##### Table of Contents





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 March 31, 2008

or



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|- | ---------------------------------------------------------------------

For the transition period from  to

Commission File Number 000-51367





OTTAWA SAVINGS BANCORP, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|United States                                                  |  | 20-3074627                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)

925 LaSalle Street

Ottawa, Illinois 61350

(Address of principal executive offices)

(815) 433-2525

(Registrants telephone number including area code)

Not Applicable

(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.    Yes  x    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 definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act. (Check one)



| |  |                                               |  |                              |  | 
| |  | --------------------------------------------- |  | ---------------------------- |  | 
| |  | Large Accelerated Filer   ̈                    |  | Accelerated Filer   ̈         |  | 
| |  |                                              
| |  | Non-Accelerated Filer   ̈                      |  | Smaller Reporting Company  x
| |  | (Do not check if a smaller reporting company) |  |                             

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

Indicate the number of shares outstanding of each of the issuers classes of common equity, as of the latest practicable date:



|                              |  |                               
|----------------------------- |  | ------------------------------
|Class                         |  | Outstanding as of May 12, 2008
|Common Stock, $0.01 par value |  | 2,130,211                     









---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

FORM 10-Q

For the quarterly period ended March 31, 2008

INDEX



|                               |  |            |  |                                                                                       |  |   
|------------------------------ |  | ---------- |  | ------------------------------------------------------------------------------------- |  | --
|                               |  | PageNumber
|PART I  FINANCIAL INFORMATION |  |           
|                               |  |            | 
|                               |  | Item 1     |  | Consolidated Financial Statements (Unaudited)                                         |  | 3 
|                               |  | Item 2     |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 13
|                               |  | Item 3     |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 18
|                               |  | Item 4T    |  | Controls and Procedures                                                               |  | 18
|                               | 
|PART II  OTHER INFORMATION    |  |           
|                               |  |            | 
|                               |  | Item 1     |  | Legal Proceedings                                                                     |  | 19
|                               |  | Item 1A    |  | Risk Factors                                                                          |  |   
|                               |  | Item 2     |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 19
|                               |  | Item 3     |  | Defaults upon Senior Securities                                                       |  | 19
|                               |  | Item 4     |  | Submission of Matters to a Vote of Security Holders                                   |  | 19
|                               |  | Item 5     |  | Other Information                                                                     |  | 19
|                               |  | Item 6     |  | Exhibits                                                                              |  | 20
|                               | 
|SIGNATURES                     |  | 21        



2



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Consolidated Balance Sheets

March 31, 2008 and December 31, 2007

(Unaudited)



|                                                                                                                        |  |               |             |   |                  |   |             |  
|----------------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                        |  | March 31,2008 |             |   | December 31,2007 |  
|Assets                                                                                                                  |  |               |             |   |                  |   |             |  
|Cash and due from banks                                                                                                 |  | $             | 3,021,684   |   |                  | $ | 2,469,629   |  
|Interest bearing deposits                                                                                               |  |               | 7,682,447   |   |                  |   | 5,115,608   |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total cash and cash equivalents                                                                                         |  |               | 10,704,131  |   |                  |   | 7,585,237   |  
|Securities held to maturity (fair value of $939,545 and $961,861 at March 31, 2008 and December 31, 2007,
respectively) |  |               | 946,378     |   |                  |   | 976,394     |  
|Securities available for sale                                                                                           |  |               | 24,839,280  |   |                  |   | 25,834,721  |  
|Non-marketable equity securities                                                                                        |  |               | 2,534,952   |   |                  |   | 2,534,952   |  
|Loans, net of allowance for loan losses of $529,868 and $605,450 at March 31, 2008 and December 31, 2007,
respectively  |  |               | 157,975,818 |   |                  |   | 157,702,260 |  
|Loans held for sale                                                                                                     |  |               | 178,409     |   |                  |   |            |  
|Premises and equipment, net                                                                                             |  |               | 7,689,300   |   |                  |   | 7,755,284   |  
|Accrued interest receivable                                                                                             |  |               | 959,915     |   |                  |   | 1,055,328   |  
|Mortgage servicing rights                                                                                               |  |               | 107,830     |   |                  |   | 104,077     |  
|Foreclosed real estate                                                                                                  |  |               | 249,154     |   |                  |   | 108,159     |  
|Deferred tax asset                                                                                                      |  |               | 863,699     |   |                  |   | 1,032,798   |  
|Cash value of life insurance                                                                                            |  |               | 1,421,422   |   |                  |   | 1,405,380   |  
|Other assets                                                                                                            |  |               | 1,189,699   |   |                  |   | 1,219,086   |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total assets                                                                                                            |  | $             | 209,659,987 |   |                  | $ | 207,313,676 |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Liabilities and Stockholders Equity                                                                                    |  |               |             |   |                  |   |             |  
|Liabilities                                                                                                             |  |               |             |   |                  |   |             |  
|Deposits:                                                                                                               |  |               |             |   |                  |   |             |  
|Non-interest bearing                                                                                                    |  | $             | 2,579,572   |   |                  | $ | 2,626,967   |  
|Interest bearing                                                                                                        |  |               | 182,600,016 |   |                  |   | 180,454,652 |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total deposits                                                                                                          |  |               | 185,179,588 |   |                  |   | 183,081,619 |  
|Accrued interest payable                                                                                                |  |               | 167,218     |   |                  |   | 132,746     |  
|Other liabilities                                                                                                       |  |               | 2,241,459   |   |                  |   | 2,142,025   |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total liabilities                                                                                                       |  |               | 187,588,265 |   |                  |   | 185,356,390 |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Commitments and contingencies                                                                                           |  |               |             |   |                  |   |             |  
|Redeemable common stock held by ESOP plan                                                                               |  |               | 181,885     |   |                  |   | 171,709     |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Stockholders Equity                                                                                                    |  |               |             |   |                  |   |             |  
|Common Stock, $.01 par value 12,000,000 shares authorized; 2,224,911 shares issued                                      |  |               | 22,249      |   |                  |   | 22,249      |  
|Additional paid-in-capital                                                                                              |  |               | 8,624,655   |   |                  |   | 8,607,615   |  
|Retained earnings                                                                                                       |  |               | 14,792,437  |   |                  |   | 14,670,844  |  
|Unallocated ESOP shares                                                                                                 |  |               | (597,793    | ) |                  |   | (610,512    | )
|Unearned MRP shares                                                                                                     |  |               | (454,287    | ) |                  |   | (479,982    | )
|Accumulated other comprehensive income (loss)                                                                           |  |               | 177,711     |   |                  |   | (24,928     | )
|                                                                                                                        |  |               |             |   |                  |   |             |  
|                                                                                                                        |  |               | 22,564,972  |   |                  |   | 22,185,286  |  
|Less:                                                                                                                   |  |               |             |   |                  |   |             |  
|Treasury Shares at cost, 44,500 shares at March 31, 2008 and 21,000 shares at December 31, 2007                         |  |               | (493,250    | ) |                  |   | (228,000    | )
|Maximum cash obligation related to ESOP shares                                                                          |  |               | (181,885    | ) |                  |   | (171,709    | )
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total Stockholders Equity                                                                                              |  |               | 21,889,837  |   |                  |   | 21,785,577  |  
|                                                                                                                        |  |               |             |   |                  |   |             |  
|Total liabilities and stockholders equity                                                                              |  | $             | 209,659,987 |   |                  | $ | 207,313,676 |  
|                                                                                                                        |  |               |             |   |                  |   |             |  

