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 September 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 incorporation          (IRS Employer I.D. No.)
            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, or a  non-accelerated  filer. 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 November 10, 2008, BCB
Bancorp, Inc., had 4,585,761 shares of common stock, no par value outstanding.



                       BCB BANCORP INC., AND SUBSIDIARIES

                                      INDEX



                                                                                      Page

PART I.  CONSOLIDATED FINANCIAL INFORMATION
                                                                                   
         Item 1. Consolidated Financial Statements

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

         Consolidated Statements of Income, (Loss) for the three and nine
         months ended September 30, 2008 and September 30, 2007 (unaudited) .......      2

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

         Consolidated Statements of Cash Flow for the nine months
         ended September 30, 2008 and September 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 ...................................     10

         Item 3. Quantitative and Qualitative Disclosures about Market Risk .......     20

         Item 4. Controls and Procedures ..........................................     22

PART II. OTHER INFORMATION ........................................................     23

         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 STATEMENTS

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



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

Cash and amounts due from depository institutions                        $   2,927   $   2,970
Interest-earning deposits                                                    4,821       8,810
                                                                         ---------   ---------
   Total cash and cash equivalents                                           7,748      11,780
                                                                         ---------   ---------

Securities available for sale                                                1,016       2,056
Securities held to maturity, fair value $150,907 and $165,660
   respectively                                                            152,406     165,017
Loans held for sale                                                          1,310       2,132
Loans receivable, net of allowance for loan losses of $4,854 and
   $4,065 respectively                                                     400,150     364,654
Premises and equipment                                                       5,682       5,929
Federal Home Loan Bank of New York stock                                     6,299       5,560
Interest receivable, net                                                     3,597       3,776
Other real estate owned                                                      1,435         287
Deferred income taxes                                                        1,782       1,352
Other assets                                                                 1,062         934
                                                                         ---------   ---------
   Total assets                                                          $ 582,487   $ 563,477
                                                                         =========   =========

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

LIABILITIES
-----------
Non-interest bearing deposits                                            $  32,317   $  35,897
Interest bearing deposits                                                  371,163     362,922
                                                                         ---------   ---------
   Total deposits                                                          403,480     398,819
Short-term Borrowings                                                       14,500          --
Long-term Debt                                                             114,124     114,124
Other Liabilities                                                            2,326       2,024
                                                                         ---------   ---------
      Total Liabilities                                                    534,430     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                                                  46,525      45,795
Treasury stock, at cost, 507,992 and 440,651 shares,
respectively                                                                (8,394)     (7,385)
Retained Earnings                                                            9,741       9,749
Accumulated other comprehensive income (loss)                                 (144)         26
                                                                         ---------   ---------
   Total stockholders' equity                                               48,057      48,510
                                                                         ---------   ---------

      Total liabilities and stockholders' equity                         $ 582,487   $ 563,477
                                                                         =========   =========


See accompanying notes to consolidated financial statements.

                                        1



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



                                                             Three Months Ended      Nine Months Ended
                                                               September 30,           September 30,
                                                           ---------------------   ---------------------
                                                              2008        2007        2008        2007
                                                           ---------------------   ---------------------
                                                                                   
Interest income:
   Loans ...............................................   $   6,949   $   6,271   $  20,217   $  17,903
   Securities ..........................................       2,348       2,353       6,968       6,459
   Other interest-earning assets .......................           7         323         188         926
                                                           ---------   ---------   ---------   ---------
      Total interest income ............................       9,304       8,947      27,373      25,288
                                                           ---------   ---------   ---------   ---------

Interest expense:
   Deposits:
      Demand ...........................................         247         271         789         674
      Savings and club .................................         337         442       1,036       1,442
      Certificates of deposit ..........................       2,209       2,641       6,950       7,498
                                                           ---------   ---------   ---------   ---------
                                                               2,793       3,354       8,775       9,614
                                                           ---------   ---------   ---------   ---------

      Borrowed money ...................................       1,294       1,231       3,834       2,934
                                                           ---------   ---------   ---------   ---------

         Total interest expense ........................       4,087       4,585      12,609      12,548
                                                           ---------   ---------   ---------   ---------

Net interest income ....................................       5,217       4,362      14,764      12,740
Provision for loan losses ..............................         300         200         850         200
                                                           ---------   ---------   ---------   ---------

Net interest income after provision for loan losses ....       4,917       4,162      13,914      12,540
                                                           ---------   ---------   ---------   ---------

Non-interest income:
      Fees and service charges .........................         165         146         470         436
      Gain on sales of loans originated for sale .......          15         108         115         358
      Other than temporary write-down on security ......      (2,756)         --      (2,756)         --
      Other ............................................           7           7          23          21
                                                           ---------   ---------   ---------   ---------
         Total non-interest income (loss) ..............      (2,569)        261      (2,148)        815
                                                           ---------   ---------   ---------   ---------

