UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the quarterly period ended June 30, 2008.

                                       Or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934
For the transition period from _____________________ to _______________________

                         Commission File Number: 0-50275

                                BCB Bancorp, Inc.
                                ----------------
             (Exact name of registrant as specified in its charter)

           New Jersey                                       26-0065262
           ----------                                       ----------
(State or other jurisdiction of                      (IRS Employer I.D. No.)
incorporation or organization)

104-110 Avenue C Bayonne, New Jersey                           07002
------------------------------------                           -----
(Address of principal executive offices)                    (Zip Code)

                                 (201) 823-0700
                                 --------------
              (Registrant's telephone number, including area code)

               ----------------------------------------------------
               (Former name, former address and former fiscal year
                          if changed since last report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.
                                                                  [X] Yes [ ] No

Indicate by check mark whether the Registrant is a large  accelerated  filer, an
accelerated filer, a non-accelerated  filer, or a smaller reporting company. See
definition of "accelerated  filer and larger accelerated filer" in Rule 12b-2 of
the Exchange Act.

   Large Accelerated Filer [ ] Accelerated Filer [ ] Non-Accelerated Filer [ ]
                         Smaller Reporting Company [X]

Indicate by check mark whether the  registrant is a shell company (as defined in
rule 12b-2 of the Exchange Act).
                                                                  [ ] Yes [X] No

                APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
                  PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by  Sections  12,  13 or 15(d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by the court.                                           [ ] Yes [ ] No

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock,  as of the latest  practicable  date.  As of August 14, 2008,  BCB
Bancorp, Inc., had 4,585,761 shares of common stock, no par value, outstanding.



                       BCB BANCORP INC., AND SUBSIDIARIES

                                      INDEX

PART I.  CONSOLIDATED FINANCIAL INFORMATION                                Page

         Item 1. Consolidated Financial Statements

         Consolidated Statements of Financial Condition as of
         June 30, 2008 and December 31, 2007 (unaudited)................     1

         Consolidated Statements of Income for the three and six months
         ended June 30, 2008 and June 30, 2007 (unaudited)..............     2

         Consolidated Statement of Changes in Stockholders' Equity
         for the six months ended June 30, 2008 (unaudited).............     3

         Consolidated Statements of Cash Flow for the six months
         ended June 30, 2008 and June 30, 2007 (unaudited)..............     4

         Notes to Unaudited Consolidated Financial Statements...........     5

         Item 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations....................     9

         Item 3. Quantitative and Qualitative Disclosures
                 about Market Risk .....................................    17

         Item 4. Controls and Procedures................................    19

PART II. OTHER INFORMATION..............................................    20

         Item 1. Legal Proceedings

         Item 1A. Risk Factors

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

         Item 3. Defaults Upon Senior Securities

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

         Item 5. Other Information

         Item 6. Exhibits



PART I. FINANCIAL INFORMATION
ITEM I. FINANCIAL STATEMENT

                        BCB BANCORP INC. AND SUBSIDIARIES
                Consolidated Statements of Financial Condition at
                       June 30, 2008 and December 31, 2007
                                   (Unaudited)
                      (in thousands except for share data)



                                                                              At           At
                                                                           30-Jun-08    31-Dec-07
                                                                          ----------   ----------
                                                                                 
ASSETS
------

Cash and amounts due from depository institutions                         $    2,867   $    2,970
Interest-earning deposits                                                      6,946        8,810
                                                                          ----------   ----------
   Total cash and cash equivalents                                             9,813       11,780
                                                                          ----------   ----------

Securities available for sale                                                  3,725        2,056
Securities held to maturity, fair value $151,469 and $165,660
   respectively                                                              151,783      165,017
Loans held for sale                                                            1,551        2,132
Loans receivable, net of allowance for loan losses of $4,562 and
   $4,065 respectively                                                       392,584      364,654
Premises and equipment                                                         5,766        5,929
Federal Home Loan Bank of New York stock                                       5,646        5,560
Interest receivable, net                                                       3,714        3,776
Other real estate owned                                                        1,345          287
Deferred income taxes                                                          1,649        1,352
Other assets                                                                     945          934
                                                                          ----------   ----------
   Total assets                                                           $  578,521   $  563,477
                                                                          ==========   ==========

LIABILITIES AND STOCKHOLDERS' EQUITY
------------------------------------

LIABILITIES
-----------
Non-interest bearing deposits                                             $   32,372   $   35,897
Interest bearing deposits                                                    380,379      362,922
                                                                          ----------   ----------
   Total deposits                                                            412,751      398,819
Long-term Debt                                                               114,124      114,124
Other Liabilities                                                              2,016        2,024
                                                                          ----------   ----------
   Total Liabilities                                                         528,891      514,967
                                                                          ----------   ----------

STOCKHOLDERS' EQUITY
--------------------
Common stock, stated value $0.06
   10,000,000 shares authorized; 5,148,136 and
   5,078,858 shares respectively, issued                                         329          325
Additional paid-in capital                                                    46,413       45,795
Treasury stock, at cost, 507,992 and 440,651 shares,
   respectively                                                               (8,394)      (7,385)
Retained Earnings                                                             11,454        9,749
Accumulated other comprehensive income (loss)                                   (172)          26
                                                                          ----------   ----------
   Total stockholders' equity                                                 49,630       48,510
                                                                          ----------   ----------

   Total liabilities and stockholders' equity                             $  578,521   $  563,477
                                                                          ==========   ==========


   See accompanying notes to consolidated financial statements.

                                        1



                        BCB BANCORP INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                       For the three and six months ended
                             June 30, 2008 and 2007
                                   (Unaudited)
                    (in thousands except for per share data)



                                                                             Three Months Ended         Six Months Ended
                                                                                  June 30,                  June 30,
                                                                          -----------------------   -----------------------
                                                                             2008         2007         2008         2007
                                                                          -----------------------   -----------------------
                                                                                                     
Interest income:
   Loans ..............................................................   $    6,623   $    5,876   $   13,268   $   11,632
   Securities .........................................................        2,281        2,063        4,620        4,107
   Other interest-earning assets ......................................          108          320          181          608
                                                                          ----------   ----------   ----------   ----------
     Total interest income ............................................        9,012        8,259       18,069       16,347
                                                                          ----------   ----------   ----------   ----------

Interest expense:
   Deposits:
     Demand ...........................................................          241          219          542          402
     Savings and club .................................................          339          480          699        1,000
     Certificates of deposit ..........................................        2,300        2,498        4,741        4,859
                                                                          ----------   ----------   ----------   ----------
                                                                               2,880        3,197        5,982        6,261
                                                                          ----------   ----------   ----------   ----------

     Borrowed money ...................................................        1,262          876        2,540        1,708
                                                                          ----------   ----------   ----------   ----------

       Total interest expense .........................................        4,142        4,073        8,522        7,969
                                                                          ----------   ----------   ----------   ----------

Net interest income ...................................................        4,870        4,186        9,547        8,378
Provision for loan losses .............................................          300           --          550           --
                                                                          ----------   ----------   ----------   ----------

Net interest income after provision for loan losses ...................        4,570        4,186        8,997        8,378
                                                                          ----------   ----------   ----------   ----------