See accompanying notes to these unaudited consolidated financial statements



3



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Consolidated Statements of Income

Three Months Ended March 31, 2008 and
2007

(Unaudited)



|                                                              |  |      |           |   |      |   |            |  
|------------------------------------------------------------- |  | ---- | --------- | - | ---- | - | ---------- | -
|                                                              |  | 2008 |           |   | 2007 |  
|Interest and dividend income:                                 |  |      |           |   |      |   |            |  
|Interest and fees on loans                                    |  | $    | 2,545,798 |   |      | $ | 2,350,491  |  
|Securities:                                                   |  |      |           |   |      |   |            |  
|Mortgage-backed and related securities                        |  |      | 242,195   |   |      |   | 272,418    |  
|U.S. agency securities                                        |  |      | 78,724    |   |      |   | 197,557    |  
|Dividends on non-marketable equity securities                 |  |      |          |   |      |   | 25,943     |  
|Interest-bearing deposits                                     |  |      | 48,938    |   |      |   | 101,310    |  
|                                                              |  |      |           |   |      |   |            |  
|Total interest and dividend income                            |  |      | 2,915,655 |   |      |   | 2,947,719  |  
|                                                              |  |      |           |   |      |   |            |  
|Interest expense:                                             |  |      |           |   |      |   |            |  
|Deposits                                                      |  |      | 1,867,679 |   |      |   | 1,883,256  |  
|                                                              |  |      |           |   |      |   |            |  
|Total interest expense                                        |  |      | 1,867,679 |   |      |   | 1,883,256  |  
|                                                              |  |      |           |   |      |   |            |  
|Net interest income                                           |  |      | 1,047,976 |   |      |   | 1,064,463  |  
|Provision for loan losses                                     |  |      | (17,578   | ) |      |   | (1,181,160 | )
|                                                              |  |      |           |   |      |   |            |  
|Net interest income after provision for loan losses           |  |      | 1,065,554 |   |      |   | 2,245,623  |  
|                                                              |  |      |           |   |      |   |            |  
|Other income:                                                 |  |      |           |   |      |   |            |  
|Gain on sale of securities available for sale                 |  |      | 4,659     |   |      |   | 110        |  
|Gain on sale of loans                                         |  |      | 10,825    |   |      |   | 3,259      |  
|Origination of mortgage servicing rights, net of amortization |  |      | 3,753     |   |      |   | 1,742      |  
|Loss on sale of OREO                                          |  |      | (8,831    | ) |      |   |           |  
|Loss on sale of repossessed assets                            |  |      | (10,157   | ) |      |   |           |  
|Customer service fees                                         |  |      | 57,962    |   |      |   | 51,105     |  
|Income on bank owned life insurance                           |  |      | 16,042    |   |      |   |           |  
|Other                                                         |  |      | 18,845    |   |      |   | 7,587      |  
|                                                              |  |      |           |   |      |   |            |  
|Total other income                                            |  |      | 93,098    |   |      |   | 63,803     |  
|                                                              |  |      |           |   |      |   |            |  
|Other expenses:                                               |  |      |           |   |      |   |            |  
|Salaries and employee benefits                                |  |      | 418,140   |   |      |   | 378,284    |  
|Directors fees                                                |  |      | 21,079    |   |      |   | 21,161     |  
|Occupancy                                                     |  |      | 118,264   |   |      |   | 105,911    |  
|Deposit insurance premium                                     |  |      | 5,252     |   |      |   | 5,150      |  
|Legal and professional services                               |  |      | 73,166    |   |      |   | 54,034     |  
|Data processing                                               |  |      | 90,659    |   |      |   | 67,960     |  
|Other                                                         |  |      | 123,321   |   |      |   | 118,796    |  
|                                                              |  |      |           |   |      |   |            |  
|Total other expenses                                          |  |      | 849,881   |   |      |   | 751,296    |  
|                                                              |  |      |           |   |      |   |            |  
|Income before income taxes                                    |  |      | 308,771   |   |      |   | 1,558,130  |  
|Income tax expense                                            |  |      | 140,170   |   |      |   | 567,061    |  
|                                                              |  |      |           |   |      |   |            |  
|Net income                                                    |  | $    | 168,601   |   |      | $ | 991,069    |  
|                                                              |  |      |           |   |      |   |            |  
|Basic earnings per share                                      |  | $    | 0.08      |   |      | $ | 0.47       |  
|                                                              |  |      |           |   |      |   |            |  
|Diluted earnings per share                                    |  | $    | 0.08      |   |      | $ | 0.47       |  
|                                                              |  |      |           |   |      |   |            |  
|Dividends per share                                           |  | $    | 0.05      |   |      | $ | 0.05       |  
|                                                              |  |      |           |   |      |   |            |  

See accompanying notes to these unaudited consolidated financial statements



4



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Consolidated Statements of Comprehensive Income

Three Ended March 31,
2008 and 2007

(Unaudited)



|                                                                                            |  |      |         |      |   |          
|------------------------------------------------------------------------------------------- |  | ---- | ------- | ---- | - | ---------
|                                                                                            |  | 2008 |         | 2007
|Comprehensive income:                                                                       |  |      |         |      |   |          
|Net income                                                                                  |  | $    | 168,601 |      | $ | 991,069  
|Other comprehensive income, net of tax:                                                     |  |      |         |      |   |          
|Unrealized gain on securities available for sale arising during period, net of income taxes |  |      | 199,564 |      |   | 101,977  
|Reclassification adjustment for gains included in net income, net of tax expense            |  |      | 3,075   |      |   | 73       
|                                                                                            |  |      |         |      |   |          
|Comprehensive income                                                                        |  | $    | 371,240 |      | $ | 1,093,119
|                                                                                            |  |      |         |      |   |          

See accompanying notes to these unaudited consolidated financial statements



5



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Consolidated Statements of Cash Flows