Non-interest expense:
      Salaries and employee benefits ...................       1,368       1,463       4,121       4,264
      Occupancy expense of premises ....................         281         268         806         748
      Equipment ........................................         511         487       1,513       1,425
      Advertising ......................................          59          73         181         268
      Other ............................................         488         486       1,452       1,268
                                                           ---------   ---------   ---------   ---------
         Total non-interest expense ....................       2,707       2,777       8,073       7,973
                                                           ---------   ---------   ---------   ---------

Income (Loss) before income tax provision ..............        (359)      1,646       3,693       5,382
Income tax provision ...................................         890         616       2,362       1,962
                                                           ---------   ---------   ---------   ---------

Net Income (Loss) ......................................   $  (1,249)  $   1,030   $   1,331   $   3,420
                                                           =========   =========   =========   =========

Net Income (Loss) per common share .....................
            basic ......................................   $   (0.27)  $    0.22   $    0.29   $    0.70
                                                           =========   =========   =========   =========
            diluted ....................................   $   (0.27)  $    0.21   $    0.28   $    0.68
                                                           =========   =========   =========   =========

Weighted average number of common shares outstanding-
            basic ......................................       4,640       4,743       4,620       4,866
                                                           =========   =========   =========   =========
            diluted ....................................       4,640       4,862       4,708       4,993
                                                           =========   =========   =========   =========


See accompanying notes to consolidated financial statements.

                                        2



                        BCB BANCORP INC. AND SUBSIDIARIES
            Consolidated Statement of Changes in Stockholders' Equity
                  For the nine months ended September 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

Tax benefit from exercise of stock options                   --               112          --         --              --        112

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

Cash dividend ($0.29 per share) declared                     --                --          --     (1,339)             --     (1,339)

Net income for the nine months ended
   September 30, 2008                                        --                --          --      1,331              --      1,331

Unrealized gain (loss) on securities,
   available for sale, net of
   deferred income tax of $114                               --                --          --         --            (170)      (170)
                                                                                                                           --------

Total Comprehensive income                                   --                --          --         --              --      1,161
                                                   ------------   ---------------   ---------   --------   -------------   --------

Balance, September 30, 2008                        $        329   $        46,525   $  (8,394)  $  9,741   $        (144)  $ 48,057
                                                   ------------   ---------------   ---------   --------   -------------   --------


See accompanying notes to consolidated financial statements.

                                        3



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



                                                                              Nine Months Ended
                                                                                September 30,
                                                                          ------------------------
                                                                             2008          2007
                                                                          ------------------------
                                                                                  
Cash flows from operating activities:
   Net Income                                                             $    1,331    $    3,420
   Adjustments to reconcile net income to net cash provided
     by operating activities:
      Depreciation ....................................................          306           291
      Amortization and accretion, net .................................         (529)         (471)
      Provision for loan losses .......................................          850           200
      Other than temporary write-down of security .....................        2,756            --
      Deferred income tax .............................................         (316)           30
      Loans originated for sale .......................................       (5,137)      (19,666)
      Proceeds from sale of loans originated for sale .................        6,074        20,701
      (Gain) on sale of loans originated for sale .....................         (115)         (358)
      Decrease (Increase) in interest receivable ......................          179           (72)
      (Increase) in other assets ......................................         (128)         (214)
      (Decrease) Increase in accrued interest payable .................         (121)          197
      Increase (Decrease) in other liabilities ........................          535           (51)
                                                                          ----------    ----------

         Net cash provided by operating activities ....................        5,685         4,007
                                                                          ----------    ----------

Cash flows from investing activities:
   Purchase of FHLB stock .............................................         (739)       (1,836)
   Proceeds from calls of securities held to maturity .................       68,870            --
   Purchases of securities held to maturity ...........................      (60,606)      (20,000)
   Proceeds from repayments on securities held to maturity ............        4,398         2,705
   Purchases of securities available for sale .........................       (2,000)           --
   Proceeds from sale of real estate owned ............................          287            --
   Net (increase) in loans receivable .................................      (37,062)      (30,400)
   Improvements to other real estate owned ............................         (241)           --
   Additions to premises and equipment ................................          (59)         (417)
                                                                          ----------    ----------

         Net cash (used in) investing activities ......................      (27,152)      (49,948)
                                                                          ----------    ----------

Cash flows from financing activities:
   Net increase in deposits ...........................................        4,661        25,221
   Net change in short-term debt ......................................       14,500            --
   Proceeds of long-term debt .........................................           --        40,000
   Purchases of treasury stock ........................................       (1,009)       (5,251)
   Cash dividend paid .................................................       (1,339)       (1,131)
   Exercise of stock options ..........................................          622            44
                                                                          ----------    ----------

         Net cash provided by financing activities ....................       17,435        58,883
                                                                          ----------    ----------

Net increase in cash and cash equivalents .............................       (4,032)       12,942
Cash and cash equivalents-begininng ...................................       11,780        25,837
                                                                          ----------    ----------

Cash and cash equivalents-ending ......................................   $    7,748    $   38,779
                                                                          ==========    ==========

Supplemental disclosure of cash flow information:
   Cash paid during the year for:
      Income taxes ....................................................   $    2,461    $    2,176

      Interest ........................................................   $   12,730    $   12,351

   Transfer of loans to Real Estate Owned                                 $    1,194    $    1,446


