526                $ 19,322                           $  9,450
                                         ========                ========                           ========
Net interest margin (5) .............                                                     3.10%                                3.79%
                                                                                          =====                                =====
Ratio of interest earning assets to
   interest bearing liabilities .....                                           1.16x                             1.08x
                                                                              =======                           =======


(1) LOANS RECEIVABLE ARE NET OF THE ALLOWANCE FOR LOAN LOSSES.
(2) NONE OF THE REPORTED INCOME IS EXEMPT FROM FEDERAL INCOME TAXES. THERE IS A PARTIAL EXEMPTION FROM STATE AND CITY INCOME TAXES FOR 22.5% OF INCOME DERIVED FROM UNITED STATES GOVERNMENT SECURITIES.
(3) INCLUDES STOCK IN FEDERAL HOME LOAN BANK OF NEW YORK.
(4) NET INTEREST RATE SPREAD REPRESENTS THE DIFFERENCE BETWEEN THE YIELD ON INTEREST EARNING ASSETS AND THE AVERAGE COST OF INTEREST BEARING LIABILITIES.
(5) NET INTEREST MARGIN REPRESENTS NET INTEREST INCOME AS A PERCENTAGE OF INTEREST EARNING ASSETS.

7 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

MANAGEMENT DISCUSSION AND ANALYSIS

RATE/VOLUME ANALYSIS

The following table presents the dollar amount of changes in interest income and interest expense for major components of interest-earning assets and interest-bearing liabilities. It distinguishes between the changes related to changes in outstanding balances and those due to the changes in interest rates. For each category of interest-earning assets and interest-bearing liabilities, information is provided on changes attributable to (i) changes in volume (i.e., changes in volume multiplied by old rate) and (ii) changes in rate (i.e., changes in rate multiplied by old volume). For purposes of this table, changes attributable to both rate and volume, which cannot be segregated, have been allocated proportionately to the change due to volume and the change due to rate.

                                                                        Years Ended December 31,
                                                          -----------------------------------------------
                                                                            2003 vs. 2002
                                                          -----------------------------------------------
                                                            Increase/(Decrease)
                                                                   Due to                        Total
                                                          -------------------------             Increase
                                                          Volume              Rate             (Decrease)
                                                          ------              -----            ----------
                                                                         (IN THOUSANDS)
Interest income:
   Loans receivable ................................      $ (531)             $(606)            $(1137)
   Mortgage-backed securities ......................          57                (33)                24
   Investment securities ...........................         181                (10)               171
   Other interest-earning assets ...................         171               (152)                19
                                                          ------              -----             ------
     Total interest income .........................        (122)              (801)              (923)
                                                          ------              -----             ------
Interest expense:
   Demand deposits .................................           1                 (3)                (2)
   Passbook and club accounts ......................          (2)              (259)              (261)
   Certificates of deposits ........................         183               (453)              (270)
                                                          ------              -----             ------
     Total interest expense ........................         182               (715)              (533)
                                                          ------              -----             ------
Net interest income ................................      $ (304)             $ (86)            $ (390)
                                                          ======              =====             ======

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 mortgage loans, have longer maturities than our liabilities, consisting primarily of deposits. As a result, a principal part of our business strategy is to manage interest rate risk and reduce the exposure of our net interest income to changes in market interest rates. Accordingly, our board of directors has established an Asset/Liability Management Committee which is responsible for evaluating the interest rate risk inherent in our assets and liabilities, for determining the level of risk that is appropriate given our business strategy, operating environment, capital, liquidity and performance objectives, and for managing this risk consistent with the guidelines approved by the board of directors. Senior management monitors the level of interest rate risk on a regular basis and the Asset/Liability Management Committee, which consists of senior management operating under a policy adopted by the board of directors, meets as needed to review our asset/liability policies and interest rate risk position.

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. During the low interest rate environment that has existed in recent years, we have implemented the following strategies to manage our interest rate risk: (i) maintaining a high level of liquid interest-earning assets invested in cash and cash equivalents and short-term United States Treasury securities; and (ii) offering a variety of adjustable rate loan products, including one year adjustable rate mortgage loans, construction loans, home equity loans and Small Business Administration loans. By investing in short-term, liquid

8



MANAGEMENT DISCUSSION AND ANALYSIS

instruments, we believe we are better positioned to react to increases in market interest rates. However, investments in shorter-term securities and cash and cash equivalents generally bear lower yields than longer term investments. Thus, during the recent sustained period of declining interest rates, our strategy of investment in liquid instruments has resulted in lower levels of interest income than would have been obtained by investing in longer-term loans and investments. The net proceeds from the offering will increase our capital and provide management with greater flexibility to manage its interest rate risk. In particular, management intends to leverage the capital Flatbush Federal receives to increase its earnings assets. Management intends to lengthen the maturity of its earning assets, which in turn should result in a higher yielding portfolio of earning assets.

NET PORTFOLIO VALUE. The Office of Thrift Supervision requires the computation of amounts by which the net present value of an institution's cash flow from assets, liabilities and off balance sheet items (the institution's net portfolio value or "NPV") would change in the event of a range of assumed changes in market interest rates. The Office of Thrift Supervision provides all institutions that file a Consolidated Maturity/Rate Schedule as a part of their quarterly Thrift Financial Report with an interest rate sensitivity report of net portfolio value. The Office of Thrift Supervision simulation model uses a discounted cash flow analysis and an option-based pricing approach to measuring the interest rate sensitivity of net portfolio value. Historically, the Office of Thrift Supervision model estimated the economic value of each type of asset, liability and off-balance sheet contract under the assumption that the United States Treasury yield curve increases or decreases instantaneously by 100 to 300 basis points in 100 basis point increments. However, given the current low level of market interest rates, we did not receive a NPV calculation for an interest rate decrease of greater than 100 basis points. A basis point equals one-hundredth of one percent, and 100 basis points equals one percent. An increase in interest rates from 3% to 4% would mean, for example, a 100 basis point increase in the "Change in Interest Rates" column below. The Office of Thrift Supervision provides us the results of the interest rate sensitivity model, which is based on information we provide to the Office of Thrift Supervision to estimate the sensitivity of our net portfolio value.

The table below sets forth, as of December 31, 2003 an interest rate sensitivity report of net portfolio value and the estimated changes in our net portfolio value that would result from the designated instantaneous changes in the United States Treasury yield curve.

                                                                                    Net Portfolio Value as a Percentage
                                    Net Portfolio Value                                 of Present Value of Assets
   Change in           --------------------------------------------------           ----------------------------------
Interest Rates         Estimated          Amount of            Percent of                             Change in Basis
(basis points)            NPV              Change               Change               NPV Ratio             Points
---------------        ---------          ---------            ----------            ----------       ---------------
                                              (DOLLARS IN THOUSANDS)
     +300              14,445              (7,000)                 (33%)              10.25%         -395 basis points
     +200              16,901              (4,543)                 (21%)              11.70%         -249 basis points
     +100              19,291              (2,154)                 (10%)              13.05%         -115 basis points
        0              21,445                  --                   --                14.20%                       --
     -100              22,609               1,164                    5%               14.74%          +55 basis points

The table above indicates that at December 31, 2003, in the event of a 100 basis point decrease in interest rates, we would experience a 5% increase in net portfolio value. In the event of a 200 basis point increase in interest rates, we would experience a 21% decrease in net portfolio value. During recent years our interest rate risk management policy has emphasized maintaining a significant percentage of our assets in highly liquid, interest-earning assets and shorter-term securities. The effects of this policy has been to reduce our level of net interest income. We have been willing to accept reduced levels of income in order to position Flatbush Federal to be able to reinvest our assets in longer-term, high yielding investments once interest rates begin to rise.

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurement. Modeling changes in net portfolio value 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. In this regard, the net portfolio value table presented assumes that the

9 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

MANAGEMENT DISCUSSION AND ANALYSIS

composition of our interest-sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and assumes that a particular change in interest rates is reflected uniformly across the yield curve regardless of the duration or repricing of specific assets and liabilities. Accordingly, although the net portfolio value 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 its net interest income and will differ from actual results.

LIQUIDITY. We maintain liquid assets at levels we consider adequate to meet our liquidity needs. Our liquidity ratio averaged 35.23 % for the year ended December 31, 2003. We adjust our liquidity levels to fund deposit outflows, pay real estate taxes on mortgage loans, fund loan commitments and take advantage of investment opportunities. As appropriate, we also adjust liquidity to meet asset and liability management objectives. At December 31, 2003, cash and cash equivalents totaled $29.3 million.

Our primary sources of liquidity are deposits, amortization and prepayment of loans and mortgage-backed securities, maturities of investment securities and other short-term investments, and earnings and funds provided from operations. While scheduled principal repayments on loans and mortgage-backed securities are a relatively predictable source of funds, deposit flows and loan prepayments are greatly influenced by market interest rates, economic conditions, and rates offered by our competition. We set the interest rates on our deposits to maintain a desired level of total deposits. In addition, we invest excess funds in short-term interest-earning assets, which provide liquidity to meet lending requirements.

A significant portion of our liquidity consists of cash and cash equivalents, which are a product of our operating, investing and financing activities. At December 31, 2003, $29.3 million of our assets were invested in cash and cash equivalents. Our primary sources of cash are principal repayments on loans, proceeds from the calls and maturities of investment securities, principal repayments of mortgage-backed securities and increases in deposit accounts. As of December 31, 2003, there were no short-term investment securities.

Deposit flows are generally affected by the level of interest rates, the interest rates and products offered by local competitors, and other factors. Total deposits decreased $5.3 million to $126.0 million at December 31, 2003 from $131.3 million as of December 31, 2002. $2.3 million of the decline were deposits that were used to purchase common stock in our offering. An additional $3 million deposit outflow was attributed to competitive rates and other factors.

Liquidity management is both a daily and long-term function of business management. If we require funds beyond our ability to generate them internally, borrowing agreements exist with the Federal Home Loan Bank of New York which provide an additional source of funds. At December 31 2003, we had no advances from the Federal Home Loan Bank of New York, but we had an available borrowing limit of $59.1 million.

At December 31, 2003, we had outstanding commitments to originate loans of $2.4 million. At December 31, 2003, certificates of deposit scheduled to mature in less than one year totaled $43.9 million. Based on prior experience, management believes that a significant portion of such deposits will remain with us, although there can be no assurance that this will be the case. In the event a significant portion of our deposits are not retained by us, we will have to utilize other funding sources, such as Federal Home Loan Bank of New York advances in order to maintain our level of assets. Alternatively, we would reduce our level of liquid assets, such as our cash and cash equivalents. In addition, the cost of such deposits may be significantly higher if market interest rates are higher at the time of renewal. We intend to utilize our high levels of liquidity to fund our lending activities.

The tables below set forth, as of December 31, 2003, outstanding loan commitments and maturities of certificates of deposits:

Schedule of Loan Commitments
DECEMBER 31, 2003


(IN THOUSANDS)

                                      -----------------
One year or less ................         $ 2,400
After one to three years ........               0
After three years ...............               0
                                          -------
Total ...........................         $ 2,400
                                          =======


                                   Schedule of Maturities
                                 of Certificates of Deposit
                                      DECEMBER 31, 2003
                                       (IN THOUSANDS)
                                 --------------------------
One year or less .............            $43,933
After one to three years .....              9,737
After three years ............             16,289
                                          -------
Total ........................            $69,959
                                          =======

10


MANAGEMENT DISCUSSION AND ANALYSIS

At December 31, 2003, the minimum rental commitments under all noncancellable leases with initial or remaining terms of one year or more are as follows:

Schedule of Lease Commitments
DECEMBER 31, 2003


(IN THOUSANDS)

                                     ------------------
                                            Rent
                                     --------------------

One year or less ................           $ 157
After one to three years ........             278
After three years ...............             209
                                            -----
Total ...........................           $ 644
                                            =====

IMPACT OF INFLATION AND CHANGING PRICES

The financial statements and related notes of the Company have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). GAAP generally requires the measurement of financial position and operating results in terms of historical dollars without consideration for changes in the relative purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of our operations. Unlike industrial companies, our assets and liabilities are primarily monetary in nature. As a result, changes in market interest rates have a greater impact on performance than the effects of inflation.

11 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.
--------------------------------------------------------------------------------
                                                               FEBRUARY 26, 2004

MANAGEMENT RESPONSIBILITY STATEMENT

Management of Flatbush Federal Bancorp, Inc. and subsidiaries is responsible for the preparation of the consolidated financial statements and all other financial information included in this report. Consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America applied on a consistent basis. All financial information included in the report agrees with the financial statements. In preparing the financial statements, management makes informed estimates and judgments with consideration given to materiality, about the expected results of various events and transactions.

Management maintains a system of internal accounting control that includes personnel selection, appropriate division of responsibilities and formal procedures and policies consistent with high standards of accounting and administrative practice. Consideration has been given to the necessary balance between the costs of systems of internal control and the benefits derived.

Management reviews and modifies its systems of accounting and internal control in light of changes in condition and operations as well as in response to recommendations from the independent certified public accountants. Management believes the accounting and internal control systems provide reasonable assurance that assets are safeguarded and financial information is reliable.

The Board of Directors is responsible for determining that management fulfills its responsibilities in the preparation of consolidated financial statements and the control of operation. The Board appoints the independent certified public accountants.

The Board meets with management and the independent certified public accountants to approve the overall scope of audit work and related fee arrangements, and reviews audit reports and findings.

Sincerely,

/s/ Anthony J. Monteverdi,                    /s/ Jesus R. Adia, Jr.,

Anthony J. Monteverdi,                        Jesus R. Adia, Jr.,
PRESIDENT & C.E.O.                            EXEC. VICE PRESIDENT

12



INDEPENDENT AUDITORS' REPORT

To The Board of Directors and Stockholders Flatbush Federal Bancorp, Inc.