Three Months Ended March 31, 2008
and 2007

(Unaudited)



|                                                                                            |  |      |            |   |      |   |            |  
|------------------------------------------------------------------------------------------- |  | ---- | ---------- | - | ---- | - | ---------- | -
|                                                                                            |  | 2008 |            |   | 2007 |  
|Cash Flows from Operating Activities                                                        |  |      |            |   |      |   |            |  
|Net income                                                                                  |  | $    | 168,601    |   |      | $ | 991,069    |  
|Adjustments to reconcile net income to net cash provided by (used in) operating activities: |  |      |            |   |      |   |            |  
|Depreciation                                                                                |  |      | 65,984     |   |      |   | 69,546     |  
|Provision for loan losses                                                                   |  |      | (17,578    | ) |      |   | (1,181,160 | )
|Provision for deferred income taxes                                                         |  |      | 64,709     |   |      |   | 545,832    |  
|Net amortization of premiums and discounts on securities                                    |  |      | 2,533      |   |      |   | 2,721      |  
|Gain on sale of available for sale securities                                               |  |      | (4,659     | ) |      |   | (110       | )
|Origination of mortgage loans held for sale                                                 |  |      | (1,126,012 | ) |      |   | (710,643   | )
|Proceeds from sale of mortgage loans held for sale                                          |  |      | 958,428    |   |      |   | 479,298    |  
|Gain on sale of loans, net                                                                  |  |      | (10,825    | ) |      |   | (3,259     | )
|Origination of mortgage servicing rights, net of amortization                               |  |      | (3,753     | ) |      |   | (1,742     | )
|Loss on sale of foreclosed real estate                                                      |  |      | 8,831      |   |      |   |           |  
|Loss on sale of repossessed assets                                                          |  |      | 10,157     |   |      |   |           |  
|ESOP compensation expense                                                                   |  |      | 14,203     |   |      |   | 16,959     |  
|MRP compensation expense                                                                    |  |      | 25,695     |   |      |   | 25,377     |  
|Compensation expense on stock options                                                       |  |      | 15,556     |   |      |   | 14,951     |  
|Change in assets and liabilities:                                                           |  |      |            |   |      |   |            |  
|Decrease in accrued interest receivable                                                     |  |      | 95,413     |   |      |   | 13,579     |  
|Increase in cash value of life insurance                                                    |  |      | (16,042    | ) |      |   |           |  
|Increase in other assets                                                                    |  |      | (9,813     | ) |      |   | (38,379    | )
|Increase (decrease) in accrued interest payable and other liabilities                       |  |      | 133,906    |   |      |   | (475,088   | )
|                                                                                            |  |      |            |   |      |   |            |  
|Net cash provided by (used in) operating activities                                         |  |      | 375,334    |   |      |   | (251,049   | )
|                                                                                            |  |      |            |   |      |   |            |  
|Cash Flows from Investing Activities                                                        |  |      |            |   |      |   |            |  
|Securities available for sale:                                                              |  |      |            |   |      |   |            |  
|Purchases                                                                                   |  |      |           |   |      |   | (4,466,691 | )
|Sales, calls, maturities and paydowns                                                       |  |      | 1,305,145  |   |      |   | 3,230,797  |  
|Securities held to maturity:                                                                |  |      |            |   |      |   |            |  
|Maturities and paydowns                                                                     |  |      | 29,467     |   |      |   | 49,491     |  
|Net increase in loans                                                                       |  |      | (451,406   | ) |      |   | (1,592,420 | )
|Proceeds from sale of foreclosed real estate                                                |  |      | 15,000     |   |      |   |           |  
|Proceeds from sale of repossessed assets                                                    |  |      | 59,643     |   |      |   | 2,500      |  
|Purchase of premises and equipment                                                          |  |      |           |   |      |   | (65,469    | )
|Purchase of non-marketable equity securities                                                |  |      |           |   |      |   | (137,970   | )
|                                                                                            |  |      |            |   |      |   |            |  
|Net cash provided by (used in) investing activities                                         |  |      | 957,849    |   |      |   | (2,979,762 | )
|                                                                                            |  |      |            |   |      |   |            |  
|Cash Flows from Financing Activities                                                        |  |      |            |   |      |   |            |  
|Net increase in deposits                                                                    |  |      | 2,097,969  |   |      |   | 2,650,235  |  
|Cash dividends paid                                                                         |  |      | (47,008    | ) |      |   | (46,455    | )
|Purchase of treasury stock                                                                  |  |      | (265,250   | ) |      |   |           |  
|                                                                                            |  |      |            |   |      |   |            |  
|Net cash provided by financing activities                                                   |  |      | 1,785,711  |   |      |   | 2,603,780  |  
|                                                                                            |  |      |            |   |      |   |            |  
|Net increase (decrease) in cash and cash equivalents                                        |  |      | 3,118,894  |   |      |   | (627,031   | )
|Cash and cash equivalents:                                                                  |  |      |            |   |      |   |            |  
|Beginning                                                                                   |  |      | 7,585,237  |   |      |   | 10,414,312 |  
|                                                                                            |  |      |            |   |      |   |            |  
|Ending                                                                                      |  | $    | 10,704,131 |   |      | $ | 9,787,281  |  
|                                                                                            |  |      |            |   |      |   |            |  

(Continued)

See accompanying notes to these unaudited consolidated financial statements



6



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Consolidated Statements of Cash Flows

Three Months Ended March 31, 2008
and 2007

(Unaudited)



|                                                                    |  |      |           |      |   |          
|------------------------------------------------------------------- |  | ---- | --------- | ---- | - | ---------
|                                                                    |  | 2008 |           | 2007
|Supplemental Disclosures of Cash Flow Information                   |  |      |           |      |   |          
|Cash payments for:                                                  |  |      |           |      |   |          
|Interest paid to depositors                                         |  | $    | 1,833,207 |      | $ | 1,850,491
|Income taxes, net of refunds received                               |  |      | 132,246   |      |   | 43,750   
|Supplemental Schedule of Noncash Investing and Financing Activities |  |      |           |      |   |          
|Real estate acquired through or in lieu of foreclosure              |  |      | 192,826   |      |   |         
|Other assets acquired in settlement of loans                        |  |      | 30,600    |      |   | 32,500   
|Sale of foreclosed real estate through loan origination             |  |      | 28,000    |      |   |         
|Liability due to the recording of ESOP put options                  |  |      | 10,176    |      |   | 23,336   

See accompanying notes to these unaudited consolidated financial statements



7



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements





NOTE 1  NATURE OF BUSINESS

Ottawa Savings Bancorp, Inc. (the Company) is the federally chartered savings and loan holding company of Ottawa Savings Bank (the
Bank) and was formed upon completion of the Banks reorganization from a mutual to stock form of organization on July 11, 2005.

NOTE 2  BASIS OF PRESENTATION

The consolidated financial statements presented in this quarterly report include the
accounts of the Company and the Bank. The consolidated financial statements of the Company have been prepared in accordance with U.S. generally accepted accounting principles (GAAP) for interim financial information and predominant
practices followed by the financial services industry, and are unaudited. In the opinion of the Companys management, all adjustments, consisting of normal recurring adjustments, which the Company considers necessary to fairly state the
Companys financial position and the results of operations and cash flows have been recorded. The interim financial statements should be read in conjunction with the audited financial statements and accompanying notes of the Company for the
year ended December 31, 2007. Certain amounts in the accompanying financial statements and footnotes for 2007 have been reclassified with no effect on net income to be consistent with the 2008 classifications. The results of the Companys
operations for any interim period are not necessarily indicative of the results of the Companys operations for any other interim period or for a full fiscal year.