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 nine months
ended  September  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 (Loss) Per Share

Basic net income  (loss) per common  share is computed  by  dividing  net income
(loss) by the weighted average number of shares of common stock outstanding. The
diluted net income (loss) 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 September 30, 2008
are as follows, (in thousands):



                                               (Level 1)        (Level 2)
                                            Quoted Prices in   Significant     (Level 3)
                                             Active Markets       Other       Significant
                                Sept. 30,    for Identical      Observable   Unobservable
Description                       2008          Assets            Inputs         Inputs
-----------------------------------------------------------------------------------------
                                                                 
Securities available for sale   $   1,016      $   1,016          $  --        $   --
-----------------------------------------------------------------------------------------
Total                           $   1,016      $   1,016


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 September 30, 2008.

Note 4 - Investment Securities

The Company recorded an Other Than Temporary  Impairment  charge of $2.8 million
on its $3.0 million investment in Federal National Mortgage Association,  (FNMA)
preferred  stock during the current  quarter.  The OTTI charge  resulted  from a
significant  decline  in the  market  value of these  securities  following  the
announcement  by the Federal  Housing  Finance  Agency (FHFA) that FNMA would be
placed under conservatorship.  Additionally,  the FHFA eliminated the payment of
dividends  on common  stock and  preferred  stock and  assumed the powers of the
Board and management of FNMA. Based on these factors,  the Company evaluated the

                                        6



impairment as other than  temporary.  Given a lack of eligible  capital gain for
federal and state income tax purposes to offset  capital losses at September 30,
2008, no tax benefit was recognized  for the OTTI charge.  A tax benefit of $1.1
million on the OTTI charge will be recognized in the fourth quarter of 2008 as a
result of the Emergency  Economic  Stabilization  Act of 2008 enacted in October
2008 which  allows  entities  to treat  losses on these  securities  as ordinary
losses for tax purposes.

Note 5 - 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.

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

                                        7



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 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.

                                        8



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.

In October 2008, the FASB issued FSP SFAS No. 157-3, "Determining the Fair Value
of a Financial  Asset When The Market for That Asset Is Not Active" (FSP 157-3),
to clarify the application of the provisions of Statement No. 157 in an inactive
market and how an entity would determine fair value in an inactive  market.  FSP
157-3 is effective  immediately  and applies to our September 30, 2008 financial
statements.  The  application  of the provisions of FSP 157-3 did not materially
affect our  results  of  operations  or  financial  condition  as of and for the
periods ended September 30, 2008.

                                        9



ITEM 2.

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

Financial Condition

Total assets  increased by $19.0 million or 3.4% to $582.5  million at September
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,
repayments and  prepayments of loans and mortgage  backed  securities as well as
the utilization of Federal Home Loan Bank advances. During the first nine months
of 2008 the  Company  decreased  its  interest  earning  deposits  to fund  loan
originations  which  provide  higher  yields than the money  market  instruments
representing  a high  level  of our  interest  earning  deposits.  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,   the  current  economic
environment and as business opportunities permit.

Total  cash and cash  equivalents  decreased  by $4.1  million  or 34.7% to $7.7
million  at  September  30,  2008 from  $11.8  million  at  December  31,  2007.
Investment  securities  classified  as  available-for-sale  decreased  by  $1.04
million or 50.5% to $1.02  million at September  30, 2008 from $2.06  million at
December  31,  2007.   Additionally,   investment   securities   classified   as
available-for-sale  decreased  by $2.71  million  or 72.7% to $1.02  million  at
September 30, 2008 from $3.73 million at June 30, 2008. The Company  recorded an
other  than  temporary  impairment  (OTTI)  charge of $2.8  million  on its $3.0
million  investment  in  two  Federal  National  Mortgage  Association,   (FNMA)
preferred stock issues during the current quarter. The OTTI charge resulted from
a  significant  decline in the market value of these  securities  following  the
announcement  by the Federal  Housing  Finance  Agency (FHFA) that FNMA would be
placed under conservatorship.  Additionally,  the FHFA eliminated the payment of
dividends  on common  stock and  preferred  stock and  assumed the powers of the
Board and management of FNMA. Based on these factors,  the Company evaluated the
impairment as other than  temporary.  Given a lack of eligible  capital gain for
federal and state income tax purposes to offset  capital losses at September 30,
2008, no tax benefit was recognized  for the OTTI charge.  A tax benefit of $1.1
million on the OTTI charge will be recognized in the fourth quarter of 2008 as a
result of the Emergency  Economic  Stabilization  Act of 2008 enacted in October
2008 which  allows  entities  to treat  losses on these  securities  as ordinary
losses for tax purposes.

Investment securities classified as held-to-maturity  decreased by $12.6 million
or 7.6% to $152.4  million at September 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 nine  months  ended
September 30, 2008,  partially  offset by

                                       10



the reinvestment of $60.7 million into the investment portfolio and $4.4 million
of repayments and prepayments in the mortgage backed securities  portfolio.  The
balance of the  proceeds  was  deployed  to the loan  portfolio  in an effort to
increase yield with higher yielding loan products.