Non-interest income:
   Fees and service charges ...........................................          147          152          305          293
   Gain on sales of loans originated for sale .........................           20          129          100          250
   Other ..............................................................            6            6           16           14
                                                                          ----------   ----------   ----------   ----------
       Total non-interest income ......................................          173          287          421          557
                                                                          ----------   ----------   ----------   ----------

Non-interest expense:
   Salaries and employee benefits .....................................        1,378        1,467        2,753        2,801
   Occupancy expense of premises ......................................          262          245          525          480
   Equipment ..........................................................          504          505        1,002          938
   Advertising ........................................................           71           99          122          194
   Other ..............................................................          524          407          964          787
                                                                          ----------   ----------   ----------   ----------
       Total non-interest expense .....................................        2,739        2,723        5,366        5,200
                                                                          ----------   ----------   ----------   ----------

Income before income tax provision ....................................        2,004        1,750        4,052        3,735
Income tax provision ..................................................          728          624        1,472        1,346
                                                                          ----------   ----------   ----------   ----------

Net Income ............................................................   $    1,276   $    1,126   $    2,580   $    2,389
                                                                          ==========   ==========   ==========   ==========

Net Income per common share
          basic .......................................................   $     0.28   $     0.23   $     0.56   $     0.48
                                                                          ==========   ==========   ==========   ==========
          diluted .....................................................   $     0.27   $     0.23   $     0.55   $     0.47
                                                                          ==========   ==========   ==========   ==========

Weighted average number of common shares outstanding
          basic .......................................................        4,604        4,849        4,610        4,927
                                                                          ==========   ==========   ==========   ==========
          diluted .....................................................        4,691        4,982        4,705        5,059
                                                                          ==========   ==========   ==========   ==========


   See accompanying notes to consolidated financial statements.

                                        2



                        BCB BANCORP INC. AND SUBSIDIARIES
            Consolidated Statement of Changes in Stockholders' Equity
                     For the six months ended June 30, 2008
                                   (Unaudited)
                      (in thousands except for share data)



                                                                                                    Accumulated
                                                                                                       Other
                                                             Additional      Treasury   Retained   Comprehensive
                                            Common Stock   Paid-In Capital     Stock    Earnings   Income (Loss)     Total
                                            ------------   ---------------   --------   --------   -------------   --------
                                                                                                 
Balance,  December 31, 2007                 $        325   $        45,795   $ (7,385)  $  9,749   $          26   $ 48,510

Exercise of Stock Options (69,278 shares)              4               618         --         --                        622

Treasury Stock Purchases (67,341 shares)              --                       (1,009)        --                     (1,009)

Cash dividend ($0.10 per share) declared              --                --                  (875)                      (875)

Net income for the six months ended
   June 30, 2008                                      --                --         --      2,580              --      2,580

Unrealized gain (loss) on securities,
   available for sale, net of
   deferred income tax of $133                        --                --         --         --            (198)      (198)
                                                                                                                   --------

Total Comprehensive income                            --                --         --         --              --      2,382
                                            ------------   ---------------   --------   --------   -------------   --------

Balance, June 30, 2008                      $        329   $        46,413   $ (8,394)  $ 11,454   $        (172)  $ 49,630
                                            ------------   ---------------   --------   --------   -------------   --------


   See accompanying notes to consolidated financial statements.

                                        3



                        BCB BANCORP INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                            For the six months ended
                             June 30, 2008 and 2007
                                   (Unaudited)
                                 (in thousands)



                                                                       Six Months Ended
                                                                           June 30,
                                                                    ---------------------
                                                                      2008         2007
                                                                    ---------------------
                                                                           
Cash flows from operating activities:
   Net Income                                                       $  2,580     $  2,389
   Adjustments to reconcile net income to net cash provided
      by operating activities:
         Depreciation ...........................................        206          186
         Amortization and accretion, net ........................       (364)        (293)
         Provision for loan losses ..............................        550           --
         Deferred income tax  ...................................       (164)          86
         Loans originated for sale ..............................     (4,653)     (14,233)
         Proceeds from sale of loans originated for sale ........      5,334       13,651
         (Gain) on sale of loans originated for sale ............       (100)        (250)
         Decrease (Increase) in interest receivable .............         62          (32)
         (Increase) in other assets  ............................        (11)        (244)
         Increase in accrued interest payable  ..................        (98)          31
         Increase (Decrease) in other liabilities ...............         90         (324)
                                                                    --------     --------

               Net cash provided by operating activities ........      3,432          967
                                                                    --------     --------

Cash flows from investing activities:
      Purchase of FHLB stock ....................................        (86)        (936)
      Proceeds from calls of securities held to maturity ........     68,870           --
      Purchases of securities held to maturity ..................    (58,606)     (20,000)
      Proceeds from repayments on securities held to maturity ...      3,019        1,795
      Purchases of securities available for sale ................     (2,000)          --
      Proceeds from sale of real estate owned ...................        287           --
      Net (increase) in loans receivable ........................    (29,359)     (12,776)
      Improvements to other real estate owned ...................       (151)          --
      Additions to premises and equipment .......................        (43)        (388)
                                                                    --------     --------

            Net cash (used in) investing activities .............    (18,069)     (32,305)
                                                                    --------     --------

Cash flows from financing activities:
      Net increase in deposits ..................................     13,932        7,463
      Proceeds of long-term debt ................................         --       20,000
      Purchases of treasury stock ...............................     (1,009)      (4,081)
      Cash dividend paid ........................................       (875)        (751)
      Exercise of stock options .................................        622           44
                                                                    --------     --------

            Net cash provided by financing activities ...........     12,670       22,675
                                                                    --------     --------

Net decrease in cash and cash equivalents .......................     (1,967)      (8,663)
Cash and cash equivalents-begininng .............................     11,780       25,837
                                                                    --------     --------

Cash and cash equivalents-ending ................................   $  9,813     $ 17,174
                                                                    ========     ========

Supplemental disclosure of cash flow information:
      Cash paid during the year for:
         Income taxes ...........................................   $  1,754     $  1,638

         Interest ...............................................   $  8,620     $  7,938

      Transfer of loans to other real estate owned ..............   $  1,194     $  1,181


   See accompanying notes to consolidated financial statements.

                                        4



                       BCB Bancorp Inc., and Subsidiaries
              Notes to Unaudited Consolidated Financial Statements

Note 1 - Basis of Presentation

      The accompanying  unaudited  consolidated financial statements include the
accounts of BCB Bancorp,  Inc. (the  "Company")  and the Company's  wholly owned
subsidiaries, BCB Community Bank (the "Bank") and BCB Holding Company Investment
Company.  The Company's business is conducted  principally through the Bank. All
significant  intercompany  accounts and  transactions  have been  eliminated  in
consolidation.

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  the  instructions  to Form  10-Q  and,  therefore,  do not
necessarily  include all information that would be included in audited financial
statements.  The information furnished reflects all adjustments that are, in the
opinion  of  management,  necessary  for a  fair  presentation  of  consolidated
financial  condition and results of operations.  All such  adjustments  are of a
normal recurring nature.  The results of operations for the three and six months
ended June 30, 2008 are not necessarily indicative of the results to be expected
for the fiscal year ended December 31, 2008 or any other future interim period.