NOTE 3  USE OF ESTIMATES

The preparation of the financial statements in conformity with GAAP
requires management to make estimates and assumptions that affect amounts reported in the consolidated financial statements. Changes in these estimates and assumptions are considered reasonably possible and may have a material impact on the
consolidated financial statements and, thus, actual results could differ from the amounts reported and disclosed herein.

At March 31,
2008, there were no material changes in the Companys significant accounting policies or critical accounting estimates from those disclosed in the Form 10-KSB filed with the Securities and Exchange Commission in March 2008.

NOTE 4  CRITICAL ACCOUNTING POLICIES

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

Allowance for Loan Losses. The allowance for loan losses is an amount
necessary to absorb known or inherent losses that are both probable and reasonably estimable and is established through a provision for loan losses charged to earnings. Loan losses are charged against the allowance when management believes the
uncollectibility of a loan balance is confirmed. Subsequent recoveries, if any, are credited to the allowance. The allowance for loan losses is evaluated on a regular basis by management and is based upon managements periodic review of the
collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect each borrowers ability to repay, estimated value of any underlying collateral and prevailing
economic conditions. This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.



8



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements

(continued)





NOTE 5  EARNINGS PER SHARE

Basic earnings per share is based on net income divided by the weighted average number of shares outstanding during the period, including allocated and committed-to-be-released ESOP shares and vested MRP shares.
Diluted earnings per share show the dilutive effect, if any, of additional common shares issuable under stock options and awards.



|                                                                  |  |                             |           |   |      |   |           |  
|----------------------------------------------------------------- |  | --------------------------- | --------- | - | ---- | - | --------- | -
|                                                                  |  | Three Months endedMarch 31, |          
|                                                                  |  | 2008                        |           |   | 2007 |  
|Net income available to common stockholders                       |  | $                           | 168,601   |   |      | $ | 991,069   |  
|                                                                  |  |                             |           |   |      |   |           |  
|Basic potential common shares:                                    |  |                             |           |   |      |   |           |  
|Weighted average shares outstanding                               |  |                             | 2,192,944 |   |      |   | 2,224,911 |  
|Weighted average unallocated Employee Stock Ownership Plan shares |  |                             | (60,613   | ) |      |   | (65,701   | )
|Weighted average unvested MRP shares                              |  |                             | (36,197   | ) |      |   | (43,608   | )
|                                                                  |  |                             |           |   |      |   |           |  
|Basic weighted average shares outstanding                         |  |                             | 2,096,134 |   |      |   | 2,115,602 |  
|Dilutive potential common shares:                                 |  |                             |           |   |      |   |           |  
|Weighted average unrecognized compensation on MRP shares          |  |                             | 3,285     |   |      |   | 6,880     |  
|Weighted average RRP options outstanding                          |  |                             |          |   |      |   |          |  
|                                                                  |  |                             |           |   |      |   |           |  
|Dilutive weighted average shares outstanding                      |  |                             | 2,099,419 |   |      |   | 2,122,482 |  
|                                                                  |  |                             |           |   |      |   |           |  
|Basic earnings per share                                          |  | $                           | 0.08      |   |      | $ | 0.47      |  
|                                                                  |  |                             |           |   |      |   |           |  
|Diluted earnings per share                                        |  | $                           | 0.08      |   |      | $ | 0.47      |  
|                                                                  |  |                             |           |   |      |   |           |  

NOTE 6  EMPLOYEE STOCK OWNERSHIP PLAN

On July 11, 2005, the Company adopted an employee stock ownership plan (ESOP) for the benefit of substantially all employees. Upon
adoption of the ESOP, the ESOP borrowed $763,140 from the Company and used those funds to acquire 76,314 shares of the Companys stock in the initial public offering at a price of $10.00 per share.

Shares purchased by the ESOP with the loan proceeds are held in a suspense account and are allocated to ESOP participants on a pro rata basis as
principal and interest payments are made by the ESOP to the Company. The loan is secured by shares purchased with the loan proceeds and will be repaid by the ESOP with funds from the Companys discretionary contributions to the ESOP and
earnings on the ESOP assets. Annual principal and interest payments of approximately $77,000 are to be made by the ESOP.

As shares are
released from collateral, the Company will report compensation expense equal to the current market price of the shares, and the shares will become outstanding for earnings-per-share (EPS) computations. Dividends on allocated ESOP shares
reduce retained earnings, and dividends on unallocated ESOP shares reduce accrued interest.

A terminated participant or the beneficiary of
a deceased participant who received a distribution of employer stock from the ESOP has the right to require the Company to purchase such shares at their fair market value any time within 60 days of the distribution date. If this right is not
exercised, an additional 60 day exercise period is available in the year following the year in which the distribution is made and begins after a new valuation of the stock has been determined and communicated to the participant or beneficiary. At
March 31, 2008, 16,535 shares at a fair value of $11.00 have been classified as mezzanine capital.



9



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements

(continued)





The following table reflects the status of the shares held by the plan:



|                                 |  |               |         |                  |   |        
|-------------------------------- |  | ------------- | ------- | ---------------- | - | -------
|                                 |  | March 31,2008 |         | December 31,2007
|Shares allocated                 |  |               | 16,535  |                  |   | 15,263 
|Unallocated shares               |  |               | 59,779  |                  |   | 61,051 
|                                 |  |               |         |                  |   |        
|Total ESOP shares                |  |               | 76,314  |                  |   | 76,314 
|                                 |  |               |         |                  |   |        
|Fair value of unallocated shares |  | $             | 657,569 |                  | $ | 686,824
|                                 |  |               |         |                  |   |        

NOTE 7  INVESTMENT SECURITIES

The following table reflects securities with gross unrealized losses at March 31, 2008:



|                              |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       
|----------------------------- |  | ------------------- | ------- | ----------------- | - | --------- |  | ---------------- | --------- | --------- | - | ---------------- |  | - | --------- |  | - | ------
|                              |  | Less than 12 Months |         | 12 Months or More |   | Total    
|                              |  | FairValue           |         | UnrealizedLosses  |   | FairValue |  | UnrealizedLosses |           | FairValue |   | UnrealizedLosses
|Securities Available for Sale |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       
|Debt securities:              |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       
|Mortgage-backed securities    |  | $                   | 864,429 |                   | $ | 17,035    |  | $                | 6,179,938 |           | $ | 67,189           |  | $ | 7,044,367 |  | $ | 84,224
|                              |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       
|Securities Held to Maturity   |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       
|Mortgage-backed securities    |  | $                   | 40,712  |                   | $ | 64        |  | $                | 544,727   |           | $ | 12,396           |  | $ | 585,439   |  | $ | 12,460
|                              |  |                     |         |                   |   |           |  |                  |           |           |   |                  |  |   |           |  |   |       

The unrealized losses at March 31, 2008, relate principally to interest rates relative to the
market. In analyzing an issuers financial condition, management considers whether the securities are issued by the federal government or its agencies, whether downgrades by bond rating agencies have occurred, and industry analysts
reports. As management has the ability to hold debt securities until maturity, or for the foreseeable future if classified as available for sale, no declines are deemed to be other than temporary.