We have audited the accompanying consolidated statements of financial condition of Flatbush Federal Bancorp, Inc. (the "Company") and Subsidiaries as of December 31, 2003 and 2002, and the related consolidated statements of income, changes in stockholders' equity, and cash flows for the years then ended. These consolidated financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall consolidated financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to in the second preceding paragraph present fairly, in all material respects, the consolidated financial position of Flatbush Federal Bancorp, Inc. and Subsidiaries as of December 31, 2003 and 2002, and the consolidated results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

Radics & Co., LLP

February 26, 2004
Pine Brook, New Jersey

13 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

                                                                                                        December 31,
                                                                                             --------------------------------
                                                                           Notes                 2003               2002
                                                                          --------           ------------        ------------
ASSETS
Cash and amounts due from depository institutions ..............                             $  4,468,212        $  3,895,516
Interest-earning deposits in other banks .......................                               11,791,493           2,134,379
Federal funds sold .............................................                               13,000,000           6,200,000
                                                                                             ------------        ------------
        Cash and cash equivalents ..............................          2 and 15             29,259,705          12,229,895
Investment securities held to maturity .........................         2, 3 and 15           14,211,578          33,854,980
Mortgage-backed securities held to maturity ....................         2, 4 and 15            5,521,094           2,001,684
Loans receivable ...............................................         2, 5 and 15           90,571,304          90,275,839
Premises and equipment .........................................         2, 7 and 13              961,813             941,248
Federal Home Loan Bank of New York stock .......................                                  827,200             975,000
Accrued interest receivable ....................................         2, 8 and 15              570,228             508,878
Other assets ...................................................        2, 11 and 12            1,013,945             686,643
                                                                                             ------------        ------------
        Total assets ...........................................                             $142,936,867        $141,474,167
                                                                                             ============        ============

LIABILITIES AND STOCKHOLDERS' EQUITY
LIABILITIES
Deposits .......................................................         6, 9 and 15         $126,032,492        $131,337,582
Advance payments by borrowers for taxes and insurance ..........                                  202,616             375,121
Other liabilities ..............................................             11                 1,076,542           1,390,494
                                                                                             ------------        ------------
        Total liabilities ......................................                              127,311,650         133,103,197
                                                                                             ------------        ------------
Commitments and contingencies ..................................    6, 10, 13, 14 and 15               --                  --

STOCKHOLDERS' EQUITY ...........................................     1, 6, 10, 12 and 16

Preferred stock $0.01 par value, 1,000,000 shares
   authorized; none issued and outstanding .....................                                       --                  --
Common stock $0.01 par value, 9,000,000 shares
   authorized; 2,314,375 issued and outstanding at
   December 31, 2003 ...........................................                                   23,144                  --
Additional paid in capital .....................................                                7,791,924                  --
Retained earnings-- substantially restricted ...................                                8,752,708           8,771,553
Unearned employees' stock ownership plan
   ("ESOP") shares .............................................                                 (687,456)                 --
Accumulated other comprehensive (loss)-- minimum
   pension liability adjustment, net of income tax benefit .....                                 (255,103)           (400,583)
                                                                                             ------------        ------------
        Total stockholders' equity .............................                               15,625,217           8,370,970
                                                                                             ------------        ------------
        Total liabilities and stockholders' equity .............                             $142,936,867        $141,474,167
                                                                                             ============        ============

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

14



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME

                                                                                                   Year Ended December 31,
                                                                                              -------------------------------
                                                                           Notes                  2003               2002
                                                                         ---------            -----------         -----------
Interest income:
   Loans .............................................................     2 and 5            $ 5,756,446         $ 6,892,952
   Investment securities held to maturity ............................        2                   459,164             288,404
   Mortgage-backed securities held to maturity .......................        2                   184,621             160,506
   Other interest-earning assets .....................................                            322,537             304,157
                                                                                              -----------         -----------
        Total interest income ........................................                          6,722,768           7,646,019
Interest expense on deposits .........................................        9                 2,271,379           2,804,219
                                                                                              -----------         -----------

Net interest income ..................................................                          4,451,389           4,841,800
Provision for loan losses ............................................     2 and 5                  8,343               2,695
                                                                                              -----------         -----------

Net interest income after provision for loan losses ..................                          4,443,046           4,839,105
                                                                                              -----------         -----------

Non-interest income:
   Fees and service charges ..........................................                            241,963             251,226
   Gain on sale of loans .............................................        2                     8,195              19,729
   Other .............................................................                             34,182              39,191
                                                                                              -----------         -----------
        Total non-interest income ....................................                            284,340             310,146
                                                                                              -----------         -----------

Non-interest expenses:
   Salaries and employee benefits ....................................       11                 2,691,375           2,577,921
   Net occupancy expense of premises .................................    2 and 13                475,195             440,999
   Equipment .........................................................        2                   602,151             614,998
   Directors compensation ............................................       11                   135,094             133,994
   Legal fees ........................................................                              1,713             123,233
   Other insurance premiums ..........................................                            161,266             156,179
   Other .............................................................                            502,709             512,359
                                                                                              -----------         -----------
         Total non-interest expenses .................................                          4,569,503           4,559,683
                                                                                              -----------         -----------
Income before income taxes ...........................................                            157,883             589,568
Income taxes .........................................................    2 and 12                 76,728             259,710
                                                                                              -----------         -----------
Net income ...........................................................                        $    81,155         $   329,858
                                                                                              ===========         ===========
Net income per common shares--
   Basic and diluted .................................................        2               $      0.04                 N/A(1)
                                                                                              ===========         ===========
Weighted average number of shares outstanding--
   Basic and diluted .................................................        2                 2,227,808                 N/A(1)
                                                                                              ===========         ===========


(1) FLATBUSH FEDERAL BANCORP, INC. CONVERTED TO STOCK FORM ON OCTOBER 17, 2003.

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

15 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

                                                                          Retained                      Accumulated
                                                          Additional     Earnings--      Unearned          Other
                                            Common          Paid-In     Substantially      ESOP        Comprehensive
                                            Stock          Capital       Restricted       Shares          (Loss)           Total
                                           -------       ----------     ------------     ---------     -------------    -----------
Balance -- December 31, 2001 ...........   $    --       $       --       $8,441,695     $      --       $(168,076)     $ 8,273,619
                                                                                                                        -----------
Net income for the year ended
   December 31, 2002 ...................        --               --          329,858            --              --          329,858
Other comprehensive loss--
   minimum pension liability
   adjustment, net of income taxes
   (benefit) of $195,447 ...............        --               --              --             --        (232,507)        (232,507)
                                                                                                                        -----------
Comprehensive income ...................        --               --              --             --              --           97,351
                                           -------       ----------       ----------     ---------       ---------      -----------
Balance-- December 31, 2002 ............        --               --        8,771,553            --        (400,583)       8,370,970
Net proceeds from initial
   public offering .....................    23,144        7,786,604              --             --              --        7,809,748
Common stock acquired by ESOP ..........        --               --              --       (696,160)             --         (696,160)
ESOP shares committed to be
   released ............................        --            5,320              --          8,704              --           14,024
Capitalization of mutual holding
   company .............................        --               --         (100,000)           --              --         (100,000)
                                                                                                                        -----------
Net income for the year ended
   December 31, 2003 ...................        --               --           81,155            --              --           81,155
Other comprehensive income--
   minimum pension liability
   adjustment, net of income taxes
   of $122,439 .........................        --               --              --             --         145,480          145,480
                                                                                                                        -----------
Comprehensive income ...................                                                                                    226,635
                                           -------       ----------       ----------     ---------       ---------      -----------
Balance -- December 31, 2003 ...........   $23,144       $7,791,924       $8,752,708     $(687,456)      $(255,103)     $15,625,217
                                           =======       ==========       ==========     =========       =========      ===========

SEE NOTES TO CONSOLIDATED FINANCIAL STATEMENTS.

16



                 FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS


                                                                                                Year Ended December 31,
                                                                                         -------------------------------------
                                                                                            2003                       2002
                                                                                         ----------                 ----------
Cash flows from operating activities:
    Net income ......................................................................  $      81,155             $     329,858
    Adjustments to reconcile net income to net cash (used in) provided by
       operating activities:
       Depreciation and amortization of premises and equipment ......................        165,502                   179,297
       Net amortization of premiums, discounts
          and deferred loan fees and costs ..........................................       (187,253)                  (55,808)
       Deferred income taxes ........................................................         13,807                    60,102
       Loans originated for sale ....................................................       (297,950)                 (714,971)
       Proceeds from sale of loans originated for sale ..............................        306,145                   734,700
       (Gain) on sales of loans originated for sale .................................         (8,195)                  (19,729)
       Provision for loan losses ....................................................          8,343                     2,695
       (Increase) decrease in accrued interest receivable ...........................        (61,350)                  109,015
       (Increase) decrease in other assets ..........................................       (463,548)                  286,122
       (Decrease) increase in other liabilities .....................................        (46,033)                   96,010
       ESOP shares committed to be released .........................................         14,024                        --
                                                                                       -------------             -------------
          Net cash (used in) provided by operating activities .......................       (475,353)                1,007,291
                                                                                       -------------             -------------
Cash flows from investing activities:
    Proceeds from calls and maturities of investment securities held to maturity ....     88,249,806                 5,800,000
    Purchases of investment securities held to maturity .............................    (68,458,495)              (34,140,389)
    Principal repayment on mortgage-backed securities held to maturity ..............        880,149                   813,512
    Purchases of mortgage-backed securities held to maturity ........................     (4,392,344)                       --
    Purchase of loan participation interest .........................................     (2,950,000)                       --
    Net decrease in loans receivable ................................................      2,678,321                 9,866,984
    Additions to premises and equipment .............................................       (186,067)                  (38,607)
    Redemption of Federal Home Loan Bank of New York stock ..........................        147,800                    85,000
                                                                                       -------------             -------------
          Net cash provided by (used in) investing activities .......................     15,969,170               (17,613,500)
                                                                                       -------------             -------------
Cash flows from financing activities:
    Net (decrease) increase in deposits .............................................     (2,963,701)               10,498,246
    (Decrease) in advance payments by borrowers for taxes and insurance .............       (172,505)                 (234,669)
    Net proceeds from issuance of common stock ......................................      5,468,359                        --
    Common stock acquired by ESOP ...................................................       (696,160)                       --
    Capitalization of Mutual Holding Company ........................................       (100,000)                       --
                                                                                       -------------             -------------
          Net cash provided by financing activities .................................      1,535,993                10,263,577
                                                                                       -------------             -------------
Net increase (decrease) in cash and cash equivalents ................................     17,029,810                (6,342,632)
Cash and cash equivalents-- beginning ...............................................     12,229,895                18,572,527
                                                                                       -------------             -------------
Cash and cash equivalents-- ending ..................................................  $  29,259,705             $  12,229,895
                                                                                       =============             =============
Supplemental disclosure of cash flow information:
    Cash paid during the year for:
       Interest .....................................................................  $   2,271,379             $   2,808,068
                                                                                       =============             =============
       Income taxes .................................................................  $     251,416             $      90,455
                                                                                       =============             =============
Supplemental disclosure of noncash activities:
    Issuance of common stock in exchange for deposits ...............................  $   2,341,389             $          --
                                                                                       =============             =============

See notes to consolidated financial statements.

17 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. REORGANIZATION AND STOCK OFFERING

The Flatbush Federal Savings and Loan Association of Brooklyn (the "Association") completed its reorganization into a mutual holding company structure (the "Reorganization") on October 17, 2003. As a part of the Reorganization, the Association converted from a federally chartered mutual savings and loan association to a federally-chartered stock savings association. The Association became a wholly-owned subsidiary of Flatbush Federal Bancorp, Inc. (the "Company"), which became a majority-owned subsidiary of Flatbush Federal MHC, a mutual holding company.

The Company issued a total of 2,314,375 shares of common stock on October 17, 2003, consisting of 1,226,619 shares (53%) issued to Flatbush Federal MHC and the sale of 87,020 shares to the ESOP and 1,000,736 shares to eligible account holders of the mutual association. The net proceeds from the sale of shares amounted to $7,809,748, net of reorganization expenses of $892,300.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

NATURE OF OPERATIONS AND BASIS OF FINANCIAL
STATEMENT PRESENTATION

The consolidated financial statements include accounts of the Company, the Association and the Association's subsidiary, Flatbush REIT, Inc. (the "REIT"), a corporation principally engaged in investing in loans secured by real estate. The consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America ("GAAP"). All significant intercompany accounts and transactions have been eliminated in consolidation.

The Company's primary business is the ownership and operation of the Association. The Association's principal business consists of attracting retail deposits from the general public in the areas surrounding its various locations in Brooklyn, New York and investing those deposits, together with funds generated from operations and borrowings, primarily in one-to four-family residential mortgage loans, real estate construction loans and various securities. One-to four family residential real estate in the Association's market areas is characterized by a large number of attached and semi-detached houses, including a number of two-and three-family homes and cooperative apartments. Revenues are derived principally from interest on loans and securities, loan origination and servicing fees, and service charges and fees collected on deposit accounts. The primary sources of funds are deposits and principal and interest payments on loans and securities.

The Association's lending area is concentrated in the neighborhoods surrounding the Association's office locations in Brooklyn, New York. Most of the deposit customers are residents of the greater New York metropolitan area.

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 dates of the consolidated statements of financial condition and revenues and expenses for the periods then ended. Actual results could differ significantly from those estimates.

Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for loan losses and the amount of deferred taxes which are more likely than not to be realized. Management believes that the allowance for loan losses is adequate and that all deferred taxes are more likely than not to be realized. While management uses available information to recognize losses on loans, future additions to the allowance for loan losses may be necessary based on changes in economic conditions in the market area. The assessment of the amount of deferred tax assets more likely than not to be realized is based upon projected future taxable income, which is subject to continual revisions for updated information.

In addition, various regulatory agencies, as an integral part of their examination process, periodically review the Association's allowance for loan losses. Such agencies may require the Association to recognize additions to the allowance based on their judgments about information available to them at the time of their examination.

CASH AND CASH EQUIVALENTS

Cash and cash equivalents include cash and amounts due from depository institutions, interest-bearing deposits in other banks and term deposits with original maturities of three months or less, and federal funds sold. Generally, federal funds are sold for one-day periods.

18



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D.)

INVESTMENT AND MORTGAGE-BACKED SECURITIES

Investments in debt securities that the Association has the positive intent and ability to hold to maturity are classified as held-to-maturity securities and reported at amortized cost. Debt and equity securities that are bought and held principally for the purpose of selling them in the near term are classified as trading securities and reported at fair value, with unrealized holding gains and losses included in earnings. Debt and equity securities not classified as trading securities nor as held-to-maturity securities are classified as available for sale securities and reported at fair value, with unrealized holding gains or losses, net of deferred income taxes, reported in the accumulated other comprehensive income component of retained earnings.

Premiums and discounts on all securities are amortized/accreted using the interest method. Interest income on securities, which includes amortization of premiums and accretion of discounts, is recognized in the consolidated financial statements when earned. The adjusted cost basis of an identified security sold or called is used for determining security gains and losses recognized in the consolidated statements of income.

LOANS HELD FOR SALE

Mortgage loans originated and intended for sale, primarily to the Federal Home Loan Bank of New York ("FHLB") under the Mortgage Partnership Finance Program, are carried at the lower of cost or estimated market value in the aggregate. Net unrealized losses are recognized through a valuation allowance by a charge to income. At December 31, 2003 and 2002, there were no loans held for sale.

LOANS RECEIVABLE

Loans receivable are stated at unpaid principal balances, less the allowance for loan losses and net deferred loan origination fees and costs. The Association defers loan origination fees and certain direct loan origination costs and accretes/amortizes such amounts as an adjustment of yield over the contractual lives of the related loans.

Interest is calculated by use of the actuarial method. An allowance for uncollectible interest on loans is maintained based on management's evaluation of collectibility. The allowance is established by a charge to interest income. Income is subsequently recognized only to the extent that cash payments are received until, in management's judgment, the borrower's ability to make periodic interest and principal payments is probable, in which case the loan is returned to an accrual status.

ALLOWANCE FOR LOAN LOSSES

An allowance for loan losses is maintained at a level necessary to absorb loan losses which are both probable and reasonably estimable. Management, in determining the allowance for loan losses, considers the losses inherent in its loan portfolio and changes in the nature and volume of its loan activities, along with general economic and real estate market conditions. The Association utilizes a two tier approach: (1) identification of impaired loans and establishment of specific loss allowances on such loans; and (2) establishment of general valuation allowances on the remainder of its loan portfolio. The Association maintains a loan review system which allows for a periodic review of its loan portfolio and the early identification of potential impaired loans. Such system takes into consideration, among other things, delinquency status, size of loans, types of collateral and financial condition of the borrowers. Specific loan loss allowances are established for identified loans based on a review of such information. A loan evaluated for impairment is deemed to be impaired when, based on current information and events, it is probable that the Association will be unable to collect all amounts due according to the contractual terms of the loan agreement. All loans identified as impaired are evaluated independently. The Association does not aggregate such loans for evaluation purposes. Loan impairment is measured based on the present value of expected future cash flows discounted at the loan's effective interest rate or, as a practical expedient, at the loan's observable market price or the fair value of the collateral if the loan is collateral dependent. General loan loss allowances are based upon a combination of factors including, but not limited to, actual loan loss experience, composition of the loan portfolio, current economic conditions and management's judgment. The allowance is increased through provisions charged against current earnings and recoveries of previously charged off loans. Loans which are determined to be uncollectible are charged against the allowance. Although management believes that specific and general loan loss allowances are established to absorb losses which are both probable and reasonably estimable, actual losses are dependent

19 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONT'D.)

ALLOWANCE FOR LOAN LOSSES (CONT'D.)

upon future events and, as such, further additions to the level of specific and general loan loss allowances may be necessary. Payments received on impaired loans are applied first to accrued interest receivable and then to principal.

CONCENTRATION OF RISK

The Association's real estate and lending activities are concentrated in real estate and loans secured by real estate located in the State of New York.

PREMISES AND EQUIPMENT

Premises and equipment are comprised of land, at cost, and a building, building improvements, leasehold improvements and furniture, fixtures and equipment, at cost, less accumulated depreciation and amortization computed on the straight-line method over the following estimated useful lives:

Building and improvements ......   50 years

Leasehold improvements .........   Shorter of term of lease
                                   or useful life
Furniture, fixtures
and equipment ..................   5 to 10 years

Significant renewals and betterments are charged to the premises and equipment account. Maintenance and repairs are charged to expense in the year incurred. Rental income is netted against occupancy expense in the consolidated statements of income.

INCOME TAXES

The Company and the Association file consolidated federal income tax returns. Federal income taxes are allocated to the Company and the Association based upon the contribution of their respective income or loss to the consolidated return. The REIT files a separate federal income tax return and pays its own taxes. The Company, the Association and the REIT file separate state and city income tax returns.

Federal, state and city income taxes have been provided on the basis of reported income. The amounts reflected on the income tax returns differ from these provisions due principally to temporary differences in the reporting of certain items for financial reporting and tax reporting purposes. Deferred income taxes are recorded to recognize such temporary differences. The realization of deferred tax assets is assessed and a valuation allowance provided, when necessary, for that portion of the asset which more likely than not will not be realized. Management believes, based upon current facts, that it is more likely than not that there will be sufficient taxable income in future years to realize all deferred tax assets.

INTEREST-RATE RISK

The Association is principally engaged in the business of attracting deposits from the general public and using these deposits, together with other funds, to make loans secured by real estate and, to a lesser extent, to purchase investment and mortgage-backed securities. The potential for interest-rate risk exists as a result of the generally shorter duration of interest-sensitive liabilities compared to the generally longer duration of interest-sensitive assets. In a rising rate environment, liabilities will reprice faster than assets, thereby reducing net interest income. For this reason, management regularly monitors the maturity structure of the Association's interest-earning assets and interest-bearing liabilities in order to measure its level of interest-rate risk and to plan for future volatility.

NET INCOME PER COMMON SHARE

Net income per common share was computed in 2003 by dividing net income for year ended December 31, 2003 by weighted average number of common stock outstanding adjusted for unearned shares of the ESOP. Such amounts were based upon income for the entire year 2003, although the Association converted to stock form on October 17, 2003, and the weighted average number of shares outstanding since October 17, 2003, as if such shares were outstanding during the entire year 2003. Diluted net income per common share did not differ from basic net income per common share as there were no contracts or securities exercisable or which could be converted into common stock.

RECLASSIFICATION

Certain amounts as of and for the year ended December 31, 2002, have been reclassified to conform to the current year's presentation.

20



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

3. INVESTMENT SECURITIES HELD TO MATURITY

                                                                                     December 31, 2003
                                                            ---------------------------------------------------------------
                                                                                     Gross Unrealized
                                                             Amortized          --------------------------      Estimated
                                                               Cost               Gains            Losses       Fair Value
                                                            -----------         --------           -------      -----------
U.S. Government (including agencies):
      Due after one year through five years ..........      $ 1,997,985         $  6,699           $    --      $ 2,004,684
      Due after five years through ten years .........        6,213,593           58,526            50,509        6,221,610
      Due after ten years ............................        6,000,000           82,271                --        6,082,271
                                                            -----------         --------           -------      -----------
                                                            $14,211,578         $147,496           $50,509      $14,308,565
                                                            ===========         ========           =======      ===========

                                                                                     December 31, 2002
                                                            ---------------------------------------------------------------
                                                                                     Gross Unrealized
                                                             Amortized          --------------------------       Estimated
                                                               Cost              Gains              Losses       Fair Value
                                                            -----------         --------           -------      -----------
U.S. Government (including agencies):
      Maturity within one year .......................      $29,911,269         $  7,348           $11,006      $29,907,611
      Due after five years through ten years .........        3,943,711           87,423                --        4,031,134
                                                            -----------         --------           -------      -----------
                                                            $33,854,980         $ 94,771           $11,006      $33,938,745
                                                            ===========         ========           =======      ===========

There were no sales of investment securities held to maturity during the years ended December 31, 2003 and 2002. At December 31, 2003, securities callable within one year amounted to $9,000,000.

4. MORTGAGE-BACKED SECURITIES HELD TO MATURITY

                                                                                     December 31, 2003
                                                            ---------------------------------------------------------------
                                                                                     Gross Unrealized
                                                             Amortized          --------------------------       Estimated
                                                               Cost               Gains            Losses       Fair Value
                                                            -----------         --------           -------      -----------
Government National Mortgage Association .............      $ 5,330,686         $106,303           $    --      $ 5,436,989
Federal National Mortgage Association ................          190,408            1,253                --          191,661
                                                            -----------         --------           -------      -----------
                                                            $ 5,521,094         $107,556           $    --      $ 5,628,650
                                                            ===========         ========           =======      ===========

                                                                                     December 31, 2002
                                                            ---------------------------------------------------------------
                                                                                     Gross Unrealized
                                                             Amortized          --------------------------       Estimated
                                                               Cost               Gains            Losses       Fair Value
                                                            -----------         --------           -------      -----------
Government National Mortgage Association .............      $ 1,585,117         $ 85,607           $    --      $ 1,670,724
Federal National Mortgage Association ................          369,675           10,884                --          380,559
Federal Home Loan Mortgage Corporation ...............           46,892            1,252                --           48,144
                                                            -----------         --------           -------      -----------
                                                            $ 2,001,684         $ 97,743           $    --      $ 2,099,427
                                                            ===========         ========           =======      ===========

The unamortized cost and estimated fair value of mortgage-backed securities at December 31, 2003, by contractual maturity, are shown below. Actual maturities will differ from contractual maturities because borrowers generally have the right to prepay obligations.

21 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

4. MORTGAGE-BACKED SECURITIES HELD TO MATURITY (CONT'D.)

                                                                       Amortized                          Estimated
                                                                          Cost                            Fair Value
                                                                       ----------                        -----------
Due after one year through five years ...........................      $   27,989                         $   30,540
Due after five years through ten years ..........................         109,691                            120,998
Due after ten years .............................................       5,383,414                          5,477,112
                                                                       ----------                         ----------
                                                                       $5,521,094                         $5,628,650
                                                                       ==========                         ==========

There were no sales of mortgage-backed securities held to maturity during the years ended December 31, 2003 and 2002.

5. LOANS RECEIVABLE

                                                                                              December 31,
                                                                            ----------------------------------------------
                                                                               2003                               2002
                                                                            -----------                        -----------
Real estate mortgage:
    One to four family ................................................     $79,686,878                        $79,168,791
    Multi family ......................................................         877,070                          1,539,433
    Commercial ........................................................       4,870,120                          5,612,768
                                                                            -----------                        -----------
                                                                             85,434,068                         86,320,992
                                                                            -----------                        -----------
Real estate construction ..............................................       5,196,400                          4,858,150
                                                                            -----------                        -----------
Small Business Administration guaranteed ..............................         940,194                            784,998
                                                                            -----------                        -----------
Consumer:
    Home equity loans .................................................          68,040                            116,415
    Passbook or certificate ...........................................          88,502                            159,197
    Student education guaranteed
      by the State of New York ........................................           5,359                              5,446
    Credit cards ......................................................          44,601                             50,989
                                                                            -----------                        -----------
                                                                                206,502                            332,047
                                                                            -----------                        -----------
          Total loans .................................................      91,777,164                         92,296,187
                                                                            -----------                        -----------
Less: Loans in process ................................................         646,900                          1,773,900
       Allowance for loan losses ......................................         179,961                            174,249
       Deferred loan fees, net ........................................         378,999                             72,199
                                                                            -----------                        -----------
                                                                              1,205,860                          2,020,348
                                                                            -----------                        -----------
                                                                            $90,571,304                        $90,275,839
                                                                            ===========                        ===========

At December 31, 2003 and 2002, nonaccrual loans for which the accrual of interest had been discontinued totaled approximately $42,000 and $330,000, respectively. During the years ended December 31, 2003 and 2002, the Association recognized interest income of approximately $1,000 and $35,000, respectively, on these loans. Interest income that would have been recorded, had the loans been on the accrual status, would have amounted to $3,000 and $20,000 for the years ended December 31, 2003 and 2002, respectively. The Association is not committed to lend additional funds to borrowers whose loans have been placed on nonaccrual status.

22



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5. LOANS RECEIVABLE (CONT'D.)