These  statements  should  be read in  conjunction  with the  Company's  audited
consolidated  financial statements and related notes for the year ended December
31, 2007,  which are  included in the  Company's  Annual  Report on Form 10-K as
filed with the Securities and Exchange Commission.

Note 2 - Earnings Per Share

Basic net income per common  share is  computed  by  dividing  net income by the
weighted average number of shares of common stock  outstanding.  The diluted net
income per common share is computed by adjusting the weighted  average number of
shares of common stock  outstanding to include the effects of outstanding  stock
options, if dilutive, using the treasury stock method.

Note 3 - Fair Values of Financial Instruments

In September  2006, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standards  ("Statement") No. 157, Fair Value
Measurements,  which  defines fair value,  establishes a framework for measuring
fair value under GAAP, and expands  disclosures  about fair value  measurements.
Statement  No. 157 applies to other  accounting  pronouncements  that require or
permit fair value  measurements.  The new  guidance is effective  for  financial
statements  issued for fiscal years  beginning  after November 15, 2007, and for
interim periods within those fiscal years.

The  primary  effect of  Statement  No.  157 on the  Company  was to expand  the
required disclosures pertaining to the methods used to determine fair values.

                                        5



Statement No. 157 establishes a fair value hierarchy that prioritizes the inputs
to valuation methods used to measure fair value. The hierarchy gives the highest
priority to unadjusted  quoted prices in active markets for identical assets and
liabilities  (Level 1  measurements)  and the lowest  priority  to  unobservable
inputs  (Level 3  measurements).  The three  levels of the fair value  hierarchy
under Statement No. 157 are as follows:

      Level 1: Unadjusted quoted prices in active markets that are accessible at
      the measurement date for identical, unrestricted assets or liabilities.

      Level 2: Quoted prices in markets that are not active,  or inputs that are
      observable either directly or indirectly,  for substantially the full term
      of the asset or liability.

      Level 3: Prices or valuation  techniques that require inputs that are both
      significant to the fair value measurement and unobservable (i.e. supported
      with little or no market activity).

An asset or  liability's  level within the fair value  hierarchy is based on the
lowest level of input that is significant to the fair value measurement.

For  assets  measured  at fair  value  on a  recurring  basis,  the  fair  value
measurements  by level within the fair value hierarchy used at June 30, 2008 are
as follows, (in thousands):



                                               (Level 1)       (Level 2)
                                           Quoted Prices in   Significant    (Level 3)
                                            Active Markets       Other      Significant
                                June 30,     for Identical    Observable    Unobservable
Description                       2008          Assets          Inputs         Inputs
----------------------------------------------------------------------------------------
                                                                
Securities available for sale   $  3,725     $    3,725          $   --         $  --
----------------------------------------------------------------------------------------
Total                           $  3,725     $    3,725


The fair value for the securities  illustrated in the aforementioned  table were
obtained through a primary  broker/dealer from readily available price quotes as
of June 30, 2008.

New Accounting Pronouncements

In February 2007, the FASB issued  Statement No. 159, "The Fair Value Option for
Financial  Assets  and  Financial  Liabilities-Including  an  amendment  of FASB
Statement No. 115." Statement No. 159 permits entities to choose to measure many
financial  instruments and certain other items at fair value.  Unrealized  gains
and losses on items for which the fair value  option  has been  elected  will be
recognized in earnings at each subsequent  reporting date.  Statement No. 159 is
effective for our Company January 1, 2008. The adoption of Statement No. 159 had
no impact on our consolidated financial statements.

                                        6



In March 2007, the FASB ratified  Emerging  Issues Task Force ("EITF") Issue No.
06-10  "Accounting  for  Collateral   Assignment   Split-Dollar  Life  Insurance
Agreements"  (EITF  06-10").  EITF 06-10  provides  guidance for  determining  a
liability  for  postretirement  benefit  obligation as well as  recognition  and
measurement of the associated  asset on the basis of the terms of the collateral
assignment  agreement.  EITF 06-10 is effective for fiscal years beginning after
December  15,  2007.  The  application  of  EITF  06-10  had  no  impact  on the
consolidated financial statements.

In June 2007, the EITF reached a consensus on Issue No. 06-11,  "Accounting  for
Income Tax Benefits of Dividends on Share-Based  Payment Awards" ("EITF 06-11").
EITF  06-11  states  that an entity  should  recognize  a realized  tax  benefit
associated  with dividends on nonvested  equity shares,  nonvested  equity share
units and outstanding  equity share options  charged to retained  earnings as an
increase in additional paid in capital. The amount recognized in additional paid
in capital  should be included in the pool of excess tax  benefits  available to
absorb  potential future tax  deficiencies on share-based  payment awards.  EITF
06-11  should be applied  prospectively  to income tax  benefits of dividends on
equity-classified  share-based  payment awards that are declared in fiscal years
beginning  after December 15, 2007. The  application of EITF 06-11 had no impact
on the consolidated financial statements.

FASB  Statement  No. 160  "Noncontrolling  Interests in  Consolidated  Financial
Statements--an  amendment  of ARB No. 51" was issued in December  of 2007.  This
Statement establishes  accounting and reporting standards for the noncontrolling
interest  in a  subsidiary  and for the  deconsolidation  of a  subsidiary.  The
guidance will become  effective as of the  beginning of a company's  fiscal year
beginning  after  December  15,  2008.  The  Company   believes  that  this  new
pronouncement  will not have a  material  impact on its  consolidated  financial
statements.

Staff Accounting Bulletin ("SAB") No. 109, "Written Loan Commitments Recorded at
Fair Value Through Earnings"  expresses the views of the staff regarding written
loan  commitments  that are accounted for at fair value through  earnings  under
generally accepted accounting  principles.  To make the staff's views consistent
with current  authoritative  accounting  guidance,  the SAB revises and rescinds
portions  of  SAB  No.  105,  "Application  of  Accounting  Principles  to  Loan
Commitments."   Specifically,   the  SAB  revises  the  SEC  staff's   views  on
incorporating   expected  net  future  cash  flows  related  to  loan  servicing
activities in the fair value  measurement of a written loan commitment.  The SAB
retains  the  staff's  views on  incorporating  expected  net future  cash flows
related to internally-developed  intangible assets in the fair value measurement
of a written loan commitment.  The staff expects  registrants to apply the views
in  Question  1 of SAB  No.  109  on a  prospective  basis  to  derivative  loan
commitments  issued or modified in fiscal quarters  beginning after December 15,
2007.  The  application of SAB 109 had no impact on the  consolidated  financial
statements.

SAB No.  110  amends  and  replaces  Question  6 of  Section  D.2 of  Topic  14,
"Share-Based  Payment," of the Staff Accounting  Bulletin series.  Question 6 of
Section D.2 of Topic 14 expresses  the views of the staff  regarding  the use of
the  "simplified"  method in  developing  an estimate of expected term of "plain
vanilla"  share  options and allows usage of the  "simplified"  method for share
option grants prior to December 31, 2007.  SAB No. 110 allows  public  companies
which do not have  historically  sufficient  experience  to provide a reasonable
estimate

                                        7



to continue use of the  "simplified"  method for estimating the expected term of
"plain  vanilla"  share option  grants after  December 31, 2007.  SAB No. 110 is
effective January 1, 2008. The Company uses the "simplified" method as permitted
under SAB No. 110.