NOTE 8  ASSET QUALITY

The following is a
summary of information pertaining to impaired and non-accrual loans:



|                                                            |  |                  |           |                     |   |          
|----------------------------------------------------------- |  | ---------------- | --------- | ------------------- | - | ---------
|                                                            |  | At March 31,2008 |           | At December 31,2007
|Impaired loans without a valuation allowance                |  | $                |          |                     | $ |         
|Impaired loans with a valuation allowance                   |  |                  | 16,931    |                     |   | 53,787   
|                                                            |  |                  |           |                     |   |          
|Total impaired loans                                        |  | $                | 16,931    |                     | $ | 53,787   
|                                                            |  |                  |           |                     |   |          
|Valuation allowance related to impaired loans               |  | $                | 16,931    |                     | $ | 53,787   
|                                                            |  |                  |           |                     |   |          
|Total non-accrual loans                                     |  | $                | 2,247,909 |                     | $ | 2,551,092
|                                                            |  |                  |           |                     |   |          
|Total loans past due ninety days or more and still accruing |  | $                | 174,130   |                     | $ | 352,923  
|                                                            |  |                  |           |                     |   |          



10



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements

(continued)





On the basis of managements review of its assets at March 31, 2008 and December 31,
2007, we had classified $998,000 and $729,000, respectively, of our assets as special mention, $1,121,000 and $1,216,000, respectively, of our assets as substandard, and $2,400 and $1,600, respectively, of our assets as doubtful.

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

Following is a summary of activity in the allowance for loan losses for the three months
ended March 31, 2008 and 2007.



|                                           |  |      |         |   |      |   |            |  
|------------------------------------------ |  | ---- | ------- | - | ---- | - | ---------- | -
|                                           |  | 2008 |         |   | 2007 |  
|Balance at beginning of year               |  | $    | 605,450 |   |      | $ | 419,685    |  
|Provision credited to income               |  |      | (17,578 | ) |      |   | (1,181,160 | )
|Loans charged off                          |  |      | (58,123 | ) |      |   | (6,495     | )
|Recoveries of loans previously charged off |  |      | 119     |   |      |   | 1,184,193  |  
|                                           |  |      |         |   |      |   |            |  
|Balance at end of period                   |  | $    | 529,868 |   |      | $ | 416,223    |  
|                                           |  |      |         |   |      |   |            |  

NOTE 9  STOCK COMPENSATION

The total stock-based compensation expense was approximately $41,000 and $40,000, respectively, for the three months ended March 31, 2008 and 2007.
In accordance with Statement of Financial Accounting Standards (SFAS) No. 123(R), Share-Based Payment, compensation expense is recognized on a straight-line basis over the grantees vesting period or to the
grantees retirement eligible date, if earlier. For the three months ended March 31, 2008 and 2007, the Company did not grant additional options or shares under the Management Recognition Plan.

NOTE 10  RECENTLY ADOPTED ACCOUNTING PRONOUNCEMENTS

On January 1, 2008, the Company adopted Statement of Financial Accounting Standards (SFAS) No. 157, Fair Value Measurements.This Statement defines fair value, establishes a framework for measuring fair value,
and expands disclosures about fair value measurements. It clarifies that fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants in the market in which the
reporting entity transacts. This Statement does not require any new fair value measurements, but rather, it provides enhanced guidance to other pronouncements that require or permit assets or liabilities to be measured at fair value. The adoption of
this standard only resulted in additional disclosure requirements and had no impact on the Companys financial condition or results of operation. See NOTE 12  FAIR VALUE DISCLOSURE of the unaudited consolidated financial statements for
further information regarding the fair value of the Companys financial instruments.

The Company adopted the provisions of Financial
Accounting Standards Board (FASB) Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities  Including an amendment of FASB Statement No. 115,which provides all entities, with an option to report
selected financial assets and liabilities at fair value. The objective of the Statement is to improve financial reporting by providing entities with the opportunity to mitigate volatility in earnings caused by measuring related assets and
liabilities differently without having to apply the complex provisions of hedge accounting. Certain specified items are eligible for the irrevocable fair value measurement option as established by Statement No. 159. The adoption of
this standard on January 1, 2008 did not have a material impact on the Companys financial condition or results of operations. The Company did not elect the fair value option for any financial assets or financial liabilities as of
January 1, 2008.



11



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements

(continued)





NOTE 11  RECENT ACCOUNTING DEVELOPMENTS

In December 2007, FASB issued SFAS No. 141(revised), Business Combinations. The Statement establishes principles and requirements for how an
acquirer recognizes and measures tangible assets acquired, liabilities assumed, goodwill and any noncontrolling interests and identifies related disclosure requirements for business combinations. Measurement requirements will result in all assets,
liabilities, contingencies and contingent consideration being recorded at fair value on the acquisition date, with limited exceptions. Acquisition costs and restructuring costs will generally be expensed as incurred. This Statement is effective for
the Company for business combinations in which the acquisition date is on or after January 1, 2009. The Company does not expect the adoption of this Statement will have a material impact on its financial position or results of operations and
cash flows.

NOTE 12  FAIR VALUE DISCLOSURE

Effective January 1, 2008, the Company adopted FASB Statement No. 157, Fair Value Measurements (SFAS No. 157). SFAS No. 157 clarifies that fair value is an exit price,
representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants. Under SFAS No. 157, fair value measurements are not adjusted for transaction costs. SFAS
No. 157 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or
liabilities (Level 1 measurement inputs) and the lowest priority to unobservable inputs (Level 3 measurement inputs). The three levels of the fair value hierarchy under SFAS No. 157 are described below:

Basis of Fair Value Measurement:



| |  |  | Level 1 - Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Level 2 - Significant other observable inputs other than Level 1 prices such as quoted prices in markets that are not active, quoted prices for similar assets, or
other inputs that are observable, either directly or indirectly, for substantially the full term of the asset.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



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

Following is a description of valuation methodologies used for assets and liabilities recorded at
fair value.

Securities Available for Sale

Securities classified as available for sale are recorded at fair value on a recurring basis utilizing Level 2 inputs. For these securities, the Company obtains fair value measurements from an independent pricing service. The fair value
measurements consider observable data that may include dealer quotes, market spreads, cash flows, the U.S. Treasury yield curve, live trading levels, trade execution data, market consensus prepayment speeds, credit information and the bonds terms
and conditions, among other things.

Loans Held for Sale

The loans held for sale are recorded at the lower of cost or market value on a non-recurring basis using Level 2 inputs. The fair value of loans held for sale is based on the contractual value of the loans committed
to be sold.

Foreclosed Assets

Foreclosed assets are adjusted to fair value upon transfer of the loans to foreclosed assets. Foreclosed assets are carried at the lower of cost or fair value. Fair value is based upon independent market prices, appraised values of the
collateral or managements estimation of the value of the collateral. When the fair value of the collateral is based on an observable market price or a current appraised value, the Company records the foreclosed asset as non-recurring Level 2.
When an appraised value is not available or management determines the fair value of the collateral is further impaired below the appraised value and there is no observable market price, the Company records the foreclosed asset as non-recurring Level
3.