Loans  receivable  increased  by $35.5  million  or 9.7% to  $400.2  million  at
September  30,  2008 from $364.7  million at December  31,  2007.  The  increase
resulted  primarily  from a $30.8  million  increase  in real  estate  mortgages
comprising  residential,  commercial,  construction and participation loans with
other financial  institutions,  net of amortization,  a $4.2 million increase in
commercial loans comprising  business loans and commercial lines of credit,  net
of amortization, and a $762,000 increase in consumer loans, net of amortization.
The balance of loans in process as of September 30, 2008 was $20.0  million.  At
September  30, 2008 the allowance for loan losses was $4.9 million or 109.24% of
non-performing assets.

Deposits  increased by $4.7 million or 1.2% to $403.5  million at September  30,
2008 from $398.8 million at December 31, 2007. The increase  resulted  primarily
from an increase of $3.7  million in time deposit  accounts,  and a $1.1 million
increase in savings and club accounts,  partially offset by a $114,000  decrease
in transaction  accounts.  During the nine months ended  September 30, 2008, the
Federal Open Market Committee,  (FOMC) decreased short term interest rates in an
effort to lessen  the  impact of a possible  recession.  This has  significantly
resulted in an upward sloping  normalization of the yield curve. As shorter term
interest  rates have  decreased,  our cost of short term time deposits have also
decreased.

The  balance of borrowed  money  increased  by $14.5  million or 12.7% to $128.6
million at September  30, 2008 from $114.1  million at December  31,  2007.  The
purpose of the  borrowings  reflects the use of long term advances as well as an
overnight line of credit from the Federal Home Loan Bank to augment  deposits as
the Bank's  funding  source for  originating  loans and  investing in Government
Sponsored Enterprise (GSE) investment securities.

Stockholders'  equity  decreased by $453,000 to $48.1  million at September  30,
2008 from $48.5  million at December  31, 2007.  The  decrease in  stockholders'
equity  is  primarily  attributable  to the  payment  of  three  quarterly  cash
dividends  totaling  $1.3  million as well as $1.0  million  paid to  repurchase
67,341 shares of common stock,  partially offset by net income of the Company of
$1.3 million for the nine months  ended  September  30, 2008 and  $622,000  from
69,278  shares  issued from stock option  exercises.  At September  30, 2008 the
Bank's Tier 1, Tier 1 Risk-Based and Total Risk Based Capital Ratios were 9.02%,
13.16% and 14.38% respectively.

On October 14, 2008, the U.S.  Treasury  announced that it would purchase equity
stakes in a number of banks and savings and loan associations. Under the Capital
Purchase  Program of the Troubled Assets Relief Program (TARP),  $250 billion of
the $700 billion authorized by the Emergency Economic  Stabilization Act of 2008
will be made  available  by the U.S.  Treasury  to a variety  of U.S.  financial
institutions in exchange for

                                       11



preferred  stock. In connection with its purchase of preferred  stock,  the U.S.
Treasury will receive warrants to purchase common stock with an aggregate market
price equal to 15% of the preferred investment. Financial institutions that take
part in the TARP  Capital  Purchase  Program  will be required to adopt the U.S.
Treasury's standards for executive compensation and corporate governance for the
period during which the U.S. Treasury holds equity issued under the TARP Capital
Purchase  Program.  The U.S.  Treasury also announced that nine major  financial
institutions  had already  agreed to  participate  in the TARP Capital  Purchase
Program,  and numerous other financial  institutions have subsequently agreed to
take part.

On October 14, 2008,  the FDIC  announced  the  establishment  of the  Temporary
Liquidity  Guarantee  Program,  which was designed to strengthen  confidence and
encourage  liquidity in the banking system by guaranteeing  the (1) newly issued
senior  unsecured  debt and (2)  non-interest-bearing  transaction  accounts  of
participating  institutions.  All eligible  entities  will be covered  under the
program  unless they opt out of one or both of these  components  by December 5,
2008 (an  extension  from the  original  opt-out  date of  November  12,  2008).
Following  that  deadline,  institutions  that have  opted out of either or both
components cannot then opt in. Similarly, institutions that have opted in by the
December 5th deadline may not then opt out. The  Temporary  Liquidity  Guarantee
Program will be in effect through December 31, 2009.

As of this date,  we have not  applied to the U.S.  Treasury  to receive  equity
capital  through the TARP  Capital  Purchase  Program nor have we applied to the
FDIC to opt in or out of the Temporary Liquidity Guarantee Program.  However, as
the  details  and  ramifications  of  these  and any  other  plans  that  may be
introduced, are clarified, we will continue to review them in order to determine
whether or not we should participate in them.

Results of Operations
Three Months

Net income  decreased  by $2.28  million to a net loss of $1.25  million for the
three months ended  September  30, 2008 from net income of $1.03 million for the
three months  ended  September  30, 2007.  The decrease in net income was due to
primarily to an OTTI charge, as previously  discussed,  on two securities in our
securities  available-for-sale  portfolio,  an  increase in  provision  for loan
losses, a decrease in non-interest income and an increase in income tax expense,
partially  offset by an  increase  in net  interest  income  and a  decrease  in
non-interest expense.