In February 2008, the FASB issued FASB Staff Position ("FSP") 157-2,  "Effective
Date of FASB  Statement  No. 157," that permits a one-year  deferral in applying
the  measurement  provisions  of Statement No. 157 to  non-financial  assets and
non-financial  liabilities  (non-financial  items)  that are not  recognized  or
disclosed at fair value in an entity's financial statements on a recurring basis
(at least annually).  Therefore,  if the change in fair value of a non-financial
item is not required to be recognized  or disclosed in the financial  statements
on an annual basis or more  frequently,  the effective  date of  application  of
Statement No. 157 to that item is deferred  until fiscal years  beginning  after
November 15, 2008 and interim  periods within those fiscal years.  This deferral
does not apply,  however, to an entity that applied Statement No. 157 in interim
or annual  financial  statements prior to the issuance of FSP 157-2. The Company
is currently  evaluating  the potential  impact,  if any, of the adoption of FSP
157-2 on its consolidated financial statements.

In May 2008,  the FASB issued  Statement  No. 162,  "The  Hierarchy of Generally
Accepted  Accounting  Principles."  This  Statement  identifies  the  sources of
accounting principles and the framework for selecting the principles used in the
preparation  of  financial  statements.  This  Statement  is  effective  60 days
following the SEC's approval of the Public Company  Accounting  Oversight  Board
amendments to AU Section 411, "The Meaning of Present Fairly in Conformity  with
Generally Accepted Accounting  Principles." The Company is currently  evaluating
the  potential  impact  the new  pronouncement  will  have  on its  consolidated
financial statements.

In June 2008, the FASB issued FSP EITF 03-6-1,  "Determining Whether Instruments
Granted in Share-Based Payment Transactions Are Participating  Securities." This
FSP clarifies  that all  outstanding  unvested  share-based  payment awards that
contain rights to nonforfeitable dividends participate in undistributed earnings
with common  shareholders.  Awards of this nature are  considered  participating
securities and the two-class  method of computing basic and diluted earnings per
share must be applied.  This FSP is effective for fiscal years  beginning  after
December 15, 2008. The Company is currently  evaluating the potential impact the
new pronouncement will have on its consolidated financial statements.

                                        8



ITEM 2.

Management's  Discussion  and  Analysis of  Financial  Condition  and Results of
Operations

Financial Condition

Total assets  increased by $15.0  million or 2.7% to $578.5  million at June 30,
2008 from $563.5  million at  December  31,  2007.  The Bank  continued  to grow
assets,  funded  primarily  through cash flow provided by retail deposit growth,
and repayments and prepayments of loans and mortgage backed  securities.  During
the first half of 2008 the Company  decreased its interest  earning  deposits to
fund loan growth which in turn  provided a higher yield to our interest  earning
assets as yields obtained through our loan  originations  were higher than money
market  instruments.  Asset growth  stabilized as management is concentrating on
controlled  growth and  maintaining  adequate  liquidity in the  anticipation of
funding  outstanding loan commitments.  The composition of the Bank's assets has
shifted more to loans  reflecting  management's  desire to obtain  higher yields
from loan  products  than are  obtainable  from other types of  investments.  We
intend to continue to grow at a measured pace consistent with our capital levels
and as business opportunities permit.

Total  cash and cash  equivalents  decreased  by $2.0  million  or 16.9% to $9.8
million at June 30, 2008 from $11.8  million at December  31,  2007.  Investment
securities classified as held-to-maturity  decreased by $13.2 million or 8.0% to
$151.8 million at June 30, 2008 from $165.0  million at December 31, 2007.  This
decrease was primarily  attributable to call options  exercised on $68.9 million
of callable  agency  securities  during the six months ended June 30, 2008,  and
$3.0 million of  repayments  and  prepayments  in the mortgage  backed  security
portfolio,  partially  offset by the  reinvestment  of $58.6 million of proceeds
back into the  investment  portfolio.  The balance of the proceeds were used for
the origination of loans.

Loans  receivable  increased by $27.9 million or 7.7% to $392.6  million at June
30, 2008 from  $364.7  million at  December  31,  2007.  The  increase  resulted
primarily  from a $20.2  million  increase in real estate  mortgages  comprising
residential,   commercial,  construction  and  participation  loans  with  other
financial  institutions,  net of  amortization,  and an $8.2 million increase in
commercial loans comprising  business loans and commercial lines of credit,  net
of amortization,  partially offset by a $133,000 decrease in consumer loans, net
of  amortization.  The balance in the loan pipeline as of June 30, 2008 stood at
$46.4  million.  At June 30, 2008 the allowance for loan losses was $4.6 million
or 280.39% of non-performing assets.

Deposits  increased by $14.0 million or 3.5% to $412.8  million at June 30, 2008
from $398.8 million at December 31, 2007. The increase  resulted  primarily from
an increase of $9.8 million in time deposit accounts, a $1.5 million increase in
transaction  accounts and a $2.6 million  increase in savings and club accounts.
During the six months  ended June 30, 2008,  the Federal Open Market  Committee,
(FOMC) has embarked on a philosophy

                                       9



of decreasing  short term interest  rates at a rapid rate in an effort to lessen
the impact of a possible recession in the American economy. This has resulted in
a  normalization  of the yield curve  helping  decrease  short term time deposit
account yields.

The balance of borrowed money remained constant at $114.1 million during the six
months ended June 30, 2008.  The purpose of the  borrowings  reflects the use of
long term  Federal  Home Loan Bank  advances  to augment  deposits as the Bank's
funding  source for  originating  loans and  investing in  Government  Sponsored
Enterprise (GSE) investment securities.

Stockholders' equity increased by $1.1 million to $49.6 million at June 30, 2008
from $48.5 million at December 31, 2007. The increase in stockholders' equity is
primarily  attributable  to net income of the Company  for the six months  ended
June 30, 2008 of $2.6 million and $622,000  from 69,278 shares issued from stock
option  exercises,  partially  offset by $1.0 million paid to repurchase  67,431
shares of common stock,  the payment of two quarterly  cash  dividends  totaling
$875,000  representing a $0.09/share  payment during the quarter ended March 31,
2008,  and a  $0.10/share  payment  during the quarter ended June 30, 2008 and a
$198,000  decrease  in the  market  value of our  available-for-sale  securities
portfolio, net of tax. At June 30, 2008 the Bank's Tier 1, Tier 1 Risk-Based and
Total Risk Based Capital Ratios were 9.12%, 13.25% and 14.40% respectively.