12



---

##### Table of Contents

OTTAWA SAVINGS BANCORP, INC.

Notes to Unaudited Consolidated Financial Statements

(continued)





The table below presents the recorded amount of assets and liabilities measured at fair value on a
recurring basis at March 31, 2008.



|                              |  |         |   |         |   |            |  |                 |   |  |   |           
|----------------------------- |  | ------- | - | ------- | - | ---------- |  | --------------- | - |  | - | ----------
|                              |  | Level 1 |   | Level 2 |   | Level 3    |  | TotalFair Value
|Securities available for sale |  | $       |  |         | $ | 24,839,280 |  | $               |  |  | $ | 24,839,280

The table below presents the recorded amount of assets and liabilities measured at fair value on a
non-recurring basis at March 31, 2008.



|                    |  |         |   |         |   |         |  |                 |   |  |   |        
|------------------- |  | ------- | - | ------- | - | ------- |  | --------------- | - |  | - | -------
|                    |  | Level 1 |   | Level 2 |   | Level 3 |  | TotalFair Value
|Loans held for sale |  | $       |  |         | $ | 178,409 |  | $               |  |  | $ | 178,409
|Foreclosed assets   |  |         |   |         |   | 273,254 |  |                 |   |  |   | 273,254



|ITEM 2. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|------- | -------------------------------------------------------------------------------------

Managements discussion and analysis of the financial condition and results of operations is intended to assist in understanding the financial
condition and results of operations of Ottawa Savings Bancorp, Inc. The information contained in this section should be read in conjunction with the Unaudited Consolidated Financial Statements and footnotes appearing in Part I, Item 1 of this
document.

FORWARD-LOOKING INFORMATION

Statements contained in this report that are not historical facts may constitute forward-looking statements (within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended), which involve significant risks and
uncertainties. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995, and is including this statement for
purposes of invoking these safe harbor provisions. Forward-looking statements, which are based on certain assumptions and describe future plans, strategies and expectations of the Company, are generally identifiable by the use of the words
believe, expect, intend, anticipate, estimate, project, plan, or similar expressions. The Companys ability to predict results or the actual effect of future
plans or strategies is inherently uncertain and actual results may differ from those predicted. The Company undertakes no obligation to update these forward-looking statements in the future. The Company cautions readers of this report that a number
of important factors could cause the Companys actual results subsequent to March 31, 2008, to differ materially from those expressed in forward-looking statements. Factors that could cause actual results to differ from those predicted and
could affect the future prospects of the Company include, but are not limited to, fluctuations in market rates of interest and loan and deposit pricing, changes in the securities or financial market, a deterioration of general economic conditions
either nationally or in our market areas, delays in obtaining the necessary regulatory approvals, our ability to consummate proposed transactions in a timely manner, legislative or regulatory changes that adversely affect our business, adverse
developments or changes in the composition of our loan or investment portfolios, significant increases in competition, changes in real estate values, difficulties in identifying attractive acquisition opportunities or strategic partners to
complement our Companys approach and the products and services the Company offers, the possible dilutive effect of potential acquisitions or expansion, and our ability to raise new capital as needed and the timing, amount and type of such
capital raises. These risks and uncertainties should be considered in evaluating forward-looking statements.



13



---

##### Table of Contents

GENERAL

The
Bank is a community and customer oriented savings bank. The Banks business has historically consisted of attracting deposits from the general public and using those funds to originate one-to-four family residential loans, consumer loans and
other loans. The Bank completed its plan of conversion on July 11, 2005, upon which the Bank converted from an Illinois-chartered mutual savings bank to a federally-chartered mutual savings bank. The Bank completed its reorganization on that
same date, pursuant to which the Bank converted from a federally-chartered mutual savings bank to a federally-chartered stock savings bank, all of the outstanding stock of which was issued to Ottawa Savings Bancorp, Inc. As part of the
reorganization, Ottawa Savings Bancorp, Inc. issued 1,001,210 shares to the public and 1,223,701 shares to Ottawa Savings Bancorp, MHC.

During the period from March 2000 until April 2004, as part of our investment activities, the Bank purchased loan participations from Commercial Loan Corporation of Oak Brook, Illinois (CLC). In April 2004, the Bank was informed
by its regulators, the FDIC and Illinois Office of Banks and Real Estate (OBRE), that CLC had misappropriated funds from loans it was servicing for others. At that time, the Bank had 39 outstanding loan participations with CLC in the
aggregate amount of approximately $15.0 million. In May 2004, CLC filed for bankruptcy protection under Chapter 11 of the U.S. Bankruptcy Code. In December 2004, CLCs remaining assets were transferred to the CLC Creditors Trust.

In December 2004, we received a payment of $5.6 million in cash and loans from the CLC Creditors Trust. This payment included $784,000 in residential
condominium loans, $2.5 million in non-residential real estate loans, $518,000 in commercial lines of credit, $153,000 in residential real estate loans and $1.6 million in cash. As of March 31, 2008, all of the foregoing loans are performing
according to their terms. Although we have retained certain unsecured claims against the CLC Creditors Trust, we have charged-off the remaining $9.5 million of our investment in the CLC loan participations. In October 2005, March
2006, March 2007, June 2007 and October 2007, the Company received and recorded as recoveries, distributions of $190,000, $1.3 million, $1.2 million, $902,000, and $281,000, respectively, from the CLC Creditors Trust on previously
charged-off loan participations with CLC. These settlements were recorded as recoveries to the allowance for loan losses.

COMPARISON OF FINANCIAL
CONDITION AT MARCH 31, 2008 AND DECEMBER 31, 2007

The Companys total assets increased $2.3 million, or 1.13%, to $209.7 million at
March 31, 2008, from $207.3 million at December 31, 2007. The increase reflects an increase in cash and cash equivalents of $3.1 million, an increase in loans of $274,000, an increase in loans held for sale of $178,000, offset by decreases
in securities available for sale of $995,000, accrued interest receivable $95,000, and deferred tax assets of $169,000.

Cash and cash
equivalents increased $3.1 million, or 41.12%, to $10.7 million at March 31, 2008, from $7.6 million at December 31, 2007. The increase in cash and cash equivalents is primarily due to funds received as deposits and by maturities and
pay-downs of securities available for sale.

Securities available for sale decreased $995,000, or 3.85%, to $24.8 million at March 31,
2008, from $25.8 million at December 31, 2007. The decrease was primarily the result of sales, maturities, and pay-downs of $1.3 million, offset by a $307,000 increase in market value.

Accrued interest receivable decreased $95,000, or 9.04%, to $960,000 at March 31, 2008, from $1.1 million at December 31, 2007. The decrease
was primarily due to a decrease in accrued interest on loans of $33,000, due to lower interest rates, and an increase in the reserve for uncollected interest on non-accrual loans of $32,000. Additionally, accrued interest on securities decreased
$30,000, due to decreased market rates and portfolio balance.