Net interest income increased by $855,000 or 19.6% to $5.2 million for the three
months  ended  September  30, 2008 from $4.4  million for the three months ended
September 30, 2007. This increase in net interest income resulted primarily from
an increase of $23.6 million or 4.3% in the average balance of interest  earning
assets to $569.3  million for the three  months  ended  September  30, 2008 from
$545.7 million for the three months ended September 30, 2007,  partially  offset
by a slight  decrease in the average yield on interest  earning  assets to 6.54%
for the three  months ended  September  30, 2008 from 6.56% for the three months
ended  September 30, 2007. The average balance of interest  bearing

                                       12



liabilities  increased by $28.0 million or 6.0% to $495.7  million for the three
months ended  September 30, 2008 from $467.7  million for the three months ended
September  30,  2007  and the  average  cost  of  interest  bearing  liabilities
decreased by 62 basis points to 3.30% for the three months ended  September  30,
2008 from 3.92% for the three months ended September 30, 2007. As a consequence,
our net interest margin  increased to 3.67% for the three months ended September
30, 2008 from 3.20% for the three months ended September 30, 2007.

Interest  income on loans  receivable  increased  by  $678,000 or 10.8% to $6.95
million for the three months ended September 30, 2008 from $6.27 million for the
three months ended  September 30, 2007. The increase was primarily  attributable
to an increase in the balance of average  loans  receivable  of $56.3 million or
16.4% to $400.0  million  for the three  months  ended  September  30, 2008 from
$343.7 million for the three months ended September 30, 2007,  partially  offset
by a decrease in the average  yield on loans  receivable  to 6.93% for the three
months ended  September 30, 2008 from 7.26% for the three months ended September
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. The current economic  environment may have an
adverse impact on this business  strategy as more conservative loan underwriting
standards may preclude loan origination opportunities, thereby possibly limiting
loan growth to an undetermined degree.

Interest income on securities  decreased by $5,000 or 0.2% to $2.348 million for
the three  months  ended  September  30, 2008 from $2.353  million for the three
months ended  September 30, 2007.  This decrease was primarily due to a decrease
in the average balance of securities held-to-maturity of $8.9 million or 5.2% to
$162.9 million for the three months ended September 30, 2008 from $171.8 million
for the three months ended September 30, 2007,  partially  offset by an increase
in the  average  yield on  securities  held-to-maturity  to 5.77%  for the three
months ended  September 30, 2008 from 5.48% for the three months ended September
30, 2007. The decrease in average balance  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 other interest-earning assets decreased by $316,000 to $7,000
for the three months ended September 30, 2008 from $323,000 for the three months
ended  September  30, 2007.  This  decrease was primarily due to a $23.2 million
decrease in the average balance of other interest-earning assets to $5.1 million
for the three months ended  September  30, 2008 from $28.3 million for the three
months  ended  September  30, 2007 and a decrease in the average  yield on other
interest-earning  assets to 0.63% for the three months ended  September 30, 2008
from 4.57% for the three months ended  September  30, 2007.  The decrease in the
average  yield  reflects the lower  short-term  interest  rate  environment  for
overnight  deposits during the three months ended September

                                       13



30, 2008 as compared to the three months ended  September 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  decreased by $498,000 or 10.8% to $4.1 million for the
three  months  ended  September  30, 2008 from $4.6 million for the three months
ended September 30, 2007. The decrease resulted primarily from a decrease in the
average cost of interest bearing liabilities to 3.30% for the three months ended
September  30, 2008 from 3.92% for the three  months ended  September  30, 2007,
partially  offset by an  increase  in the  balance of average  interest  bearing
liabilities  of $28.0  million or 6.0% to $495.7  million  for the three  months
ended  September  30,  2008  from  $467.7  million  for the three  months  ended
September  30, 2007.  The decrease in the average cost  reflects the lower short
term interest rate environment  which occurred  following the Federal  Reserve's
significant reduction of short-term interest rates.

The provision for loan losses totaled  $300,000 and $200,000 for the three month
periods ended September 30, 2008 and 2007, respectively.  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) the level of loan growth and (5) the
existing  level of reserves  for loan losses that are  possible  and  estimable.
During the three months ended September 30, 2008, the Bank experienced $7,000 in
net charge-offs, (consisting of $8,000 in charge-offs and $1,000 in recoveries).
During the three months ended September 30, 2007, the Bank  experienced  $61,000
in net charge-offs (consisting of $61,000 in charge-offs and no recoveries). The
Bank had  non-performing  loans totaling $3.0 million or 0.74% of gross loans at
September  30, 2008,  $282,000 or 0.07% of gross loans at June 30, 2008 and $1.7
million or 0.48% of gross loans at September  30, 2007.  The  allowance for loan
losses was $4.9  million or 1.20% of gross loans at  September  30,  2008,  $4.6
million or 1.15% of gross  loans at June 30,  2008 and $3.7  million or 1.04% of
gross loans at  September  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 September 30, 2008.