Results of Operations
Three Months

Net income  increased by $150,000 or 13.3% to $1.28 million for the three months
ended June 30, 2008 from $1.13 million for the three months ended June 30, 2007.
The  increase  in net  income was due to an  increase  in net  interest  income,
partially  offset by increases in the  provision  for loan losses,  non-interest
expense and income  taxes and a decrease in  non-interest  income.  Net interest
income increased by $684,000 or 16.3% to $4.9 million for the three months ended
June 30, 2008 from $4.2 million for the three  months ended June 30, 2007.  This
increase in net interest  income  resulted  primarily  from an increase of $55.5
million or 10.9% in the  average  balance of interest  earning  assets to $562.6
million for the three  months  ended June 30,  2008 from $507.1  million for the
three months ended June 30, 2007,  partially offset by a decrease in the average
yield on interest  earning  assets to 6.41% for the three  months ended June 30,
2008 from 6.52% for the three months ended June 30, 2007. The average balance of
interest  bearing  liabilities  increased  by $55.7  million  or 12.9% to $488.2
million for the three  months  ended June 30,  2008 from $432.5  million for the
three  months  ended June 30,  2007 and the  average  cost of  interest  bearing
liabilities decreased by thirty-eight basis points to 3.39% for the three months
ended June 30, 2008 from 3.77% for the three months  ended June 30,  2007.  As a
consequence,  our net  interest  margin  increased to 3.46% for the three months
ended June 30, 2008 from 3.30% for the three months ended June 30, 2007.

Interest  income on loans  receivable  increased  by  $747,000  or 12.7% to $6.6
million for the three months ended June 30, 2008 from $5.9 million for the three
months  ended June 30,  2007.  The increase  was  primarily  attributable  to an
increase in the balance of average

                                       10



loans  receivable  of $59.0  million  or 18.1% to $385.5  million  for the three
months  ended June 30, 2008 from $326.5  million for the three months ended June
30,  2007,  partially  offset  by a  decrease  in the  average  yield  on  loans
receivable  to 6.87% for the three months ended June 30, 2008 from 7.20% for the
three  months  ended June 30,  2007.  The  increase  in average  loans  reflects
management's   philosophy  to  deploy  funds  in  higher  yielding  instruments,
specifically  commercial  real  estate  loans,  in an effort to  achieve  higher
returns.   The  decrease  in  average  yield  reflects  the  competitive   price
environment  prevalent in the Bank's primary  market area on loan  facilities as
well as the  repricing  downward  of certain  rates on loan  facilities  tied to
variable indices, consistent with the decrease in the prime lending rate through
the  reduction in rates  forwarded  by the FOMC's  philosophy  of easing  market
rates.

Interest income on securities increased by $218,000 or 10.6% to $2.3 million for
the three  months  ended June 30, 2008 from $2.1  million  for the three  months
ended June 30,  2007.  This  increase  was  primarily  due to an increase in the
average balance of securities held-to-maturity of $4.7 million or 3.1% to $157.9
million for the three  months  ended June 30,  2008 from $153.2  million for the
three  months  ended June 30,  2007,  and an increase  in the  average  yield on
securities  held-to-maturity  to 5.78% for the three  months ended June 30, 2008
from 5.39% for the three months ended June 30, 2007. The increase in the average
balance reflects management's philosophy to deploy funds in investments,  absent
an  opportunity  to originate  higher  yielding  loans,  in an effort to achieve
higher returns.

Interest income on other interest-earning  assets decreased by $212,000 or 66.3%
to $108,000 for the three months ended June 30, 2008 from $320,000 for the three
months ended June 30, 2007.  This  decrease was  primarily due to a $8.0 million
decrease  in the  average  balance  of other  interest-earning  assets  to $19.3
million  for the three  months  ended June 30,  2008 from $27.3  million for the
three  months  ended June 30, 2007 and a decrease in the average  yield on other
interest-earning  assets to 2.24% for the three  months ended June 30, 2008 from
4.69% for the three  months  ended June 30,  2007.  The  decrease in the average
yield  reflects the lower  short-term  interest rate  environment  for overnight
deposits  during the three  months  ended June 30, 2008 as compared to the three
months  ended June 30,  2007.  The  decrease  in the average  balance  primarily
reflects  management's  philosophy  to deploy  funds  into loans in an effort to
achieve higher returns.

Total  interest  expense  increased by $69,000 or 1.7% to $4.14  million for the
three months  ended June 30, 2008 from $4.07  million for the three months ended
June 30, 2007. The increase  resulted  primarily from an increase in the balance
of average  interest  bearing  liabilities  of $55.7  million or 12.9% to $488.2
million for the three  months  ended June 30,  2008 from $432.5  million for the
three months ended June 30, 2007,  partially offset by a decrease in the average
cost of interest  bearing  liabilities  to 3.39% for the three months ended June
30, 2008 from 3.77% for the three months  ended June 30,  2007.  The decrease in
the  average  cost  reflects  the  Company's  reaction  to the lower  short term
interest rate environment brought on by the easing bias of the Federal Reserve's
philosophy  and our ability to reduce our  pricing on a select  number of retail
deposit products.

                                       11



The provision for loan losses  totaled  $300,000 for the three months ended June
30, 2008.  The Company did not record a loan loss provision for the three months
ended June 30, 2007.  The  provision for loan losses is  established  based upon
management's  review of the  Bank's  loans  and  consideration  of a variety  of
factors including,  but not limited to, (1) the risk characteristics of the loan
portfolio,  (2)  current  economic  conditions,  (3)  actual  losses  previously
experienced,  (4) significant level of loan growth and (5) the existing level of
reserves  for loan  losses that are  probable  and  estimable.  During the three
months  ended June 30,  2008,  the Bank  experienced  $4,000 in net  recoveries,
(consisting of $7,000 in recoveries and $3,000 in charge-offs). During the three
months ended June 30, 2007,  the Bank  experienced  $217,000 in net  charge-offs
(consisting of $220,000 in charge-offs and $3,000 in recoveries), primarily as a
result  of  the  repossession  of a  loan  to  facilitate  the  construction  of
approximately ten residential units done in participation with another financial
institution.  The Bank had  non-performing  loans totaling  $282,000 or 0.07% of
gross loans at June 30, 2008,  $1.7 million or 0.45% of gross loans at March 31,
2008 and $2.0  million or 0.59% of gross loans at June 30, 2007.  The  allowance
for loan losses was $4.6 million or 1.15% of gross loans at June 30, 2008,  $4.3
million or 1.12% of gross loans at March 31,  2008 and $3.5  million or 1.05% of
gross loans at June 30, 2007.  The amount of the allowance is based on estimates
and the ultimate  losses may vary from such 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.  While
management uses available  information to recognize losses on loans, future loan
loss  provisions  may be  necessary  based  on  changes  in  the  aforementioned
criteria.  In addition various regulatory agencies, as an integral part of their
examination  process,  periodically review the allowance for loan losses and may
require the Bank to recognize  additional  provisions based on their judgment of
information  available  to them at the  time of  their  examination.  Management
believes that the allowance for loan losses was adequate at June 30, 2008, March
31, 2008 and June 30, 2007.