The following is an analysis of the allowance for loan losses:

                                                                                     Year Ended December 31,
                                                                         -------------------------------------------
                                                                            2003                               2002
                                                                         --------                           --------
Balance-- beginning ................................................     $174,249                           $212,038
Provision charged to operations ....................................        8,343                              2,695
Charge-offs ........................................................       (2,631)                           (40,484)
                                                                         --------                           --------
Balance -- ending ..................................................     $179,961                           $174,249
                                                                         ========                           ========

Impaired loans and related amounts recorded in the allowance for loan losses are summarized as follows:

                                                                                          December 31,
                                                                         --------------------------------------------
                                                                           2003                               2002
                                                                         --------                           --------
Loans without recorded allowances ..................................      $    --                           $     --
                                                                          -------                           --------
Loans with recorded allowances .....................................       40,386                                 --
Related allowance for loan losses ..................................        6,272                                 --
                                                                          -------                           --------
                                                                           34,114                                 --
                                                                          -------                           --------
Net impaired loans .................................................      $34,114                           $     --
                                                                          =======                           ========

During the years ended December 31, 2003 and 2002, the average investment in impaired loans was $41,000 and $51,000, respectively. Interest income of $1,000 and $ -0- was collected on these loans during the years ended December 31, 2003 and 2002.

The Association has granted loans to its directors and officers and to their associates. Related party loans are made on substantially the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with unrelated persons and do not involve more than the normal risk of collectibility. The aggregate dollar amount of these loans was $386,000 and $159,000 at December 31, 2003 and 2002, respectively. During the year December 31, 2003, new loans of $390,000 were added and $163,000 of repayments were made.

6. LOAN SERVICING

The Association originated loans held for sale and sold them, with servicing retained, to the Federal Home Loan Bank of New York ("FHLB") under the Mortgage Partnership Finance Program. The conditions for sale include a credit enhancement liability as determined at the time of sale. The FHLB pays the Association a fee for credit enhancement as the loans are paid down. At December 31, 2003 and 2002, the contingent liability for credit enhancement, net of enhancement fees received, amounted to $84,000 and $73,000, respectively, which are not recorded in the consolidated financial statements. The total loans serviced under this program amounted to approximately $978,000 and $715,000 at December 31, 2003 and 2002, respectively, which amounts are also not included in the consolidated financial statements. In accordance with guidelines for regulatory capital computations, the contingent liability has been subtracted to compute regulatory capital (see note 10 to consolidated financial statements).

Custodial escrow balances maintained in connection with loans serviced under this program amounted to approximately $1,100 and $600 at December 31, 2003 and 2002, respectively, and are included in the consolidated statements of financial condition as demand deposits.

23 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

7. PREMISES AND EQUIPMENT

                                                                                          Year Ended December 31,
                                                                               -------------------------------------------
                                                                                 2003                               2002
                                                                               --------                           --------
Land ...................................................................       $319,753                           $319,753
                                                                               --------                           --------
Building and improvements ..............................................        922,493                            922,493
Less accumulated depreciation ..........................................        555,867                            505,362
                                                                               --------                           --------
                                                                                366,626                            417,131
                                                                               --------                           --------
Leasehold improvements .................................................        172,035                             18,015
Less accumulated amortization ..........................................         12,776                             18,015
                                                                               --------                           --------
                                                                                159,259                                 --
                                                                               --------                           --------
Furniture, fixtures and equipment ......................................        926,941                            913,611
Less accumulated depreciation ..........................................        810,766                            709,247
                                                                               --------                           --------
                                                                                116,175                            204,364
                                                                               --------                           --------
                                                                               $961,813                           $941,248
                                                                               ========                           ========

8. ACCRUED INTEREST RECEIVABLE

                                                                                          Year Ended December 31,
                                                                               -------------------------------------------
                                                                                 2003                               2002
                                                                               --------                           --------
Loans, net of allowance for uncollected
   interest of $700 and $4,000, respectively ...............................   $426,075                           $475,035
Investment securities held to maturity .....................................    118,176                             21,046
Mortgage-backed securities held to maturity ................................     25,977                             12,797
                                                                               --------                           --------
                                                                               $570,228                           $508,878
                                                                               ========                           ========

9. DEPOSITS

                                                                                      December 31,
                                                             -------------------------------------------------------------
                                                                       2003                                 2002
                                                            ---------------------------          -------------------------
                                                             Weighted                             Weighted
                                                              Average                              Average
                                                               Rate            Amount               Rate          Amount
                                                            ---------      ------------           --------    ------------
Demand deposits:
   Non-interest bearing .................................      0.00%       $  5,635,461             0.00%      $ 6,196,349
   NOW ..................................................      0.30%            551,487             0.99%          443,699
                                                                           ------------                       ------------
                                                               0.03%          6,186,948             0.07%        6,640,048

Passbook and club accounts ..............................      0.31%         49,886,596             0.89%       50,152,935
Certificates of deposit .................................      2.51%         69,958,948             3.14%       74,544,599
                                                                           ------------                       ------------
   Total ................................................      1.51%       $126,032,492             2.13%     $131,337,582
                                                                           ============                       ============

24



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

9. DEPOSITS (CONT'D.)

The scheduled maturities of certificates of deposit are as follows (in thousands):

                                                                                          December 31,
                                                                          ------------------------------------------
                                                                            2003                               2002
                                                                          -------                            -------
One year or less ...................................................      $43,933                            $48,981
After one to three years ...........................................        9,737                             10,094
After three years ..................................................       16,289                             15,470
                                                                          -------                            -------
                                                                          $69,959                            $74,545
                                                                          =======                            =======

Certificates of deposit with denominations of $100,000 or more totaled approximately $12,868,000 and $12,774,000 at December 31, 2003 and 2002, respectively.

Interest expense on deposits is summarized as follows:

                                                                                     Year Ended December 31,
                                                                       ---------------------------------------------
                                                                          2003                               2002
                                                                       ----------                         ----------
Demand .............................................................   $    2,375                            $ 4,294
Passbook, club .....................................................      257,705                            517,563
Certificates of deposit ............................................    2,011,299                          2,282,362
                                                                       ----------                         ----------
                                                                       $2,271,379                         $2,804,219
                                                                       ==========                         ==========

10. REGULATORY CAPITAL

The Association is subject to various regulatory capital requirements administered by the federal banking agencies. Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Association. Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Association must meet specific capital guidelines that involve quantitative measures of Association's assets, liabilities, and certain off-balance-sheet items as calculated under regulatory accounting practices. The Association's capital amounts and classifications are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Association to maintain minimum amounts and ratios of Total and Tier 1 capital (as defined in the regulations) to risk-weighted assets (as defined), and of Tier 1 capital to adjusted total assets (as defined). The following tables present a reconciliation of capital per GAAP and regulatory capital and information as to the Association's capital levels at the dates presented:

                                                                                          December 31,
                                                                          ------------------------------------------
                                                                            2003         (IN THOUSANDS)        2002
                                                                          -------                            -------
GAAP, Core (Tier 1) and Tangible capital ..............................   $14,621                             $8,371
Add: general valuation allowance ......................................       173                                174
Less: low-level recourse adjustment ...................................       (84)                               (73)
                                                                          -------                             ------
  Total regulatory capital ............................................   $14,710                             $8,472
                                                                          =======                             ======

25 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

10. REGULATORY CAPITAL (CONT'D.)

                                                                                                          To Be Well
                                                                                                      Capitalized Under
                                                                      Minimum Capital                 Prompt Corrective
                                           Actual                      Requirements                  Actions Provisions
                                   ----------------------         ----------------------           ----------------------
                                    Amount         Ratio           Amount         Ratio             Amount         Ratio
                                   --------      --------         --------      --------           --------      --------
                                                                  (DOLLARS IN THOUSANDS)
DECEMBER 31, 2003

Total Capital
   (to risk-weighted assets) ..     $14,710       24.27%            $4,850       8.00%              $6,062        10.00%

Tier 1 Capital
   (to risk-weighted assets) ..      14,621       24.12%                --          --               3,637         6.00%

Core (Tier 1) Capital
   (to adjusted total assets) .      14,621       10.23%             5,717       4.00%               7,147         5.00%

Tangible Capital
   (to adjusted total assets) .      14,621       10.23%             2,144       1.50%                  --           --

DECEMBER 31, 2002

Total Capital
   (to risk-weighted assets) ..     $ 8,472       15.53%            $4,363       8.00%              $5,454        10.00%

Tier 1 Capital
   (to risk-weighted assets) ..       8,371       15.35%                --         --                3,272         6.00%

Core (Tier 1) Capital
   (to adjusted total assets) .       8,371        5.92%             5,662       4.00%               7,077         5.00%

Tangible Capital
   (to adjusted total assets) .       8,371        5.92%             2,123       1.50%                  --           --

As of May 28, 2002, the most recent notification from the Office of Thrift Supervision ("OTS"), the Association was categorized as well-capitalized under the regulatory framework for prompt corrective action.

At September 30, 2003, as a result of the over subscription of the stock offering, the Association failed to meet its minimum capital requirements, which was cured on October 20, 2003 with the refund of excess subscriptions in the amount of $79.2 million. As a result of the Association's failure to meet its minimum capital requirements, the Federal Deposit Insurance Corporation increased the SAIF insurance premium for the first quarter of 2004 by approximately $60,000. The Association is appealing this additional assessment of the SAIF insurance premium. There are no other conditions existing or other events which have occurred since notification that management believes have changed the Association's category.

11. BENEFIT PLANS

PENSION PLAN

The Association maintains a defined benefit pension plan (the "Plan") covering all employees who have met the Plan's eligibility requirements. The Association's policy is to fund the Plan annually with the minimum contribution deductible for federal income tax purposes.

26



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. BENEFIT PLANS (CONT'D.)

PENSION PLAN (CONT'D.)

The Plan's investment policy permits investments in Bank Certificates of Deposit or Equity Mutual Funds approved by the Board of Directors of the Association. Investments in individual stock and/or mutual funds "inconsistent with its conservative objective" are prohibited.

Percentages of total fair value of assets by category follows:

                                                                                          December 31,
                                                                          -------------------------------------------
                                                                            2003                               2002
                                                                          --------                            -------
Equity/mutual funds ..................................................      53.73%                             69.29%
Certificates of deposit ..............................................      46.26%                             30.61%
Other (non-interest bearing checking accounts) .......................       0.01%                              0.10%
                                                                          --------                            -------
Total ................................................................     100.00%                            100.00%
                                                                          ========                            =======

The expected rate of return on Plan assets was based on the Plan Sponsor's average yield from its mortgage portfolio. As of October 2003 this yield was 6.18%.

The minimum required contribution for 2004, under Internal Revenue Code Section 412, is estimated to be $387,000, and this amount will be contributed during the Plan year ending December 31, 2004. Additional discretionary contributions of $418,000, though not required, may be made in 2004. It is planned that contributions will be made in cash.

The following table sets forth the Plan's funded status:

                                                                                          December 31,
                                                                        ---------------------------------------------
                                                                           2003                               2002
                                                                        ----------                        -----------
CHANGE IN BENEFIT OBLIGATION

   Benefit obligation-- beginning ....................................  $2,600,619                         $2,068,965
      Service cost ...................................................     196,766                            187,991
      Interest cost ..................................................     169,040                            134,483
      Actuarial loss/(gain) ..........................................     (80,349)                           210,268
      Settlements ....................................................      (1,162)                            (1,088)
                                                                        ----------                         ----------
   Benefit obligation-- ending .......................................  $2,884,914                         $2,600,619
                                                                        ==========                         ==========
CHANGE IN PLAN ASSETS

   Fair value of assets-- beginning ..................................  $1,577,413                         $1,391,878
      Actual return on plan assets ...................................     218,231                           (296,377)
      Settlements ....................................................      (1,162)                            (1,088)
      Contributions ..................................................     640,189                            483,000
                                                                        ----------                         ----------
   Fair value of assets-- ending .....................................  $2,434,671                         $1,577,413
                                                                        ==========                         ==========

27 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. BENEFIT PLANS (CONT'D.)

PENSION PLAN (CONT'D.)

                                                                                          December 31,
                                                                       ----------------------------------------------
                                                                           2003                               2002
                                                                       -----------                        -----------
RECONCILIATION OF FUNDED STATUS

Accumulated benefit obligation ..................................      $(2,216,632)                       $(1,933,108)
                                                                       -----------                        -----------
Projected benefit obligation ....................................       (2,884,914)                        (2,600,619)
Fair value of assets ............................................        2,434,671                          1,577,413
                                                                       -----------                        -----------
Funded status ...................................................         (450,243)                        (1,023,206)
Unrecognized transition (asset) .................................          (33,001)                           (44,001)
Unrecognized net loss ...........................................        1,170,679                          1,448,827
Additional minimum liability ....................................         (469,396)                          (737,315)
                                                                       -----------                        -----------
Prepaid (accrued) pension cost included in
 other assets (liabilities) .....................................      $   218,039                        $  (355,695)
                                                                       ===========                        ===========

VALUATION ASSUMPTIONS

Discount rate ...................................................            6.50%                              6.50%
Rate of return on long term assets ..............................            6.00%                              6.00%
Salary increase rate ............................................            5.00%                              5.00%

                                                                                     Year Ended December 31,
                                                                       ----------------------------------------------
                                                                           2003                               2002
                                                                       -----------                        -----------
NET PERIODIC PENSION EXPENSE

Service cost ....................................................          196,766                            187,991
Interest cost ...................................................          169,040                            134,483
Expected return on assets .......................................          (94,645)                           (83,513)
Amortization of unrecognized transition (asset) .................          (11,000)                           (11,000)
Amortization of unrecognized net loss ...........................           74,213                             40,878
                                                                          --------                           --------
Total net periodic pension expense ..............................         $334,374                           $268,839
                                                                          ========                           ========

VALUATION ASSUMPTIONS

Discount rate ...................................................            6.50%                              6.50%
Rate of return on long term assets ..............................            6.00%                              6.00%
Salary increase rate ............................................            5.00%                              5.00%

28



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. BENEFIT PLANS (CONT.'D)

POSTRETIREMENT BENEFITS

The Association provides certain health care and life insurance benefits to employees retired as of January 1, 1995. The following tables set forth the Plan's funded status and the components of net postretirement benefit cost:

                                                                                               December 31,
                                                                               --------------------------------------------
                                                                                 2003                               2002
                                                                               ---------                         ----------
CHANGES IN BENEFIT OBLIGATION

    Benefit obligation-- beginning ......................................      $ (74,113)                         $ (72,554)
    Interest cost .......................................................        (11,706)                           (14,562)
    Unrecognized net loss amortization ..................................             --                               (757)
    Amortization of unrecognized transition obligation ..................        (17,167)                           (17,167)
    Settlements .........................................................         25,014                             30,927
                                                                               ---------                          ---------
    Benefit obligation-- ending .........................................      $ (77,972)                         $ (74,113)
                                                                               =========                          =========

RECONCILIATION OF FUNDED STATUS

    Accumulated benefit obligation ......................................       (171,196)                          (167,231)
    Unrecognized transition obligation being amortized
      over 13.264 years .................................................         73,204                             90,371
    Unrecognized net loss ...............................................         20,020                              2,747
                                                                               ---------                          ---------
    Postretirement benefit obligation included in
      other liabilities .................................................      $ (77,972)                         $ (74,113)
                                                                               =========                          =========

                                                                                                December 31,
                                                                               --------------------------------------------
                                                                                 2003                                2002
                                                                               ---------                          ---------
    Service cost ........................................................      $      --                          $      --
    Unrecognized net loss amortization ..................................             --                                757
    Interest cost on accumulated
     postretirement benefit obligation ..................................         11,706                             14,562
    Amortization of unrecognized transition obligation ..................         17,167                             17,167
                                                                               ---------                          ---------
Net postretirement benefit cost included in salaries
    and employee benefits ...............................................      $  28,873                          $  32,486
                                                                               =========                          =========

The Plan is unfunded. It is estimated that contributions of approximately $26,000 will be made during the year ending December 31, 2004.