Total  non-interest  income  decreased by $2.8 million to a loss of $2.6 million
for the three  months ended  September  30, 2008 from income of $261,000 for the
three  months ended  September  30, 2007.  The decrease in  non-interest  income
resulted  primarily  from an OTTI charge of $2.8 million on $3.0 million of FNMA
preferred stock during the third quarter, as discussed previously. The Bank also
recorded a decrease in gain on sale of

                                       14



loans  originated  for sale of $93,000 or 86.1% to $15,000 for the three  months
ended September 30, 2008, from $108,000 for the three months ended September 30,
2007.  The decrease in gain on sale of loans  originated  for sale  reflects the
softening  one- to  four-family  residential  real  estate  market.  The Company
recently made a strategic  decision to eliminate our Retail Mortgage Division as
a separate  division.  Due to a continuing  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.  The aforementioned
decreases in non-interest income were partially offset by an increase in general
fees,  service  charges and other income of $19,000 or 12.4% to $172,000 for the
three months ended  September  30, 2008 from $153,000 for the three months ended
September 30, 2007.

Total non-interest  expense decreased by $70,000 or 2.5% to $2.7 million for the
three  months  ended  September  30, 2008 from $2.8 million for the three months
ended September 30, 2007.  Salaries and employee  benefits expense  decreased by
$95,000 or 6.5% to $1.37  million for the three months ended  September 30, 2008
from $1.46 million for the three months ended  September 30, 2007. This decrease
was primarily  attributable  to a decrease in the number of full time equivalent
employees to 82 for the three months  ended  September  30, 2008 from 92 for the
three months ended September 30, 2007,  partially  offset by salary increases in
conjunction with annual reviews.  Equipment expense increased by $24,000 or 4.9%
to $511,000 for the three months ended  September 30, 2008 from $487,000 for the
three months ended  September  30, 2007.  The primary  component of this expense
item is data service provider expense. Occupancy expense,  advertising and other
non-interest  expense  increased  by  $1,000 or 0.1% to  $828,000  for the three
months  ended  September  30,  2008 from  $827,000  for the three  months  ended
September 30, 2007 as the Bank has endeavored to manage our non-interest expense
category somewhat  conservatively  during this challenging economic environment.
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.  During 2009 the Bank expects a significant  increase in  non-interest
expenses as a result of higher FDIC deposit insurance assessment.

Income tax expense increased  $274,000 or 44.5% to $890,000 for the three months
ended  September 30, 2008 from $616,000 for the three months ended September 30,
2007.  The  increase in income tax expense  reflects  the increase in net income
exclusive of the OTTI charge of $2.8 million  discussed  earlier.  Excluding the
effect of the OTTI charge on income, the consolidated  effective income tax rate
for the three months ended September 30, 2008 was 37.1% as compared to 37.4% for
the three months ended September 30, 2007.

Nine Months of Operations

Net income  decreased  by $2.1 million to $1.3 million for the nine months ended
September  30, 2008 from $3.4  million for the nine months ended  September  30,
2007.  The decrease in net income was due to  primarily  to an OTTI  charge,  as
previously

                                       15



discussed, on two securities in our securities  available-for-sale portfolio, an
increase in provision for loan losses,  a decrease in  non-interest  income,  an
increase  in  non-interest  expense  and an  increase  in  income  tax  expense,
partially offset by an increase in net interest income.

Net interest  income  increased by $2.02 million or 15.9% to $14.76  million for
the nine months ended September 30, 2008 from $12.74 million for the nine months
ended September 30, 2007. The increase in net interest income resulted primarily
from an  increase of $43.0  million or 8.3% in the  average  balance of interest
earning  assets to $560.7  million for the nine months ended  September 30, 2008
from $517.7  million for the nine months ended  September  30,  2007,  while the
average  yield on  interest  earning  assets  remained  static  at 6.51% for the
respective  nine month time  periods  ended  September  30,  2008 and 2007.  The
average balance of interest  bearing  liabilities  increased by $45.9 million or
10.4% to $487.0 million for the nine months ended September 30, 2008 from $441.1
million for the nine months ended September 30, 2007,  while the average cost of
interest  bearing  liabilities  decreased  to 3.45%  for the nine  months  ended
September 30, 2008 from 3.79% for the nine months ended September 30, 2007. As a
consequence,  our net  interest  margin  increased  to 3.51% for the nine months
ended  September  30, 2008 from 3.28% for the nine months  ended  September  30,
2007.

Interest income on loans receivable  increased by $2.3 million or 12.8% to $20.2
million for the nine months ended  September 30, 2008 from $17.9 million for the
nine months ended September 30, 2007. The increase was primarily attributable to
an increase in the balance of average loans receivable of $56.5 million or 17.1%
to $386.0  million  for the nine  months  ended  September  30, 2008 from $329.5
million for the nine months  ended  September  30, 2007,  partially  offset by a
decrease in the average  yield on loans  receivable to 6.96% for the nine months
ended  September  30, 2008 from 7.20% for the nine months  ended  September  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 current  economic  environment may
have an adverse  impact on this  business  strategy  as more  conservative  loan
underwriting  standards may preclude  loan  origination  opportunities,  thereby
possibly limiting loan growth to an undetermined degree.