Total  non-interest  income  decreased  by $114,000 or 39.7% to $173,000 for the
three months  ended June 30, 2008 from  $287,000 for the three months ended June
30, 2007. The decrease in non-interest income resulted primarily from a $109,000
decrease in gain on sales of loans  originated for sale to $20,000 for the three
months  ended June 30, 2008 from  $129,000  for the three  months ended June 30,
2007, and a $5,000  decrease in general fees and service charges to $153,000 for
the three  months  ended June 30, 2008 from  $158,000 for the three months ended
June  30,  2007.  The  decrease  in gain on sale of  loans  originated  for sale
reflects the softening one- to four-family residential real estate market during
the three  months  ended June 30,  2008.  During the three months ended June 30,
2008, the Company made a decision to eliminate our Retail Mortgage Division as a
separate  division,  due to a weakening in the one- to  four-family  residential
real  estate  market,  it was  decided  that this  division's  operation,  on an
on-going basis, were determined to be cost prohibitive.

Total non-interest expense increased by $16,000 or 1.0% to $2.74 million for the
three months  ended June 30, 2008 from $2.72  million for the three months ended
June 30,

                                       12



2007.  Salaries and employee  benefits  expense  decreased by $89,000 or 6.1% to
$1.38  million for the three months  ended June 30, 2008 from $1.47  million for
the three months ended June 30, 2007.  This decrease was primarily  attributable
to a decrease  in the  number of full time  equivalent  employees  to 84 for the
three  months  ended June 30, 2008 from 101 for the three  months ended June 30,
2007,  partially  offset by salary increases in conjunction with annual reviews.
Equipment expense remained relatively unchanged at $504,000 for the three months
ended June 30, 2008 from $505,000 for the three months ended June 30, 2007.  The
primary  component  of  this  expense  item is data  service  provider  expense.
Occupancy expense,  advertising and other  non-interest  expense increased by an
aggregate  of $106,000 or 14.1% to $857,000  for the three months ended June 30,
2008 from  $751,000 for the three  months  ended June 30, 2007.  The increase in
occupancy,  advertising and other non-interest expense is primarily attributable
to  increases  in  expenses   commensurate  with  a  growing  franchise.   Other
non-interest  expense is comprised of  directors'  fees,  stationary,  forms and
printing,  professional  fees,  legal fees, check printing,  correspondent  bank
fees,  telephone  and  communication,  shareholder  relations and other fees and
expenses.

Income tax expense  increased  $104,000 to $728,000  for the three  months ended
June 30, 2008 from $624,000 for the three months ended June 30, 2007  reflecting
increased  pre-tax  income  earned during the three month time period ended June
30, 2008. The consolidated  effective income tax rate for the three months ended
June 30, 2008 was 36.3% as compared to 35.7% for the three months ended June 30,
2007.

Six Months of Operations

Net income  increased  by  $191,000  or 8.0% to $2.6  million for the six months
ended June 30, 2008 from $2.4  million for the six months  ended June 30,  2007.
The  increase  in net  income was due to an  increase  in net  interest  income,
partially  offset by increases in the  provision  for loan losses,  non-interest
expense and income  taxes and a decrease in  non-interest  income.  Net interest
income  increased by $1.17  million or 14.0% to $9.55 million for the six months
ended June 30, 2008 from $8.38  million for the six months  ended June 30, 2007.
This  increase in net interest  income  resulted  primarily  from an increase of
$52.7  million or 10.5% in the  average  balance of interest  earning  assets to
$556.3  million for the six months  ended June 30, 2008 from $503.6  million for
the six months ended June 30, 2007 while the average  yield on interest  earning
assets increased  slightly to 6.50% for the six months ended June 30, 2008, from
6.49% for the six months  ended June 30, 2007.  The average  balance of interest
bearing  liabilities  increased by $55.1 million or 12.9% to $482.7  million for
the six months ended June 30, 2008 from $427.6  million for the six months ended
June 30, 2007, while the average cost of interest bearing liabilities  decreased
to 3.53% for the six months  ended  June 30,  2008 from 3.73% for the six months
ended June 30, 2007.  As a  consequence,  our net interest  margin  increased to
3.43% for the six months ended June 30, 2008 from 3.33% for the six months ended
June 30, 2007.

Interest  income on loans  receivable  increased  by $1.64  million  or 14.1% to
$13.27  million for the six months  ended June 30, 2008 from $11.63  million for
the six months

                                       13



ended June 30, 2007. The increase was primarily  attributable  to an increase in
the  balance of average  loans  receivable  of $55.9  million or 17.2% to $380.6
million for the six months  ended June 30, 2008 from $324.7  million for the six
months ended June 30, 2007,  partially offset by a decrease in the average yield
on loans  receivable  to 6.97% for the six months ended June 30, 2008 from 7.17%
for the six months ended June 30, 2007.  The increase in average loans  reflects
management's   philosophy  to  deploy  funds  in  higher  yielding  instruments,
specifically  commercial  real  estate  loans,  in an effort to  achieve  higher
returns.

Interest income on securities increased by $513,000 or 12.5% to $4.6 million for
the six months  ended June 30, 2008 from $4.1  million for the six months  ended
June 30,  2007.  The increase  was  primarily  due to an increase in the average
balance of  securities  of $7.8  million or 5.1% to $160.4  million  for the six
months ended June 30, 2008 from $152.6 million for the six months ended June 30,
2007 and an  increase in the average  yield on  securities  to 5.76% for the six
months  ended June 30, 2008 from 5.38% for the six months  ended June 30,  2007.
The increase in average balance reflects management's philosophy to deploy funds
in investments  absent the  opportunity to invest in higher yielding loans in an
effort to achieve  higher  returns.  The increase in average yield  reflects the
higher long term interest rate environment  during the six months ended June 30,
2008.

Interest income on other interest-earning  assets decreased by $427,000 or 70.2%
to $181,000  for the six months  ended June 30, 2008 from  $608,000  for the six
months ended June 30, 2007.  This  decrease was  primarily  due to a decrease of
$11.0 million or 41.8% in the average balance of other  interest-earning  assets
to $15.3  million for the six months ended June 30, 2008 from $26.3  million for
the six months ended June 30, 2007 and a decrease in the average  yield on other
interest-earning  assets to 2.36% for the six months  ended  June 30,  2008 from
4.62% for the six months ended June 30, 2007.  The decrease in the average yield
reflects the lower short-term  interest rate environment for overnight  deposits
in 2008 as compared to 2007.  The  decrease  in the  average  balance  primarily
reflects management's philosophy to deploy funds in higher yielding instruments,
specifically  commercial  real  estate  loans,  in an effort to  achieve  higher
returns.

Total interest expense increased by $553,000 or 6.9% to $8.5 million for the six
months  ended June 30, 2008 from $8.0  million for the six months ended June 30,
2007. The increase resulted primarily from an increase in the balance of average
interest bearing liabilities of $55.1 million or 12.9% to $482.7 million for the
six months ended June 30, 2008 from $427.6 million for the six months ended June
30, 2007, partially offset by a decrease in the average cost of interest bearing
liabilities  to 3.53% for the six months  ended June 30, 2008 from 3.73% for the
six months ended June 30, 2007.