29 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11. BENEFIT PLANS (CONT.'D)

POSTRETIREMENT BENEFITS (CONT'D.)

At and for the years ended December 31, 2003 and 2002, a medical cost trend rate of 6.50% was estimated. Increasing the assumed medical cost trend by one percent in each year would increase the accumulated postretirement benefit obligation as of December 31, 2003 and 2002, by $10,000 and $10,000, respectively, and the aggregate of the service and interest components of net periodic postretirement benefit cost for the years ended December 31, 2003 and 2002, by $700 and $1,000, respectively.

SUPPLEMENTAL EMPLOYEE RETIREMENT PLAN ("SERP")

The Association provides an unfunded SERP for its president. The SERP commenced in August of 1999 and requires the president to work for five additional years at which time the president will collect $93,000 per year for each of the succeeding ten years. Expense for the years ended December 31, 2003 and 2002, was $134,000 and $132,000, respectively. The SERP obligation, which is discounted at seven percent, was $574,000 and $440,000 at December 31, 2003 and 2002, respectively.

RETIREMENT PLAN FOR DIRECTORS

The Association maintains a non-tax qualified Retirement Plan for Directors that provides outside directors who retire after five years of service on the Board and attainment of age 65 with a monthly retirement benefit of sixty percent of monthly directors' fees for 60 months. In the event of the director's death or disability prior to retirement, the director or his surviving spouse will be entitled to a benefit under the plan if the director had otherwise satisfied the age and service requirements prior to death or disability. In the event of a director's death while receiving benefits but before all benefits have been paid to the director, the director's surviving spouse will receive the remaining benefits payments due. If the surviving spouse dies prior to receiving the remaining payments, all obligations of the Association to the director or his spouse will terminate. For the years ended December 31, 2003 and 2002, the cost of the directors' retirement plan to the Association was $30,000 and $30,000, respectively. Accrued retirement plan liability at December 31, 2003 and 2002 was $107,000 and $93,000, respectively.

ESOP

Effective upon conversion, an ESOP was established for all eligible employees. The ESOP used $696,160 of proceeds from a term loan from the Company to purchase 87,020 shares of Company common stock in the initial offering. The term loan from the Company to the ESOP is payable over 20 years. Interest on the term loan is payable monthly, commencing on November 1, 2003, at the prime rate. The Association intends to make discretionary contributions to the ESOP which will be equal to principal and interest payments required from the ESOP on the term loan. Shares purchased with the loan proceeds are initially pledged as collateral for the term loan and are held in a suspense account for future allocation among participants. Contributions to the ESOP and shares released from the suspense account will be allocated among the participants on the basis of compensation, as described by the ESOP, in the year of allocation. During the year ended December 31, 2003, the Association made cash contributions of $14,000 to the ESOP, of which $7,000 was applied to loan principal. At December 31, 2003, the loan had an outstanding balance of $689,000.

The ESOP is accounted for in accordance with Statement of Position 93-6 "Accounting for Employee Stock Ownership Plans", which was issued by the American Institute of Certified Public Accountants. Accordingly, the ESOP shares pledged as collateral are reported as unearned ESOP shares in the consolidated statements of financial condition. As shares are committed to be released from collateral, the Company reports compensation expense equal to the current market price of the shares, and the shares become outstanding for net income per common share computations. Dividends on allocated ESOP shares are recorded as a reduction of retained earnings. Contributions equivalent to dividends on unallocated ESOP shares are recorded as a reduction of debt. ESOP compensation expense was $14,000 for the year ended December 31, 2003.

The ESOP shares are summarized as follows:

Unreleased shares ............................          85,932
Shares committed to be released ..............           1,088
                                                    ----------
Total ........................................          87,020
                                                    ==========
Fair value of unreleased shares ..............      $1,095,633
                                                    ==========

30



FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

12. INCOME TAXES

The Association qualifies as a savings and loan association under the provisions of the Internal Revenue Code and, therefore, was permitted, prior to January 1, 1996, to deduct from taxable income an allowance for bad debts based on eight percent of taxable income before such deduction, less certain adjustments, subject to certain limitations. Beginning January 1, 1996, the Association must calculate its tax bad debt deduction using either the experience or the specific charge off method. Retained earnings at December 31, 2003, include approximately $3,368,000 of such bad debt deductions for which income taxes have not been provided. In addition, deferred New York State and New York City taxes have not been provided on bad debt allowances in the amount of $4,939,000 and $4,988,000, respectively. If such amount is used for purposes other than to absorb bad debts, including distributions in liquidation, it will be subject to income taxes at the then current rate.

The components of income taxes are summarized as follows:

                                                                                         Year Ended December 31,
                                                                              --------------------------------------------
                                                                                 2003                               2002
                                                                              ---------                           --------
Current income tax expense (benefit):
   Federal ...............................................................    $  25,219                           $167,868
   State and city ........................................................       37,702                             31,740
                                                                              ---------                           --------
                                                                                 62,921                            199,608
                                                                              ---------                           --------
Deferred income tax (benefit):
   Federal ...............................................................       (1,653)                            28,157
   State and city ........................................................       15,460                             31,945
                                                                              ---------                           --------
                                                                                 13,807                             60,102
                                                                              ---------                           --------
                                                                              $  76,728                           $259,710
                                                                              =========                           ========

The following table presents a reconciliation between reported income taxes and the income taxes which would be computed by applying the applicable federal income tax rate of 34% to consolidated income before income taxes:

                                                                                    Year Ended December 31,
                                                                        ---------------------------------------------
                                                                            2003                              2002
                                                                        ---------                           --------
Federal income tax expense .........................................    $  53,680                           $205,453
Increases in income taxes resulting from:
  New York State and City taxes,
   net of federal income tax effect ................................       35,087                             42,032
  Surtax exemption .................................................      (13,750)                                --
  Other items                                                               1,711                             12,225
                                                                        ---------                           --------
Effective income tax ...............................................    $  76,728                           $259,710
                                                                        =========                           ========

31 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

12. INCOME TAXES (CONT.'D)

The income tax effects of existing temporary differences that give rise to significant portions of the deferred income tax assets and deferred income tax liabilities are as follows:

                                                                                         December 31,
                                                                         -------------------------------------------
                                                                           2003                               2002
                                                                         --------                           --------
DEFERRED INCOME TAX ASSETS
Allowances for loan losses ........................................      $ 83,389                           $ 49,492
Depreciation ......................................................        35,788                             10,872
Minimum pension liability adjustment ..............................       214,293                            336,732
Deferred compensation .............................................       282,254                            225,434
Other .............................................................        27,795                              1,893
                                                                         --------                           --------
                                                                          643,519                            624,423
                                                                         --------                           --------
DEFERRED INCOME TAX LIABILITIES
Pension and postretirement plan expense ...........................       242,411                             87,069
                                                                         --------                           --------
                                                                          242,411                             87,069
                                                                         --------                           --------
Net deferred income tax asset included in other assets ............      $401,108                           $537,354
                                                                         ========                           ========

13. COMMITMENTS

The Association is a party to financial instruments with off-balance-sheet risk in the normal course of business to meet the financing needs of its customers. These financial instruments include commitments to extend credit and involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the consolidated statements of financial condition. The contract or notional amounts of those instruments reflect the extent of involvement the Association has in particular classes of financial instruments.

The Association's exposure to credit loss in the event of nonperformance by the other party to the financial instrument for commitments to extend credit is represented by the contractual notional amount of those instruments. The Association uses the same credit policies in making commitments and conditional obligations as it does for on-balance-sheet instruments.

Commitments to extend 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. The total commitment amounts do not necessarily represent future cash requirements. The Association evaluates each customer's creditworthiness on a case-by-case basis. The amount of collateral obtained, if deemed necessary by the Association upon extension of credit, is based on management's credit evaluation of the counterparty. Collateral held varies but primarily includes residential and income-producing real estate.

The Association has outstanding various commitments to originate loans as follows:

                                                                                       December 31,
                                                                       ---------------------------------------------
                                                                           2003                               2002
                                                                       ----------                         ----------
Mortgage loans ...................................................     $1,035,000                         $2,579,000
Secured credit cards .............................................        180,000                            194,000
Purchase of multi-family loans ...................................      1,200,000                                 --
                                                                       ----------                         ----------
                                                                       $2,415,000                         $2,773,000
                                                                       ==========                         ==========

32


FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

13. COMMITMENTS (CONT'D.)

At December 31, 2003, the outstanding mortgage loan commitments included $1,035,000 for adjustable rate loans with initial rates ranging from 5.25% to 6.00% and a commitment to purchase $1,200,000 of adjustable rate multi-family loans with an initial rate of 7.25%. Secured credit card commitments were for loans at a fixed rate of 21.00%.

At December 31, 2002, the outstanding mortgage loan commitments consisted of $2,579,000 for fixed rate loans with interest rates ranging from 5.50% to 7.47%. Secured credit card commitments were for loans at a fixed rate of 21.00%.

Rentals, including related expenses, under long-term operating leases for certain branch offices amounted to approximately $158,000 and $154,000 for the years ended December 31, 2003 and 2002, respectively. At December 31, 2003, the minimum rental commitments under all noncancellable leases with initial or remaining terms of more than one year are as follows:

December 31,                                          Rent
------------                                       --------
2004 ..........................................    $157,200
2005 ..........................................     161,000
2006 ..........................................     117,200
2007 ..........................................      75,500
2008 ..........................................      76,400
2009 ..........................................      57,300
                                                   --------
                                                   $644,600
                                                   ========

The Company and the Association also have, in the normal course of business, commitments for services and supplies. Management does not anticipate losses on any of these transactions.

14. CONTINGENCIES

The Company and the Association are parties to litigation which arises primarily in the ordinary course of business. In the opinion of management, the ultimate disposition of such litigation should not have a material effect on the consolidated financial position or operations of the Company.

15. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS

The fair value of a financial instrument is defined as the amount at which the instrument could be exchanged in a current transaction between willing parties, other than a forced or liquidation sale. Significant estimations were used for the purposes of this disclosure. Estimated fair values have been determined by the Association using the best available data and estimation methodology suitable for each category of financial instruments. Fair value estimates, methods and assumptions are set forth below for the financial instruments.

CASH AND CASH EQUIVALENTS AND ACCRUED
INTEREST RECEIVABLE

The carrying amounts for cash and cash equivalents and accrued interest receivable approximate fair value because they mature in three months or less.

SECURITIES

The fair value of mortgage-backed and investment securities held to maturity are based on quoted market or dealer prices, if available. If quoted market or dealer prices are not available, fair value is estimated using quoted market prices for similar securities.

LOANS RECEIVABLE

Fair value is estimated by discounting future cash flows, using the current rates at which similar loans would be made to borrowers with similar credit ratings and for the same remaining maturities, of such loans.

DEPOSITS

The fair value of demand deposit, passbook and club accounts is equal to the amount payable on demand at the reporting date. The fair value of certificates of deposit is estimated using rates currently offered for deposits of similar remaining maturities. The fair value estimates do not include the benefit that results from the low-cost funding provided by deposit liabilities compared to the cost of borrowing funds in the market.

33 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

15. ESTIMATED FAIR VALUE OF FINANCIAL INSTRUMENTS (CONT.'D)

DEPOSITS (CONT'D.)

The fair value of commitments is estimated using fees currently charged to enter into similar agreements taking into account the remaining terms of the agreements and the present creditworthiness of the counterparties. For fixed rate loan commitments, fair value also considers the difference between current levels of interest and the committed rates.