Interest income on securities  increased by $509,000 or 7.8% to $7.0 million for
the nine months ended  September  30, 2008 from $6.5 million for the nine months
ended  September 30, 2007.  The increase was primarily due to an increase in the
average  balance of securities of $2.1 million or 1.3% to $161.2 million for the
nine months  ended  September  30, 2008 from $159.1  million for the nine months
ended  September  30, 2007 and an increase in the average yield on securities to
5.76% for the nine  months  ended  September  30,  2008 from  5.41% for the nine
months ended  September  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 nine months ended September 30, 2008.

                                       16



Interest income on other interest-earning  assets decreased by $738,000 or 79.7%
to $188,000 for the nine months ended  September  30, 2008 from $926,000 for the
nine months ended  September  30, 2007.  This  decrease was  primarily  due to a
decrease  of  $14.9   million  or  55.6%  in  the   average   balance  of  other
interest-earning assets to $11.9 million for the nine months ended September 30,
2008 from $26.8  million  for the nine  months  ended  September  30, 2007 and a
decrease in the average yield on other interest-earning  assets to 2.11% for the
nine  months  ended  September  30,  2008 from 4.60% for the nine  months  ended
September  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 $61,000 or 0.5% to $12.61 million for the
nine months  ended  September  30, 2008 from $12.55  million for the nine months
ended  September 30, 2007. The increase  resulted  primarily from an increase in
the balance of average interest bearing liabilities of $45.9 million or 10.4% to
$487.0 million for the nine months ended  September 30, 2008 from $441.1 million
for the nine months ended September 30, 2007,  partially offset by a decrease in
the average cost of interest  bearing  liabilities  to 3.45% for the nine months
ended  September  30, 2008 from 3.79% for the nine months  ended  September  30,
2007.

The provision for loan losses  totaled  $850,000 and $200,000 for the nine-month
periods ended September 30, 2008 and 2007, respectively.  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) the level of loan growth and (5) the
existing  level of reserves  for loan losses that are  possible  and  estimable.
During the nine months ended September 30, 2008, the Bank experienced $60,000 in
net   charge-offs   (consisting  of  $101,000  in  charge-offs  and  $41,000  in
recoveries).  During  the  nine  months  ended  September  30,  2007,  the  Bank
experienced  $275,000 in net charge-offs  (consisting of $283,000 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 $3.0 million or 0.74% of gross loans at September 30, 2008,  $4.6
million or 1.16% of gross loans at December  31, 2007 and $1.7  million or 0.48%
of gross loans at September  30, 2007.  The  allowance  for loan losses was $4.9
million or 1.20% of gross loans at September 30, 2008,  $4.1 million or 1.10% of
gross  loans at December  31,  2007 and $3.7  million or 1.16% of gross loans at
September  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

                                       17



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 September 30, 2008.

Total non-interest  income decreased by $2.96 million to a loss of $2.15 million
for the nine months  ended  September  30, 2008 from income of $815,000  for the
nine months ended  September  30,  2007.  The  decrease in  non-interest  income
resulted  primarily  from an OTTI charge of $2.8 million on $3.0 million of FNMA
preferred stock during the third quarter, as discussed previously. The Bank also
recorded a decrease in gain on sale of loans  originated for sale of $243,000 or
67.9% to $115,000 for the nine months ended  September  30, 2008,  from $358,000
for the nine months ended  September  30, 2007.  The decrease in gain on sale of
loans originated for sale reflects the softening one- to four-family residential
real estate market.  The Company recently made a strategic decision to eliminate
our  Retail  Mortgage  Division  as a  separate  division.  Due to a  continuing
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.  The aforementioned  decreases in non-interest  income were
partially  offset by an  increase  in general  fees,  service  charges and other
income of $36,000 or 7.9% to $493,000  for the nine months ended  September  30,
2008 from $457,000 for the nine months ended September 30, 2007.

Total non-interest expense increased by $100,000 or 1.3% to $8.1 million for the
nine months ended September 30, 2008 from $8.0 million for the nine months ended
September 30, 2007. Salaries and employee benefits expense decreased by $143,000
or 3.4% to $4.12 million for the nine months ended September 30, 2008 from $4.26
million  for the nine  months  ended  September  30,  2007.  This  decrease  was
primarily  attributable  to a  decrease  in the  number of full time  equivalent
employees  to 82 for the nine months  ended  September  30, 2008 from 92 for the
nine  months  ended  September  30,  2007,  partially  offset by  annual  salary
increases in conjunction  with annual reviews.  Equipment  expense  increased by
$88,000 or 6.3% to $1.5  million for the nine months  ended  September  30, 2008
from $1.4 million for the nine months  ended  September  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 $58,000 or
7.8% to $806,000 for the nine months ended  September 30, 2008 from $748,000 for
the nine months ended  September  30,  2007.  Advertising  expense  decreased by
$87,000 or 32.5% to $181,000 for the nine months ended  September  30, 2008 from
$268,000  for the nine months  ended  September  30,  2007.  Other  non-interest
expense  increased  by  $184,000  or 14.5% to $1.45  million for the nine months
ended  September 30, 2008 from $1.27 million for the nine months ended September
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.  During 2009 the Bank expects a significant  increase in  non-interest
expenses as a result of higher FDIC deposit insurance assessment.