The provision for loan losses totaled $550,000 for the six months ended June 30,
2008.  The Company did not record a loan loss provision for the six months ended
June 30,  2007.  The  provision  for  loan  losses  is  established  based  upon
management's  review of the  Bank's  loans  and  consideration  of a variety  of
factors including, but not limited to, (1)

                                       14



the risk characteristics of the loan portfolio, (2) current economic conditions,
(3) actual losses previously  experienced,  (4) significant level of loan growth
and (5) the  existing  level of reserves  for loan losses that are  probable and
estimable.  During the six  months  ended June 30,  2008,  the Bank  experienced
$53,000 in net charge-offs  (consisting of $93,000 in charge-offs and $40,000 in
recoveries).  During the six months  ended June 30, 2007,  the Bank  experienced
$214,000 in net charge-offs (consisting of $222,000 in charge-offs and $8,000 in
recoveries),  primarily as a result of the  repossession of a loan to facilitate
the  construction of approximately  ten residential  units done in participation
with another financial  institution.  The Bank had non-performing loans totaling
$282,000  or 0.07% of gross  loans at June 30,  2008,  $4.3  million or 1.16% of
gross  loans at December  31,  2007 and $2.0  million or 0.59% of gross loans at
June 30, 2007.  The allowance for loan losses was $4.6 million or 1.15% of gross
loans at June 30,  2008,  $4.1  million or 1.10% of gross loans at December  31,
2007 and $3.5  million or 1.06% of gross loans at June 30,  2007.  The amount of
the allowance is based on estimates  and the ultimate  losses may vary from such
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.  While  management  uses  available  information  to
recognize losses on loans, future loan loss provisions may be necessary based on
changes in the aforementioned criteria. In addition various regulatory agencies,
as an  integral  part of their  examination  process,  periodically  review  the
allowance  for loan  losses and may  require  the Bank to  recognize  additional
provisions based on their judgment of information  available to them at the time
of their examination. Management believes that the allowance for loan losses was
adequate at June 30, 2008, December 31, 2007 and June 30, 2007.

Total non-interest income decreased by $136,000 or 24.4% to $421,000 for the six
months ended June 30, 2008 from $557,000 for the six months ended June 30, 2007.
The decrease in non-interest income resulted primarily from an $150,000 decrease
in gain on sales of loans  originated  for sale to  $100,000  for the six months
ended  June 30,  2008 from  $250,000  for the six months  ended  June 30,  2007,
partially  offset by a $14,000  increase in general  fees,  service  charges and
other income to $321,000  for the six months  ended June 30, 2008 from  $307,000
for the six months  ended June 30,  2007.  The decrease in gain on sale of loans
originated for sale reflects the softening one- to four-family  residential real
estate market  during the six months ended June 30, 2008.  During the six months
ended June 30,  2008,  the  Company  made a  decision  to  eliminate  our Retail
Mortgage Division as a separate  division,  due to a weakening  softening in the
one- to four-family  residential  real estate  market,  it was decided that this
division's  operation,   on  an  on-going  basis,  was  determined  to  be  cost
prohibitive.

Total non-interest expense increased by $166,000 or 3.2% to $5.4 million for the
six months  ended June 30, 2008 from $5.2  million for the six months ended June
30, 2007. Salaries and employee benefits expense decreased by $48,000 or 1.7% to
$2.75  million for the six months ended June 30, 2008 from $2.80 million for the
six months ended June 30, 2007.  This decrease was primarily  attributable  to a
decrease  in the  number of full  time  equivalent  employees  to 84 for the six
months  ended  June 30,  2008 from 101 for the six months  ended June 30,  2007,
partially offset by annual salary increases in conjunction

                                       15



with annual  reviews.  Equipment  expense  increased  by $64,000 or 6.8% to $1.0
million for the six months ended June 30, 2008 from  $938,000 for the six months
ended June 30, 2007. The primary  component of this expense item is data service
provider expense which increases with the growth of the Bank's assets. Occupancy
expense  increased  by $45,000 or 9.4% to $525,000 for the six months ended June
30,  2008 from  $480,000  for the six months  ended June 30,  2007.  Advertising
expense  decreased by $72,000 to $122,000 for the six months ended June 30, 2008
from $194,000 for the six months ended June 30, 2007. Other non-interest expense
increased  by $177,000 to $964,000  for the six months  ended June 30, 2008 from
$787,000  for the six  months  ended  June  30,  2007.  The  increase  in  other
non-interest  expense  is  primarily   attributable  to  increases  in  expenses
commensurate with a growing franchise.  Other non-interest  expense is comprised
of directors' fees,  stationary,  forms and printing,  professional  fees, legal
fees,  check printing,  correspondent  bank fees,  telephone and  communication,
shareholder relations and other fees and expenses.

Income tax  expense  increased  $126,000  or 9.4% to $1.47  million  for the six
months ended June 30, 2008 from $1.35  million for the six months ended June 30,
2007 reflecting increased pre-tax income earned during the six month time period
ended June 30,  2008.  The  consolidated  effective  income tax rate for the six
months  ended June 30,  2008 was 36.3% as  compared  to 36.0% for the six months
ended June 30, 2007.

                                       16



Item 3. Quantitative and Qualitative Analysis of Market Risk

      Management of Market Risk

General.  The  majority of our assets and  liabilities  are  monetary in nature.
Consequently,  one of our most significant forms 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 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
Committee,  which consists of senior management and outside directors  operating
under a policy adopted by the Board of Directors,  meets as needed to review our
asset/liability policies and interest rate risk position.

The following  table presents the Company's net portfolio  value ("NPV").  These
calculations  were based upon assumptions  believed to be  fundamentally  sound,
although   they  may  vary  from   assumptions   utilized  by  other   financial
institutions. The information set forth below is based on data that included all
financial  instruments  as of June 30, 2008.  Assumptions  have been made by the
Company  relating  to  interest  rates,  loan  prepayment  rates,  core  deposit
duration,  and the market  values of certain  assets and  liabilities  under the
various interest rate scenarios.  Actual maturity dates were used for fixed rate
loans and certificate  accounts.  Investment securities were scheduled at either
the  maturity  date or the next  scheduled  call date  based  upon  management's
judgment  of whether  the  particular  security  would be called in the  current
interest rate  environment and under assumed  interest rate scenarios.  Variable
rate loans were  scheduled as of their next  scheduled  interest rate  repricing
date.  Additional  assumptions  made in the preparation of the NPV table include
prepayment rates on loans and mortgage-backed  securities, core deposits without
stated  maturity  dates were  scheduled  with an assumed term of 48 months,  and
money market and  noninterest  bearing  accounts were  scheduled with an assumed
term of 24  months.  The NPV at "PAR"  represents  the  difference  between  the
Company's estimated value of assets and estimated value of liabilities  assuming
no change in interest rates. The NPV for a decrease of 300 basis points has been
excluded since it would not be meaningful,  in the interest rate  environment as
of June 30, 2008.  The  following  sets forth the  Company's  NPV as of June 30,
2008.



                                                              NPV as a % of Assets
Change in     Net Portfolio   $ Change from   % Change from   --------------------
Calculation       Value            PAR             PAR        NPV Ratio     Change
-----------   -------------   -------------   -------------   --------------------
                                                           
+300bp          $ 20,388       $ (30,075)        -59.60%       3.88%      -483 bps
+200bp            34,022         (16,441)        -32.58        6.28       -243 bps
+100bp            44,367          (6,096)        -12.08        7.92        -79 bps
 PAR              50,463              --             --        8.71         -- bps
-100bp            46,781          (3,682)         -7.30        7.93        -78 bps
-200bp            40,622          (9,841)        -19.50        6.78       -193 bps


bp - basis points

                                       17



The table above  indicates  that at June 30,  2008,  in the event of a 100 basis
point decrease in interest rates,  we would  experience a 7.30% decrease in NPV.
In the  event  of a 100  basis  point  increase  in  interest  rates,  we  would
experience a 12.08% decrease in NPV.