The carrying values and estimated fair values of financial instruments are as follows:

                                                                                 December 31,
                                                       --------------------------------------------------------------
                                                                    2003                            2002
                                                       ----------------------------        --------------------------
                                                                                (IN THOUSANDS)
                                                        Carrying         Estimated         Carrying          Estimated
                                                         Amount          Fair Value         Amount          Fair Value
                                                       ---------         ----------        --------         ----------
FINANCIAL ASSETS
Cash and cash equivalents ..........................    $ 29,260         $ 29,260          $ 12,230         $ 12,230
Investment securities held to maturity .............      14,212           14,309            33,855           33,939
Mortgage-backed securities held to maturity ........       5,521            5,629             2,002            2,099
Loans receivable ...................................      90,571           93,534            90,276           92,592
Accrued interest receivable ........................         570              570               509              509

FINANCIAL LIABILITIES
Deposits ...........................................     126,032          128,047           131,338          132,552

COMMITMENTS
To originate and purchase loans ....................       2,415            2,415             2,773            2,773
To fund loans in process ...........................         647              647             1,774            1,774

The fair value estimates are made at a discrete point in time based on relevant market information and information about the financial instruments. Because no market exists for a significant portion of the 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 factors. 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.

In addition, fair value estimates are based on existing on-and-off balance sheet financial instruments, without attempting to estimate the value of anticipated future business, and exclude the value of assets and liabilities that are not considered financial instruments. Other significant assets and liabilities that are not considered financial assets and liabilities include 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 any of the estimates.

Finally, reasonable comparability between financial institutions may not be likely due to the wide range of permitted valuation techniques and numerous estimates which must be made given the absence of active secondary markets for many of the financial instruments. This lack of uniform valuation methodologies introduces a greater degree of subjectivity to these estimated fair values.

34


FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

16. PARENT ONLY FINANCIAL INFORMATION

The Company operates its wholly owned subsidiary, the Association. The earnings of the Association are recognized by the Company under the equity method of accounting. The following are the condensed financial statements for the Company (Parent Company only) as of and for the period ended December 31, 2003. The Company had no earnings prior to October 17, 2003.

CONDENSED STATEMENT OF FINANCIAL CONDITION

December 31,
2003

ASSETS

Cash and cash equivalents ...............     $   318,201
Investment in the Association ...........      14,620,714
ESOP loan receivable ....................         689,352
                                              -----------
   Total assets .........................     $15,628,267
                                              ===========
LIABILITIES AND STOCKHOLDERS' EQUITY

Income taxes payable ....................     $     3,050
Stockholders' equity ....................      15,625,217
                                              -----------
   Total liabilities and
      stockholders' equity ..............     $15,628,267
                                              ===========

CONDENSED STATEMENT OF INCOME

                                         From Inception
                                       October 17, 2003 to
                                        December 31, 2003
                                      --------------------
Interest ..........................          $  7,553
Equity in undistributed earnings
   of Association .................            38,034
                                             --------
Income before income taxes ........            45,587
Income taxes ......................             3,050
                                            ---------
Net income ........................         $  42,537
                                            =========

CONDENSED STATEMENT OF CASH FLOWS
From Inception
October 17, 2003 to
December 31, 2003

CASH FLOWS FROM OPERATING ACTIVITIES

Net income .........................       $    42,537
Equity in earnings of Association ..           (38,034)
Increase in other liabilities ......             3,050
                                           -----------

   Net cash provided by
      operating activities .........             7,553
                                           -----------
INVESTING ACTIVITIES

Net increase in loan receivable
   from ESOP .......................          (689,352)
Purchase of 100% of the outstanding
   stock of the Association ........        (6,809,748)
                                           -----------
  Net cash (used) in
      investing activities .........        (7,499,100)
                                           -----------
FINANCING ACTIVITIES

Net proceeds from sale of
   common stock ....................         7,809,748
                                           -----------
   Net cash provided by
      financing activities .........         7,809,748
                                           -----------
Net increase in cash and
   cash equivalents ................           318,201
Cash and cash equivalents--
   beginning .......................                --
                                           -----------
Cash and cash equivalents--
   ending ..........................       $   318,201
                                           ===========

Supplemental disclosure of non-cash activities:

   Equity of Association
      at inception ....................       $ 8,309,588
                                              ===========


                                       35                     [ART WORK OMITTED]
--------------------------------------------------------------------------------


FLATBUSH FEDERAL BANCORP, INC.

FLATBUSH FEDERAL BANCORP, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

17. QUARTER FINANCIAL DATA (UNAUDITED)

YEAR ENDED DECEMBER 31, 2003

                                                          First            Second            Third            Fourth
                                                         Quarter           Quarter          Quarter           Quarter
                                                       ---------         ---------         ---------        ----------
                                                                    (IN THOUSANDS EXCEPT PER SHARE DATA)
Interest income ....................................     $ 1,726        $   1,665           $ 1,611          $ 1,720
Interest expense ...................................         643              579               532              517
                                                         -------        ---------           -------          -------
  Net interest income ..............................       1,083            1,086             1,079            1,203
                                                         -------        ---------           -------          -------
Provision for loan losses ..........................          --                1                 7               --
Non-interest income ................................          78               76                74               57
Non-interest expense ...............................       1,126            1,141             1,112            1,191
Income taxes .......................................          17               12                21               27
                                                         -------        ---------           -------          -------
Net income .........................................     $    18        $       8           $    13           $   42
                                                         =======        =========           =======           ======
Net income per common
  share: Basic/diluted .............................     N/A (1)          N/A (1)           N/A (1)           $ 0.02
                                                         =======        =========           =======           ======

YEAR ENDED DECEMBER 31, 2002

                                                          First           Second             Third           Fourth
                                                         Quarter          Quarter           Quarter          Quarter
                                                        --------         ---------         ---------         --------
                                                                               (IN THOUSANDS)

Interest income ....................................     $ 1,992        $   1,930           $ 1,908          $ 1,816
Interest expense ...................................         766              673               665              700
                                                         -------        ---------           -------          -------
  Net interest income ..............................       1,226            1,257             1,243            1,116
                                                         -------        ---------           -------          -------
Provision for loan losses ..........................           1                1                --                1
Non-interest income ................................          65               71                81               93
Non-interest expense ...............................       1,103            1,125             1,130            1,201
Income taxes .......................................          82              113                89              (24)
                                                         -------        ---------           -------          -------
Net income .........................................     $   105        $      89           $   105          $    31
                                                         =======        =========           =======          =======
Net income per common
   share: Basic/diluted ............................      N/A(1)           N/A(1)            N/A(1)           N/A(1)
                                                         =======        =========           =======          =======

(1) FLATBUSH FEDERAL BANCORP, INC. CONVERTED TO STOCK FORM ON OCTOBER 17, 2003.

36



DIRECTORS AND EXECUTIVE OFFICERS

DIRECTORS
Anthony J. Monteverdi
CHAIRMAN OF THE BOARD,
PRESIDENT AND CHIEF EXECUTIVE OFFICER,
FLATBUSH FEDERAL BANCORP, INC. AND
FLATBUSH FEDERAL SAVINGS AND LOAN ASSOCIATION

Jesus R. Adia
EXECUTIVE VICE PRESIDENT,
FLATBUSH FEDERAL BANCORP, INC. AND
FLATBUSH FEDERAL SAVINGS AND LOAN ASSOCIATION

D. John Antoniello
PRESIDENT OF ANBRO SUPPLY COMPANY, AN
INDUSTRIAL SUPPLY COMPANY

John F. Antoniello
RETIRED, FORMER PRESIDENT OF ANBRO SUPPLY COMPANY

Patricia Ann McKinley
VICE PRESIDENT OF TNS INTERSEARCH, A MARKET
RESEARCH COMPANY

Alfred S. Pantaleone
RETIRED, FORMERLY DEPUTY EXECUTIVE DIRECTOR OF
THE NEW YORK CITY BOARD OF ELECTIONS

ANTHONY V. RUMOLO
SELF EMPLOYED PENSION AND BUSINESS CONSULTANT

Charles J. Vorbach
PRESIDENT OF JOHN L. VORBACH CO., INC., AN INSURANCE BROKERAGE AND CONSULTING BUSINESS

EXECUTIVE OFFICERS
Anthony J. Monteverdi
CHAIRMAN, PRESIDENT AND CHIEF EXECUTIVE OFFICER

Jesus R. Adia
EXECUTIVE VICE PRESIDENT

John S. Lotardo
CHIEF FINANCIAL OFFICER AND CONTROLLER

37 [ART WORK OMITTED]


FLATBUSH FEDERAL BANCORP, INC.

SHAREHOLDER INFORMATION

ANNUAL MEETING

The Annual Meeting of Shareholders will be held at 2146 Nostrand Avenue, Brooklyn, NY 11210 on April 29, 2004 at 11:00 a.m.

STOCK LISTING
Over-the-Counter Bulletin Board under the symbol "FLTB"

SPECIAL COUNSEL
Luse Gorman Pomerenk & Schick, P.C.
5335 Wisconsin Avenue, NW, Suite 400
Washington, D.C. 20015

INDEPENDENT AUDITORS
Radics & Co., LLC
55 US Highway 46 East
Pine Brook, NJ 07058

TRANSFER AGENT AND REGISTRAR
Registrar and Transfer Company
10 Commerce Drive
Cranford, NJ 07016
(800) 368-5948

Please contact our transfer agent directly for assistance in changing your address, elimination of duplicate mailing, transferring stock, or replacing lost, stolen or destroyed stock certificates.

ANNUAL REPORT ON FORM 10-KSB
A copy of the Company's Form 10-KSB for the fiscal year ended December 31, 2003 as filed with the Securities and Exchange Commission is available without charge to shareholders by written request to the Company. It may also be accessed on our website at: WWW.FLATBUSH.COM

38



MARKET INFORMATION

The Company's Common Stock is traded on the over-the-counter bulletin board under the symbol "FLTB."

The following table sets forth the range of the high and low bid prices of the Company's Common Stock since its initial trading day of October 21, 2003, and is based upon information provided by Wall Street City. The Company has not paid any dividends since the completion of its initial public offering on October 17, 2003.

                                                    PRICES OF COMMON STOCK
                                                   -------------------------
                                                     HIGH              LOW
                                                   -------          -------
CALENDAR QUARTER ENDED (1)
December 31, 2003 ..............................    $16.00           $11.96

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

(1) THE COMPANY'S COMMON STOCK BEGAN TRADING ON OCTOBER 21, 2003.

As of December 31, 2003, the Company had 1,810 stockholders of record.

On August 13, 2003, the Company's Registration Statement on Form SB-2 went effective with the Securities and Exchange Commission for the registration of 1,087,756 shares of its common stock, par value $.01 per share. The net proceeds to both Flatbush Federal Bancorp and Flatbush Federal from this offering were $7.1 million.

39 [ART WORK OMITTED]


NOTES



[BLANK PAGE]


FLATBUSH FEDERAL
BANCORP, INC.

2146 NOSTRAND AVENUE
BROOKLYN, NY 11210


EXHIBIT 14

CODE OF ETHICS


CODE OF ETHICS
FOR CHIEF EXECUTIVE OFFICER AND SENIOR FINANCIAL OFFICERS
OF FLATBUSH FEDERAL BANCORP, INC.

It is the policy of Flatbush Federal Bancorp, Inc. (the "Company") that the Chief Executive Officer ("CEO") and Chief Financial Officer ("CFO") adhere to and advocate the following principles governing their professional and ethical conduct in the fulfillment of their responsibilities:

1. Act with honesty and integrity, avoiding actual or apparent conflicts between his or her personal, private interests and the interests of the Company, including receiving improper personal benefits as a result of his or her position.

2. Perform responsibilities with a view to causing periodic reports and other documents filed with the SEC to contain information which is accurate, complete, fair and understandable.

3. Comply with laws of federal, state and local governments applicable to the Company, and the rules and regulations of private and public regulatory agencies having jurisdiction over the Company.

4. Act in good faith, responsibly, with due care, and diligence, without misrepresenting or omitting material facts or allowing independent judgment to be compromised.

5. Respect the confidentiality of information acquired in the course of the performance of his or her responsibilities except when authorized or otherwise legally obligated to disclose. Do not use confidential information acquired in the course of the performance of his or her responsibilities for personal advantage.

6. Proactively promote ethical behavior among subordinates and peers.

7. Use corporate assets and resources employed or entrusted in a responsible manner.

8. Do not use corporate information, corporate assets, corporate opportunities or one's position with the Company for personal gain. Do not compete directly or indirectly with the Company.

9. Comply in all respects with the Company's Code of Business Conduct and Ethics.

10. Advance the Company's legitimate interests when the opportunity arises.

11. Promptly report violations of this Code of Ethics to the CEO, CFO or the Company's Board of Directors.


The Board of Directors shall have the sole and absolute discretionary authority to approve any deviation or waiver of any provision of the Code of Ethics. Any waiver shall be promptly disclosed through a filing with the SEC on Form 8-K. Any changes to the Code of Ethics shall be promptly disclosed. It is also the Policy of Flatbush Federal Bancorp, Inc. that the CEO and CFO of the Company acknowledge and certify to the foregoing annually and file a copy of such certification with each of the Audit Committee and the Board of Directors.

2

FLATBUSH FEDERAL BANCORP, INC.
CODE OF BUSINESS CONDUCT AND ETHICS

SECTION 1 - OVERVIEW

1.1 PURPOSE OF THE CODE

This Code of Business Conduct and Ethics ("Code") is intended to deter wrongdoing and promote:

o Honest and ethical conduct, including the ethical handling of actual or apparent conflicts of interest between personal and professional relationships;

o Full, fair, accurate timely and understandable disclosure in documents the Company files with, or submits to, the Securities and Exchange Commission and in all public communications made by the Company'

o Compliance with applicable governmental laws, rules and regulations;

o Prompt internal reporting to designated persons of violations of the Code; and

o Accountability for adherence to the Code.