Loans increased $274,000, or 0.17%, to $158.0 million at March 31,
2008, from $157.7 million at December 31, 2007. The slight increase in loans was primarily due to the origination of 1-4 family loans and consumer loans, and the origination and the purchase of multi-family loans, offset by pay-offs and
principal reductions on lines of credit, non-residential real estate, commercial and construction loans.

The deferred tax asset decreased
$169,000, or 16.37%, to $864,000 at March 31, 2008, from $1.0 million at December 31, 2007. The decrease is primarily due to a decrease of $104,000 in deferred taxes on unrealized gains on available for sale securities, and tax
carry-forwards from prior year losses applied against current income taxes.

Total deposits increased $2.1 million, or 1.15%, to $185.2
million at March 31, 2008, from $183.1 million at December 31, 2007. The increase reflects the addition of new accounts and deposits to existing accounts, offset by a slight decrease in non-interest bearing checking accounts.



14



---

##### Table of Contents

Other liabilities increased $99,000, or 4.64%, to $2.2 million at March 31, 2008, from $2.1 million
at December 31, 2007. The increase was due to increases in escrow payable of $143,000, property taxes of $18,000, SERP expenses of $31,000, and accrued retirement payments payable of $30,000. The increase was offset by decreases in federal
taxes payable of $57,000 due to lower pre-tax income, and the absence of the $50,000 accrual for employee incentives. The increase in retirement payments payable is due to continued but decreased accruals for the defined benefit plan, which was
terminated effective April 1, 2007, in anticipation of overall costs associated with withdrawing from the defined benefit plan and the absence of quarterly payments to fund the defined benefit plan.

Equity increased $104,000, or 0.48%, to $21.9 million at March 31, 2008, from $21.8 million at December 31, 2007. The increase in equity
reflects net income for the three months ended March 31, 2008, of approximately $169,000 and an increase in other comprehensive income, net of taxes of $202,000, due to increases in the market value of the available for sale securities
portfolio, offset by dividends of $47,000 paid to stockholders and the purchase of 23,500 treasury shares for $265,250. The remaining changes to equity include increases of $55,000 from the allocation and amortization of ESOP shares, MRP shares, and
RRP options, offset by a decrease to equity of $10,000 to increase the cash obligation related to redeemable common stock held by the ESOP.

COMPARISON OF
RESULTS OF OPERATION FOR THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007

Net Income. The Company had net income of $169,000 for the
three months ended March 31, 2008, compared to net income of $991,000 for the three months ended March 31, 2007.

Net Interest
Income.The following table summarizes interest and dividend income and interest expense for the three months ended March 31, 2008 and 2007.



|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   
|-------------------------------------- |  | ---------------------------- | ----- | ---- | - | -------- |  | - | -------- | - |  | ------- | --
|                                       |  | Three Months Ended March 31, |      
|                                       |  | 2008                         |       | 2007 |   | $ change |  |   | % change |  
|                                       |  | (Dollars in thousands)       |      
|Interest and dividend income:          |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Interest and fees on loans             |  | $                            | 2,546 |      | $ | 2,351    |  | $ | 195      |   |  | 8.29    | % 
|Securities:                            |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Mortgage-backed and related securities |  |                              | 242   |      |   | 272      |  |   | (30      | ) |  | (11.03  | ) 
|U.S. agency securities                 |  |                              | 79    |      |   | 198      |  |   | (119     | ) |  | (60.10  | ) 
|Non-marketable equity securities       |  |                              |      |      |   | 26       |  |   | (26      | ) |  | (100.00 | ) 
|Interest-bearing deposits              |  |                              | 49    |      |   | 101      |  |   | (52      | ) |  | (51.49  | ) 
|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Total interest and dividend income     |  |                              | 2,916 |      |   | 2,948    |  |   | (32      | ) |  | (1.09   | ) 
|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Interest expense:                      |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Deposits                               |  |                              | 1,868 |      |   | 1,883    |  |   | (15      | ) |  | (0.80   | ) 
|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Total interest expense                 |  |                              | 1,868 |      |   | 1,883    |  |   | (15      | ) |  | (0.80   | ) 
|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   
|Net interest income                    |  | $                            | 1,048 |      | $ | 1,065    |  | $ | (17      | ) |  | (1.60   | )%
|                                       |  |                              |       |      |   |          |  |   |          |   |  |         |   



15



---

##### Table of Contents

The following table summarizes average balances and annualized average yield or cost of funds for the
three months ended March 31, 2008 and 2007.



|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|-------------------------------------------------------------------------------- |  | ---------------------------- | ------- | -------- | ---- | ----------------- |  | ------ | -------------- |  | -------- | ------- | ----------------- | - | ----- |  | ------ | -
|                                                                                 |  | Three Months Ended March 31, |        
|                                                                                 |  | 2008                         |         |          | 2007 |                  
|                                                                                 |  | AVERAGEBALANCE               |         | INTEREST |      | AVERAGEYIELD/COST |  |        | AVERAGEBALANCE |  | INTEREST |         | AVERAGEYIELD/COST |  
|                                                                                 |  | (Dollars in thousands)       |        
|Interest-earning assets                                                          |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|Securities, net                                                                  |  | $                            | 26,252  |          | $    | 321               |  | 4.89   | %              |  | $        | 38,995  |                   | $ | 470   |  | 4.82   | %
|Loans receivable, net (1)                                                        |  |                              | 159,563 |          |      | 2,546             |  | 6.38   | %              |  |          | 143,866 |                   |   | 2,351 |  | 6.54   | %
|Non-marketable equity securities                                                 |  |                              | 2,536   |          |      |                  |  |       |                |  |          | 2,536   |                   |   | 26    |  | 4.10   | %
|Other investments                                                                |  |                              | 6,421   |          |      | 49                |  | 3.05   | %              |  |          | 8,481   |                   |   | 101   |  | 4.76   | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|Total interest-earning assets                                                    |  |                              | 194,772 |          |      | 2,916             |  | 5.99   | %              |  |          | 193,878 |                   |   | 2,948 |  | 6.08   | %
|Interest-bearing liabilities                                                     |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|Money Market accounts                                                            |  | $                            | 8,467   |          | $    | 50                |  | 2.34   | %              |  | $        | 8,929   |                   | $ | 52    |  | 2.33   | %
|Passbook accounts                                                                |  |                              | 11,370  |          |      | 14                |  | 0.49   | %              |  |          | 10,874  |                   |   | 14    |  | 0.51   | %
|Certificates of Deposit accounts                                                 |  |                              | 152,733 |          |      | 1,791             |  | 4.69   | %              |  |          | 154,114 |                   |   | 1,804 |  | 4.68   | %
|Checking                                                                         |  |                              | 9,288   |          |      | 13                |  | 0.57   | %              |  |          | 8,990   |                   |   | 13    |  | 0.58   | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|Total interest-bearing liabilities                                               |  |                              | 181,858 |          |      | 1,868             |  | 4.11   | %              |  |          | 182,907 |                   |   | 1,883 |  | 4.12   | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|NET INTEREST INCOME                                                              |  |                              |         |          | $    | 1,048             |  |        |                |  |          |         |                   | $ | 1,065 |  |        |  
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|NET INTEREST RATE SPREAD (2)                                                     |  |                              |         |          |      |                   |  | 1.88   | %              |  |          |         |                   |   |       |  | 1.96   | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|NET INTEREST MARGIN (3)                                                          |  |                              |         |          |      |                   |  | 2.15   | %              |  |          |         |                   |   |       |  | 2.20   | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  
|RATIO OF AVERAGE INTEREST-EARNING ASSETS TO AVERAGE INTEREST-BEARING LIABILITIES |  |                              |         |          |      |                   |  | 107.10 | %              |  |          |         |                   |   |       |  | 106.00 | %
|                                                                                 |  |                              |         |          |      |                   |  |        |                |  |          |         |                   |   |       |  |        |  