Certain  shortcomings are inherent in the methodology used in the above interest
rate  risk   measurement.   Modeling  changes  in  NPV  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 NPV table
presented  assumes that the  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 NPV
table  provides an indication of our interest rate risk exposure at a particular
point in time,  such  measurements  are not  intended  to and do not  provide  a
precise  forecast of the effect of changes in market  interest  rates on our net
interest income, and will differ from actual results.

                                       18



ITEM 4.

Controls and Procedures

Under the supervision and with the  participation  of the Company's  management,
including the Chief Executive  Officer,  Chief  Financial  Officer and Principal
Accounting  Officer,  the Company has evaluated the  effectiveness of the design
and  operation of its  disclosure  controls and  procedures  (as defined in Rule
13a-15(e)  and  15d-15(e)  under the  Exchange  Act) as of the end of the period
covered  by this  quarterly  report.  Based  upon  that  evaluation,  the  Chief
Executive  Officer,  Chief Financial  Officer and Principal  Accounting  Officer
concluded  that, as of the end of the period covered by this  quarterly  report,
the Company's  disclosure  controls and  procedures are effective to ensure that
information  required to be disclosed  in the reports that the Company  files or
submits  under  the  Securities  Exchange  Act of 1934 is  recorded,  processed,
summarized and reported, within the time periods specified in the Securities and
Exchange Commission's rules and forms. There has been no change in the Company's
internal control over financial  reporting during the most recent fiscal quarter
that has materially affected,  or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

                                       19



PART II.    OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 1.A. RISK FACTORS

If  Economic  Conditions  Deteriorate  in our  Primary  Market,  Our  Results of
Operations  and Financial  Condition  could be Adversely  Impacted as Borrowers'
Ability to Repay Loans Declines and the Value of the  Collateral  Securing Loans
Decreases.

Our  financial  results  may be  adversely  affected  by changes  in  prevailing
economic  conditions,  including  decreases  in real estate  values,  changes in
interest  rates  which may cause a decrease in interest  rate  spreads,  adverse
employment  conditions,   the  monetary  and  fiscal  policies  of  the  federal
government  and other  significant  external  events.  Decreases  in real estate
values  could  potentially  adversely  affect  the  value  of  property  used as
collateral  for  our  mortgage  loans.  In the  event  that we are  required  to
foreclose on a property securing a mortgage loan, there can be no assurance that
we will  recover  funds in an amount  equal to any  remaining  loan balance as a
result of prevailing general economic  conditions,  real estate values and other
factors associated with the ownership of real property.  As a result, the market
value of the real estate  underlying  the loans may not,  at any given time,  be
sufficient  to  satisfy  the   outstanding   principal   amount  of  the  loans.
Consequently,  we would  sustain  loan  losses  and  potentially  incur a higher
provision for loan loss expense.  Adverse changes in the economy may also have a
negative  effect of the ability of borrowers to make timely  repayments of their
loans, which could have an adverse impact on earnings.

Our Securities  Portfolio may be Negatively  Impacted by  Fluctuations in Market
Value.

Our  securities  portfolio  may be impacted  by  fluctuations  in market  value,
potentially  reducing  accumulated other  comprehensive  income and/or earnings.
Fluctuations in market value may be caused by decreases in interest rates, lower
market prices for securities and lower investor demand. Our securities portfolio
is evaluated for other-than-temporary  impairment on at least a quarterly basis.
If this  evaluation  shows an impairment to cash flow connected with one or more
securities, a potential loss to earnings may occur.

                                       20



ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Securities  sold within the past three years without  registering the securities
under the Securities Act of 1933

Other than as stated below,  the Company has not sold any securities  during the
past three years.

The Company  conducted  a  secondary  public  stock  offering  during the fourth
quarter of 2005.  The Company sold  1,265,000  shares of its common stock for an
aggregate offering price of $19.3 million.  The Company offered 1,100,000 shares
of its common stock,  (with an  over-allotment  option of 165,000 shares) to the
public at a price of  $15.25.  The stock  offering  was  underwritten  by Janney
Montgomery  Scott LLC on a firm  commitment  basis.  The Company's  registration
statement on Form S-1 (Commission File No. 333-128214) was declared effective by
the  Securities  and Exchange  Commission on December 13, 2005. The Company also
filed a rule  462  registration  statement  on Form  S-1  (Commission  File  No.
333-130307)  which was effective upon filing  December 14, 2005. The sale of 1.1
million  shares was completed on December 19, 2005, and the  over-allotment  was
exercised in full on January 5, 2006.

During 2005, the Company  announced a stock  repurchase  plan which provides for
the purchase of up to 187,096  shares,  adjusted for the 25% stock dividend paid
on October 27,  2005.  On April 26, 2007,  the Company  announced a second stock
repurchase plan which provides for the repurchase of 5% or 249,080 shares of the
outstanding  shares of the  Company's  common stock.  On November 20, 2007,  the
Company  announced a third stock  repurchase  plan to  repurchase  5% or 234,002
shares of the Company's common stock. This plan commenced upon the completion of
the prior plan. The Company's stock  purchases  during the last three months are
as follows:

             Shares    Average    Total Number of    Maximum Number of Shares
Period     Purchased    Price    Shares Purchased   That May Yet be Purchased
------     ---------   -------   ----------------   -------------------------

4/1-4/30     8,427     $ 14.73         8,427                 168,654
5/1-5/31     6,468     $ 14.06        14,895                 162,186
6/1-6/30        --     $    --            --                 162,186
Total       14,895     $ 14.44            --                      --

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

                                       21



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

The Company's Annual Meeting of Shareholders occurred on April 24, 2008. At this
meeting  there were two items put to a vote of  security  holders;  Election  of
Directors and  Ratification  of the Independent  Auditors.  The number of shares
outstanding  was 5,078,858,  the number of shares entitled to vote was 4,577,609
and the number of shares present at the meeting or by proxy was 4,115,943.

      1.    The vote with  respect to the  election  of three  directors  was as
            follows:

 NAME                            FOR           WITHHELD
------                        ---------       ----------

Robert Ballance               4,105,763         10,180
Joseph Brogan                 4,106,919          9,024
Donald Mindiak                4,108,931          7,012
August Pellegrini, Jr.        4,102,049         13,894

      2.    The vote with respect to the  ratification  of Beard Miller Company,
            LLP,  as  Independent  Auditors  for the Company for the year ending
            December 31, 2008 was:

  FOR                          AGAINST         ABSTAIN
 -----                        ---------       ---------

4,070,363                       4,362           6,495

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

Exhibit 31.1 and 31.2 Officers'  Certification  filed pursuant to section 302 of
the Sarbanes-Oxley Act of 2002.

Exhibit  32.1  Officers'  Certification  filed  pursuant  to section  906 of the
Sarbanes-Oxley Act of 2002.

                                       22