1.2 APPLICATION OF THE CODE

The Code applies to all directors (where applicable), officers and employees of Flatbush Federal Bancorp, Inc. and its affiliates (the "Company"). The Code applies to all employee decisions and activities within the scope of employment, or when representing the Company in any capacity. A COPY OF THE CODE WILL BE INCLUDED IN THE ORIENTATION PACKAGE PROVIDED TO NEW EMPLOYEES. Following review of the Code, new employees will be asked to sign a written confirmation that they have reviewed the Code in its entirety, and agree to adhere to its provisions. Existing employees will be asked to review the Code each time it is revised, and will periodically receive training on the Code from the Corporate Training Department. All Bank managers should be familiar with the requirements of the Code, and should encourage employees to apply the Code to their daily activities and decisions, and to seek guidance from the appropriate individuals when additional information or explanation is needed. Each executive officer and director shall affirm annually to the entire board of directors that the executive officer or director has read and complied with the Code, and that they do not know of any unreported violations of the Code.

1.3 OBTAINING GUIDANCE

If you need additional explanation regarding a particular provision of the Code, or if you need guidance in a specific situation, please contact you immediate supervisor. If you are uncomfortable speaking to you immediate supervisor, or if you require additional guidance after


having consulted with you supervisor, you are encouraged to contact any of the following individuals:

COMPLIANCE OFFICER
ROBERT CARRANO (718) 677-4412 (EMAIL: RCARRANO@FLATBUSHFED.COM)

HUMAN RESOURCES
DONNA BUENCAMINO (718) 677-4417 (EMAIL: DONNAB@FLATBUSHFED.COM)

You may contact any manager or the Human Resources Department for guidance on any sensitive personal matter, such as possible discrimination or harassment.

1.4 REPORTING VIOLATIONS OF THE CODE

Acting with the highest standard of ethics and integrity is critical to the success of our Bank, and must be reflected in our daily decisions and actions. It is the duty and responsibility of each employee and director to understand and adhere to the principles provided in the Code so that potential issues may be effectively and efficiently resolved and the valuable reputation of the Company preserved. Any known or suspected violation of the Code must be promptly reported. This includes violations or possible violations involving you, another employee, including managers, or an agent acting on behalf of the Company. Any violation of law, rule or regulation applicable to the Company and/or corporate policy is also a violation of this Code. Violations of the Code may result in disciplinary action including, in severe situations, immediate termination of employment.

If you know of or suspect a violation of the Code, including actions or failures to act, immediately report the matter to your manager, the compliance designee of you business unit, or any of the persons listed in Section 1.3. Concerns or complaints regarding accounting, internal accounting controls or auditing matters that arise in the ordinary course of business and that cannot be resolved with your immediate supervisor should be directed to the Compliance Officer at the number and e-mail, address in Section 1.3. If you are not comfortable reporting a known or suspected violation in person you may contact ROBERT CARRANO AT (718) 677-4412 OR DONNA BUENCAMINO AT (718) 677-4417 to leave a confidential message.

In addition, concerns regarding questionable accounting, internal accounting controls or auditing matters may be made directly to the Chairman of the Audit Committee by calling ANTHONY RUMOLO AT 1-(732) 842-3430.

All concerns or complaints will be promptly investigated and appropriate action taken. No person expressing concerns or complaints will be subject to any disciplinary or other adverse action by the Company absent a knowingly false report. All concerns or complaints may be made anonymously and will remain confidential. Please provide sufficient information to allow parties to properly investigate your concerns or complaints. The Company will retain a record of all concerns and complaints, and the results of its investigations, for five years.

2

SECTION 2 - CONFIDENTIALITY OF INFORMATION

2.1 GENERAL

Every employee has a strict responsibility to safeguard all confidential Bank information entrusted to (or known by) him or her. Each employee must respect and maintain confidentiality regarding the transactions and affairs of the Company.

A customer's financial or personal information is strictly confidential and must never be used or disclosed in an improper or inappropriate manner. This information may not be used as a basis for personal investment decisions. Employees must treat confidential customer information in accordance with the provisions of the Code as well as FLATBUSH FEDERAL'S PRIVACY POLICY.

Financial information about the Company is not to be given to persons outside the Company unless it has been reported to the shareholders or has otherwise been made available to the public. Exceptions to this general policy include disclosure to attorneys, accountants and other professionals working on behalf of the Company, as well as regulatory examiners. Any and all subpoenas of or for information received by an employee shall be forwarded to the President and Chief Executive Officer for review and response.

All employees must also comply with the provisions of the Company's Insider Trading Policy, which details the responsibilities of all employees of the Company arising from the Company's status as a public company under the federal securities laws and the federal deposit insurance corporation. Employees possessing information that could influence decisions regarding the purchase or sale of Bank stock must take precautions to ensure that this information is not inappropriately shared with others, including other employees. Employees with material nonpublic information cannot buy or sell Bank stock. For a more detailed explanation of your obligations, please refer to the Company's Insider Trading Policy.

This section also applies to information inadvertently received by employees, including e-mails, facsimile transmissions, all types of mail, including inter-office mail, and all other forms of written, verbal or electronic communications.

2.2 EXAMPLES OF CONFIDENTIAL INFORMATION

o The identity of customers and potential customers and their personal, business and financial information;
o Non-public business and financial information of the Company;
o Personal information regarding any employee of the Company;
o Personal or non-public business information regarding any supplier, vendor or agent of the Company;
o Information related to, including the identity of, potential candidates for mergers and acquisitions;
o Information regarding the Company's business strategies, plans or proposals;
o Information related to computer software programs, whether proprietary or standard'

3

o Information related to documentation systems, information databases, customized hardware or other information systems and technological developments;
o Manuals, processes, policies, procedures, compositions, opinion letters, ideas, innovations, inventions, formulas and other proprietary information belonging to the Company or related to the Company' activities;
o Security information, including without limitation, policies and procedures, passwords, personal identification numbers (PINs) and electronic assess keys'
o Communications by, to and from regulatory agencies;
o Certain communications with or from attorneys for the Company, whether internal or external; and
o Any other information which may be deemed confidential, or which may be protected according to the Company's Privacy Policy.

2.3 EXAMPLES OF MATERIAL INSIDE INFORMATION

Generally material inside information is defined as any information that is confidential in nature, and that a reasonable investor would likely consider important in deciding whether to buy, sell, or hold the Company's stock. The following types of information, if not generally known or publicly announced, should be considered material inside information and treated according to the provisions of this Code and the Company's Insider Trading Policy:

o Proposals or plans for mergers and acquisitions;
o Earnings estimates or results, whether for the month, quarter or year;
o Determinations as to cash or stock dividends to be paid by the Company;
o New product innovation, development or implementation;
o Major litigation, adverse regulatory proceeding or material threat of either event;
o Significant operational issues, including changes reserves for losses and loss adjustment expenses;
o Significant expansion of operations, whether geographic or otherwise, or the curtailment of current or future planned operations; and
o Any other information which, if known, would likely influence the decisions of investors

SECTION 3 - CONFLICTS OF INTEREST

3.1 GENERAL

Our ability to act fairly and with integrity is critical in maintaining the trust we have established with our customers, our shareholders, our suppliers and vendors, our regulators and the communities we serve. Everyone must avoid any action or situation that conflicts with the interests of the Company or its customers, or which gives the appearance of a conflict. The appearance of a conflict can at times be as damaging as an actual conflict, and can diminish the valuable relationships we have developed with others. We should consistently conduct ourselves in the best interests of the Company's its customers, shareholders and employees, and should avoid situations, which have the potential to impair or affect independence and objective judgment. Any potential conflict of interest must be approved in advance by the Company's

4

COMPLIANCE OFFICER listed in Section 1.3. If it involves a director or executive officer, the matter must be approved in advance by the board of directors.

3.2 PERSONAL OR RELATED BUSINESS OPPORTUNITIES

Directors and employees must avoid conflicts involving business opportunities which may arise as a result of their service or employment with the Company. These conflicts not only damage the Company's reputation but also may constitute criminal violations of federal law. The following are brief guidelines regarding improper business opportunities or relationships that must be reported. These guidelines are not intended to be the only business situations that may involve a conflict of interest.

o Accepting a business opportunity from someone doing business with or wanting to do business with the Company that (1) is not available to other individuals on similar terms; or (2) is made available to you because of your position with the Company.

o Personally accepting a business opportunity that belongs to the Company.

o Engaging in a business opportunity that competes with the Company, whether directly or indirectly.

o Engaging in a business opportunity with the Company through an entity in which the employee or director has an undisclosed interest.

Employees and directors must disclose to the COMPLIANCE OFFICER if a relative or business associate of the employee or the director provides or is seeking to provide goods or services to the Company.

3.3 EMPLOYMENT OUTSIDE OF THE COMPANY

Outside employment may compromise an employee's judgment or impede the employee's ability to act in the Company's best interest. Accordingly, full-time employees may not work full-time for another employer. A part-time employee may work for another employer, and a full-time employee may work part-time for another employer WITH THE WRITTEN APPROVAL OF HIS/HER CURRENT SUPERVISOR provided that such employment does not place the employee in a position of competition with the Company, whether direct or indirect.

3.4 PREFERENTIAL TREATMENT IN PROVIDING SERVICES

Every customer and employee is entitled to respect, courtesy and equality. Employees must provide the highest level of professionalism and service on a consistent and equal basis. The following are guidelines on how to avoid referential treatment of certain individuals or businesses.

5

o Employees must avoid favoring the interests of certain customers, suppliers or other employees. All standard practices, policies and procedures apply to all similarly situated individuals and the general public.

o Employees must avoid giving preferential treatment to a director, employee, customer, supplier or others because of a personal relationship.

o Employees must avoid the appearance of, or actual preferential treatment for themselves, relatives, friends or business associates. Employees may not be involved in Bank matters regarding their own business or the business of their relatives, friends or business associates. In these situations, employees, should have an unrelated employee handle the matter.

3.5 GIFTS TO AND FROM DIRECTORS AND EMPLOYEES

Directors and employees are discouraged from accepting gifts of any kind in their capacity as a representative or an employee of the Company. Soliciting or accepting anything of value in connection with a business transaction may be a violation of law, with penalties including both monetary fines and imprisonment. A director or employee, however, is permitted to accept gifts of nominal value, except if the gift would affect, or may be perceived to affect, the judgment or objectivity of that individual of where there is an intention to influence or reward any business decision or transaction, whether before or after the decision is discussed or consummated. GIFTS EXCEEDING $100.00 IN VALUE MUST BE REPORTED TO THE COMPLIANCE OFFICER WITHIN TEN (10) DAYS OF RECEIPT.

We recognize the following exceptions to the prohibition on accepting of gifts, which are listed below and which would not violate this Code:

o MEALS AND ENTERTAINMENT. Employees may periodically give or receive meals, refreshments, or other forms of entertainment, including tickets to sporting events, etc., if:

o The items are of reasonable value;
o The purpose of the meeting or attendance at the event is business related; and
o The expense would be paid by the Company as a reasonable business expense if not provided by another party.

o ADVERTISING AND PROMOTIONAL MATERIALS. Employees may occasionally accept or give advertising or promotional materials of nominal value, such as pens, pencils, notepads, calendars, etc. Gifts of promotional and advertising materials should not exceed $100.00 in value.

o CASH AND PERSONAL GIFTS. Gifts to employees from customers generally are intended as sincere expressions of friendship and appreciation based on the personal relationships that often develop in the normal conduct of business. GIFTS OF CASH, IN ANY AMOUNT, and any other gifts valued in excess of $100.00, whether

6

in the form of food, merchandise, unusual discounts, entertainment or the use of customer or supplier facilities, SHOULD BE COURTEOUSLY DECLINED as contrary to Bank policy. Properly handled, this can be done without offense. GIFTS OF CASH INCLUDE CASH EQUIVALENTS SUCH AS GIFT CERTIFICATES, CHECKS, MONEY ORDERS, SECURITIES OR OTHER ITEMS THAT MAY READILY BE CONVERTED TO CASH. Acceptance of gifts, gratuities, amenities or favors based on obvious family or personal relationships (such as those between the parents, children or spouse of a corporation official) where the circumstances make it clear that those relationships, rather than the business of the corporation, are the motivating factor are acceptable.

o GIFTS REWARDING SERVICE OR ACCOMPLISHMENT. Employees may accept gifts from a civic, charitable or religious organization specifically related to the employee's service or accomplishment.

o DISCOUNTS OR REBATES. Employees may take advantage of discounts on the Company's products or services if they are offered to all employees generally. Employees may also periodically accept discounts or rebates on merchandise or services from a customer or supplier, provided that such discounts or rebates are offered with the same terms and conditions to all other employees, and the value of such discounts or rebates does not exceed $100.00. This limitation does not apply to discounts or rebates widely available to the general public.

3.6 GIFTS TO GOVERNMENT OFFICIALS.

Various laws and regulations impose certain restrictions on giving anything of value (including office space, meals, transportation, etc.) to elected and appointed officials, including employees of the Company's regulatory agencies. Registered lobbyists are subject to additional restrictions. Employees should consult CFO, JOHN LOTARDO AT (718) 677-4411 before entertaining or providing goods or services to these individuals.

3.7 MEMBERSHIPS ON CORPORATE BOARDS OR ADVISORY COMMITTEES

If you are considering accepting an invitation to serve as a board member of an outside company, advisory board, committee or agency, you must first obtain appropriate approval from CHAIRMAN, PRESIDENT AND C.E.O. ANTHONY J. MONTEVERDI.

The Company's consent is not required for membership on the boards of charitable or community organizations, as long as such activity does not conflict or interfere with your duties as a Bank employee and does not reflect negatively on the Company.