                                       18



Income tax expense  increased  by $400,000 or 20.0% to $2.4 million for the nine
months  ended  September  30, 2008 from $2.0  million for the nine months  ended
September 30, 2007. The increase in income tax expense  reflects the increase in
net income  exclusive  of the OTTI  charge of $2.8  million  discussed  earlier.
Excluding the effect of the OTTI charge on income,  the  consolidated  effective
income  tax rate for the nine  months  ended  September  30,  2008 was  36.6% as
compared to 36.5% for the nine months ended September 30, 2007.

                                       19



Item 3. Quantitative and Qualitative Disclosures about 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 September 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  September  30,  2008.  The  following  sets  forth the  Company's  NPV as of
9/30/2008.



                                                               NPV as a % of Assets
Change in      Net Portfolio   $ Change from   % Change from   --------------------
Calculation        Value            PAR             PAR        NPV Ratio    Change
-----------    -------------   -------------   -------------   ---------   --------
                                                            
+300bp           $ 24,582        $(35,763)         -59.26%        4.62%    -566 bps
+200bp             38,779         (21,566)         -35.74         7.06     -322 bps
+100bp             53,084          (7,261)         -12.03         9.35      -93 bps
  PAR              60,345              --              --        10.28       -- bps
-100bp             57,834          (2,511)          -4.16         9.68      -60 bps
-200bp             52,747          (7,598)         -12.59         8.70     -158 bps


bp - basis points

                                       20



The table above  indicates  that at September  30,  2008,  in the event of a 100
basis point decrease in interest rates, we would  experience a 4.16% decrease in
NPV. In the event of a 100 basis point  increase  in  interest  rates,  we would
experience a 12.03% 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.

                                       21



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.

                                       22



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 changes 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.

                                       23



Our  Non-Interest  Expense  Will  Increase  As A  Result  of  Increases  In FDIC
Insurance Premiums

The Federal Deposit Insurance Corporation ("FDIC") imposes an assessment against
institutions  for  deposit  insurance.  This  assessment  is  based  on the risk
category of the  institution  and currently  ranges from 5 to 43 basis points of
the  institution's  deposits.  Federal law requires that the designated  reserve
ratio for the  deposit  insurance  fund be  established  by the FDIC at 1.15% to
1.50% of estimated insured deposits.  If this reserve ratio drops below 1.15% or
the FDIC  expects that it to do so within six months,  the FDIC must,  within 90
days,  establish and implement a plan to restore the designated reserve ratio to
1.15% of estimated  insured  deposits  within five years  (absent  extraordinary
circumstances).

Recent  bank  failures  coupled  with  deteriorating  economic  conditions  have
significantly reduced the deposit insurance fund's reserve ratio. As of June 30,
2008, the designated  reserve ratio was 1.01% of estimated  insured  deposits at
March 31, 2008. As a result of this reduced  reserve ratio, on October 16, 2008,
the FDIC  published a proposed rule that would restore the reserve ratios to its
required  level.  The proposed  rule would raise the current  deposit  insurance
assessment  rates  uniformly for all  institutions by 7 basis points (to a range
from 12 to 50 basis  points) for the first  quarter of 2009.  The proposed  rule
would  also  alter  the  way  the  FDIC  calculates  federal  deposit  insurance
assessment rates beginning in the second quarter of 2009 and thereafter.

Under the proposed rule, the FDIC would first establish an institution's initial
base assessment  rate. This initial base assessment rate would range,  depending
on the risk category of the  institution,  from 10 to 45 basis points.  The FDIC
would then adjust the initial  base  assessment  (higher or lower) to obtain the
total base assessment  rate. The adjustments to the initial base assessment rate
would  be  based  upon  an  institution's  levels  of  unsecured  debt,  secured
liabilities,  and brokered deposits.  The total base assessment rate would range
from 8 to 77.5  basis  points  of the  institution's  deposits.  There can be no
assurance  that the proposed rule will be implemented by the FDIC or implemented
in its proposed form.

In addition, the Emergency Economic Stabilization Act of 2008 (ESSA) temporarily
increased the limit on FDIC insurance  coverage for deposits to $250,000 through
December 31, 2009, and the FDIC took action to provide coverage for newly-issued
senior unsecured debt and non-interest bearing transaction accounts in excess of
the $250,000 limit, for which institutions will be assessed additional premiums.

These actions will significantly  increase our non-interest  expense in 2009 and
in future years as long as the increased premiums are in place.

                                       24



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
--------    ---------   -------   ----------------   -------------------------
7/1-7/31        --      $    --          --                   162,186
8/1-8/31        --      $    --          --                   162,186
9/1-9/30        --      $    --          --                   162,186

Total           --      $    --          --                   162,186

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

                                       25



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

None.

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.

                                       26