In general, it is permissible to serve as a director (or in a substantially similar capacity) of another company only under the following circumstances:

o The other company must not be a competitor of the Company or be engaged in a business that enhances the marketability of or otherwise supports the products or services of a competitor of the Company.

7

o If the company is one in which the Company has invested, the prior consent of the President and Chief Executive Office of the Company must be obtained.
o You must not make, participate in or influence decisions on behalf of the Company that relate to the Company's relationship with the other company.
o The company's business must not be illegal, immoral or otherwise reflect negatively on the Company.

3.8 OTHER POTENTIAL CONFLICTS OF INTEREST

No statement of policy can address all situations that may present a conflict of interest for employees. The Company must rely on the character, integrity and judgment of its employees to avoid those situations that may create a conflict of interest, or the appearance of a conflict. In situations not specifically addressed in this Code, or in instances in which employees need additional guidance or explanation regarding a particular situation, employees are encouraged to consult their immediate supervisor, or to contact one of the individuals referenced in Section 1.3 of this Code.

SECTION 4 - USE OF BANK PROPERTY AND BANK TIME

4.1 GENERAL

In order to maintain our efficient operation, all Bank property should be closely protected and used primarily for business-related purposes. This limitation includes, but is not limited to, the following:

o Employees' use of Bank technology, including voicemail, electronic mail, facsimiles, internet and other electronic communication should be primarily for business-related purposes, and should be used in a manner that does not adversely affect the Company's reputation or that of its employees:

o Employees should exercise caution in safeguarding all electronic programs and technology, date and communications, including any and all information accessed inadvertently or in error;

o Employees should exercise a reasonable amount of caution in ensuring the physical security of Bank property, including laptop computers, mobile telephones, pagers and other mobile equipment belonging to the Company, especially when such property is used off Bank premises;

o Employees should not use, modify or provide access to Bank property, including facilities, records technology, data and documentation, except as authorized in the course of employment; and

o Employees are prohibited from creating or using unlicensed copies of computer software programs, whether proprietary or standard.

8

4.2 USE OF INTELLECTUAL PROPERTY

Any and all innovations created by a Bank employee in his/her capacity as an employee become the exclusive property of the Company, and cannot be used for any other purpose without the express prior written consent of the Company. These innovations are generally considered "intellectual property," which belong exclusively to the Company, and include, but are not limited to, the following examples:

o Innovations in products and services, whether actually developed and implemented during the employee's tenure with the Company;

o All forms of expression prepared by employees of the Company in the course of employment, including those committed to paper, e-mail, facsimile transmissions, computer memory, audio, video or other tangible medium;

o Any work product of any employee created or developed in the course of employment which qualifies as an invention for patent protection;

o All confidential information such as computer software programs, manuals, handbooks, documentation, customer lists or databases, client profiles or marketing strategies and plans; and

o All Bank names, trademarks, servicemarks, product names, program names and other forms of identification.

4.3 REMOVAL OF BANK PROPERTY

The improper removal of Bank property from the premises is prohibited. This includes unauthorized disclosure or transmittal of Bank information or Bank records or materials to outside parties. Upon termination of employment with the Company, employees are required to return all Bank property to the Company. This includes intellectual property, described in Section 4.2 above, all hard copy and computer stored information data and documentation, whether originals or copies, customer lists and databases, computer hardware and software, statistical or other scientific analysis, product pricing information, including formulas and models, financial data and analysis, cellular telephones and pagers, corporate credit cards and telephone access cards, facilities access cards and keys and any other Bank information or property obtained or acquired during an employee's tenure with the Company. To the extent permitted by applicable law, the Company reserves the right to withhold compensation or other payments from employees until all property has been returned.

4.4 USE OF BANK TIME

During working hours and during any period of time that any employee is utilizing Bank facilities or equipment, employees should devote substantially all of the employee's time to his/her employment duties.

9

4.5 REBATES OR REFUNDS TO BANK

Payments to or by employees in the nature of a bribe or kickback are strictly prohibited. Any rebate, refund or any form of compensation not specifically provided by or authorized by the Company, received either directly or through a third party and paid either to or by employees are prohibited. Bank policy permits employees to retain miles or points earned from airlines, hotels, car rental agencies, etc., for personal use, and therefore miles or points are excluded from the requirements of this provision.

4.6 ACCOUNTING PRACTICES

All employees are expected to observe and comply with generally accepted accounting principles, the system of internal controls and disclosure controls and procedures established by the Company and provisions of the federal securities laws requiring that corporate books and records accurately and fairly reflect in reasonable detail the financial condition and results of operations of the Company. Bank policies reflect in reasonable detail the financial condition and results of operations of the Company. Bank policies are intended to promote full, fair, accurate, timely and understandable disclosure in reports and documents filed with, or submitted to the SEC and in the Company's public statements. In furtherance of these requirements, employees must practice the following;

o No false, misleading or artificial entries shall be made on corporate books, records and reports for any reason;

o No undisclosed or unrecorded corporate funds or assets shall be established for any purpose; and

o No payments from corporate funds or other assets shall be approved or be made with the intention or understanding that any part of such payment will be used for any purpose other than that described by the documents supporting the payment. All payments must be supported with appropriately approved purchase orders, invoices or receipts, expense reports or other customary documents, all in accordance with established policy.

In accordance with the rules promulgated by the SEC under the Sarbanes-Oxley Act of 2002, it is unlawful for any officer or director of the Company or any other person acting under the direction of such person, to take any action to fraudulently influence, coerce, manipulate, or mislead any independent public or certified accountant engaged in the performance of any audit of the Company's financial statements for the purpose of rendering such financial statements materially misleading.

10

SECTION 5 - POLITICAL, GOVERNMENTAL AND NON-PROFIT CONTRIBUTIONS AND ACTIVITIES

5.1 GENERAL

Employees are encouraged to actively participate in our government and political processes. However, participation must be in the employees and agents of the Company who have been formally engaged to act on behalf of the Company may participate in political activities in that capacity.

No employee may make a contribution on behalf of the Company, or offer the use of Bank facilities, equipment or personnel in connection with any political party, candidate or election, whether partisan or non-partisan.

5.2 HOLDING PUBLIC OFFICE

Generally, state and local governments have specific rules governing the employment of individuals seeking or holding public office. Employees may be permitted to serve in either an elected or appointed capacity for a political or governmental office so long as those duties do not conflict with the employee's duties and responsibilities with the Company. Employees who wish to run for an elected political office or be appointed to a government position must obtain approval of the Company. If approval is granted, the following guidelines will apply:

o Any employee also serving as a public official will not be reimbursed by the Company for any expense incurred in seeking or holding public office.

o Any employee also serving as a public official may not use the Company's facilities or resources, including Bank time, to perform any activity related to the employee's public office, including activities related to election and campaigning; and

o Any employee also serving as a public official, or seeking to be elected or appointed to any public position, must exercise reasonable care and judgment in avoiding the appearance of sponsorship or endorsement by the Company's names, trademarks or servicemarks, in advertising or campaign materials, or in any other form of communication or correspondence.

5.3 PARTICIPATION IN NON-PROFIT ORGANIZATIONS

Employees are encouraged to actively participate in non-profit organizations that support the communities and customers served by the Company. The Company provides many opportunities for its employees to participate in non-profit services and events, and also encourages employees to participate in activities beyond those sponsored or promoted by the Company.

In instances in which an individual participates in non-profit activities or services in their capacity as an employee of the Company, employees must do so with the same level of ethics,

11

professionalism and integrity exercised in the workplace. This includes a duty to avoid situations that may present a conflict of interest or the appearance of a conflict. Employees must not represent that they are making decisions on behalf of the Company. Any pledge or gesture of the Company's support or participation in a non-profit organization must receive advance approval from JESUS ADIA AT (718) 677-4425 or by e-mail at JADIA@FLATBUSHFED.COM.

SECTION 6 - PERSONAL CONDUCT

6.1 GENERAL

Employees are the Company's most valuable asset, and the proper conduct of employees is essential to the success of the Company. It is imperative that all employees conduct their daily activities, transactions and interactions with customers, fellow employees, our regulators and others with the highest standard of integrity and professionalism. Employees should act in a courteous and considerate manner at all times, and should be respectful of the rights of others. Employees are expected to refrain from any dishonest or inappropriate act in connection with their employment. The Company at its discretion, is the sole determiner of what types of conduct are improper, and what, if any, action will be taken in instances in which employees exhibit improper or inappropriate behavior. Inappropriate behavior includes any activity through which an employee reduces or destroys his or her effectiveness, the effectiveness of a fellow employee, or the ability of the Company to serve its customers.

Employees are required to maintain eligibility for coverage under the Company's fidelity bond under federal law and as a condition of employment. Employees are also expected to exhibit appropriate behavior outside of the workplace, as improper behavior beyond the confines of one's employment may also reflect negatively on the Company.

6.2 CORPORATE POLICIES

All directors and employees are required to comply with the requirements of all policies of the Company. Directors and employees must also comply with the procedures implementing and effectuating the provisions of these policies.

This section applies to all Bank policies, including, but not limited to, human resource policies, legal and compliance policies, privacy and security policies, corporate governance guidelines, as well as this Code. Failure to comply with Bank policies and procedures (including this Code) may result in disciplinary action including, in severe situations, immediate termination of employment.

SECTION 7 - ADMINISTRATION AND WAIVERS

7.1 ADMINISTRATION

This Code will be administered and monitored by the Company's Compliance Officer. General questions and requests for additional information on this Code should be directed to this department at the telephone number and e-mail address in Section 1.3.

12

7.2 WAIVERS AND AMENDMENTS

Any requests for waivers of the Code for employees who are not executive officers must be directed through your supervisor to the COMPLIANCE OFFICER. Requests for waivers for directors and executive officers must be directed to the Board of Directors. Only the Board of Directors may waive the applicability of the Code for a director or executive officer. Any waiver granted to directors or executive officers, including the principal executive officer and the principal accounting officer, and the reasons for granting the waiver, and any change in the Code applicable to directors and executive officers, including the principal executive officer and the principal accounting officer, must be promptly disclosed to the public as required by law or by the listing rules of the Nasdaq.

Any amendments to the Code must be approved by the board of directors of the Company.

7.3 MISCELLANEOUS

It is the Company's intention that this Code of Business Conduct and Ethics be the written code of ethics under Section 406 of the Sarbanes-Oxley Act of 2002, complying with the standards set forth in SEC Regulation S-K Item 406.

13

EXHIBIT 21

SUBSIDIARIES OF THE REGISTRANT


SUBSIDIARIES OF THE REGISTRANT

         Subsidiary                  Ownership          State of Incorporation
         ----------                  ---------          ----------------------

Flatbush Federal Savings and Loan      100%                      Federal
   Association


EXHIBITS 31.1

CERTIFICATIONS PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


EXHIBIT 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, Anthony J. Monteverdi, Chairman, President and Chief Executive Officer, certify that:

1. I have reviewed this Annual Report on Form 10-KSB of Flatbush Federal Bancorp, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this report;

4. The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the small business issuer and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter (the small business issuer's fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

5. The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

March 25, 2004            /s/ Anthony J. Monteverdi
--------------            -------------------------------------------------
Date                      Anthony J. Monteverdi
                          Chairman, President and Chief Executive Officer


EXHIBITS 31.2

CERTIFICATIONS PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO

SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002


EXHIBIT 31.2

CERTIFICATION OF CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY ACT OF 2002

I, John S. Lotardo, Chief Financial Officer and Controller, certify that:

1. I have reviewed this Annual Report on Form 10-KSB of Flatbush Federal Bancorp, Inc.;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the small business issuer as of, and for, the periods presented in this report;

4. The small business issuer's other certifying officer(s) and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the small business issuer and have:

a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the small business issuer, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b) Evaluated the effectiveness of the small business issuer's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

c) Disclosed in this report any change in the small business issuer's internal control over financial reporting that occurred during the small business issuer's most recent fiscal quarter (the small business issuer's fourth quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the small business issuer's internal control over financial reporting; and

5. The small business issuer's other certifying officer(s) and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the small business issuer's auditors and the audit committee of the small business issuer's board of directors (or persons performing the equivalent functions):

a) All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the small business issuer's ability to record, process, summarize and report financial information; and

b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the small business issuer's internal control over financial reporting.

March 25, 2004              /s/ John S. Lotardo
--------------              -------------------------------------------
Date                        John S. Lotardo
                            Chief Financial Officer and Controller


EXHIBIT 32

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002


EXHIBIT 32

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

Anthony J. Monteverdi, Chairman, President and Chief Executive Officer and John S. Lotardo, Chief Financial Officer and Controller of Flatbush Federal Bancorp, Inc. (the "Company") each certify in his capacity as an officer of the Company that he has reviewed the annual report of the Company on Form 10-KSB for the fiscal year ended December 31, 2003 and that to the best of his knowledge:

(1) the report fully complies with the requirements of Sections 13(a) of the Securities Exchange Act of 1934; and

(2) the information contained in the report fairly presents, in all material respects, the financial condition and results of operations.

The purpose of this statement is solely to comply with Title 18, Chapter 63,
Section 1350 of the United States Code, as amended by Section 906 of the Sarbanes-Oxley Act of 2002.

March 25, 2004               /s/ Anthony J. Monteverdi
--------------               ---------------------------------------------------
Date                         Anthony J. Monteverdi

                             Chairman, President and Chief Executive Officer


March 25, 2004               s/ John S. Lotardo
--------------               ---------------------------------------------------
Date                         John S. Lotardo

                             Chief Financial Officer and Controller

BROKERAGE PARTNERS