|(1) | Net of loans in process, deferred loan costs (fees), and allowance for loan losses.
|--- | -----------------------------------------------------------------------------------

|(2) | The net interest rate spread represents the difference between the weighted average yield on interest-earning assets and the weighted average cost of interest-bearing liabilities.
|--- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(3) | The net interest margin represents annualized net interest income as a percent of average interest-earning assets.
|--- | ------------------------------------------------------------------------------------------------------------------

The following table summarizes the changes in average balances due to rate and volume for the three months ended March 31, 2008 and 2007.



|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|---------------------------------- |  | --------------------------------------------------------------------------- | ---- | - | ---- | - | ---- | --- |  | - | ---- | -
|                                   |  | Three Months Ended March 31,2008 COMPARED TO
2007INCREASE (DECREASE) DUE TO |     
|                                   |  | VOLUME                                                                      |      |   | RATE |   |      | NET | 
|                                   |  | (Dollars in Thousands)                                                      |     
|Interest and dividends earned on   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Securities, net                    |  | $                                                                           | (156 | ) |      | $ | 7    |     |  | $ | (149 | )
|Loans receivable, net              |  |                                                                             | 250  |   |      |   | (55  | )   |  |   | 195  |  
|Non-marketable equity securities   |  |                                                                             |     |   |      |   | (26  | )   |  |   | (26  | )
|Other investments                  |  |                                                                             | (16  | ) |      |   | (36  | )   |  |   | (52  | )
|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Total interest-earning assets      |  | $                                                                           | 78   |   |      | $ | (110 | )   |  | $ | (32  | )
|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Interest expense on                |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Money Market accounts              |  | $                                                                           | (2   | ) |      | $ |     |     |  | $ | (2   | )
|Passbook accounts                  |  |                                                                             | 1    |   |      |   | (1   | )   |  |   |     |  
|Certificates of Deposit accounts   |  |                                                                             | (16  | ) |      |   | 3    |     |  |   | (13  | )
|Checking                           |  |                                                                             |     |   |      |   |     |     |  |   |     |  
|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Total interest-bearing liabilities |  |                                                                             | (17  | ) |      |   | 2    |     |  |   | (15  | )
|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  
|Change in net interest income      |  | $                                                                           | 95   |   |      | $ | (112 | )   |  | $ | (17  | )
|                                   |  |                                                                             |      |   |      |   |      |     |  |   |      |  



16



---

##### Table of Contents

Net interest income decreased $17,000, or 1.55%, to $1.0 million for the three months ended
March 31, 2008, from $1.1 million for the three months ended March 31, 2007. Interest and dividend income decreased slightly due to a decrease in the average yield on interest earning assets to 5.99% from 6.08% due to decreased market
rates, offset by an increase of $894,000 in average interest earning assets to $194.8 million from $193.9 million for the three months ended March 31, 2008, compared to the same period in 2007. Interest expense decreased due to a decrease of
$1.0 million in average interest bearing liabilities, and a minimal decrease in the average cost of interest bearing liabilities to 4.11% from 4.12% for the three months ended March 31, 2008, compared to the same period in 2007. The decrease in
average interest bearing liabilities reflects decreased balances in these accounts at the beginning of the quarter offset by an overall increase in interest-bearing liabilities late in the quarter ended March 31, 2008, compared to the same
period in 2007.

Provision for Loan Losses.Management recorded a negative loan loss provision of $18,000 for the three months ended
March 31, 2008, compared to a negative provision of $1.2 million for the three months ended March 31, 2007. The greater negative loss provision recorded in 2007 compared to 2008 was primarily due to recoveries from the CLC Creditors Trust
on previously charged off loans. Based on a general review of the loans that were in the loan portfolio at March 31, 2008, management believes that the allowance is maintained at a level that represents its best estimate of inherent losses in
the loan portfolio that were both probable and reasonably estimable.

Other Income.The following table summarizes other income for
the three months ended March 31, 2008 and 2007.



|                                                               |  |                        |     |   |      |   |          |  |   |          |   |  |         |  
|-------------------------------------------------------------- |  | ---------------------- | --- | - | ---- | - | -------- |  | - | -------- | - |  | ------- | -
|                                                               |  | 2008                   |     |   | 2007 |   | $ change |  |   | % change |  
|                                                               |  | (Dollars in thousands) |    
|Other income:                                                  |  |                        |     |   |      |   |          |  |   |          |   |  |         |  
|Gain on sale of securities available for sale                  |  | $                      | 5   |   |      | $ |         |  | $ | 5        |   |  | 100.00  | %
|Gain on sale of loans                                          |  |                        | 11  |   |      |   | 3        |  |   | 8        |   |  | 266.67  |  
|Amortization of mortgage servicing rights, net of originations |  |                        | 4   |   |      |   | 2        |  |   | 2        |   |  | 100.00  |  
|Loss on sale of foreclosed real estate                         |  |                        | (9  | ) |      |   |         |  |   | (9       | ) |  | (100.00 | )
|Loss on sale of repossessed assets                             |  |                        | (10 | ) |      |   |         |  |   | (10      | ) |  | (100.00 | )
|Customer service fees                                          |  |                        | 58  |   |      |   | 51       |  |   | 7        |   |  | 13.73   |  
|Income on bank owned life insurance                            |  |                        | 16  |   |      |   |         |  |   | 16       |   |  | 100.00  |  
|Other                                                          |  |                        | 18  |   |      |   | 8        |  |   | 10       |   |  | 125.00  |  
|                                                               |  |                        |     |   |      |   |          |  |   |          |   |  |         |  
|Total other income                                             |  | $                      | 93  |   |      | $ | 64       |  | $ | 29       |   |  | 45.31   | %
|                                                               |  |                        |     |   |      |   |          |  |   |          |   |  |         |  

The increase in total other income was primarily due to income on bank owned life insurance,
increased customer service fees generated by ATM usage and overdrafts, and an increase in rental income due to the rental of office space for the entire period in 2008 as compared to only March of 2007. The increases were offset by losses on the
sale of foreclosed real estate and repossessed assets.

Other Expenses. The following table summarizes other expenses for the three
months ended March 31, 2008 and 2007.



|                                |  |                        |       |   |      |   |       |          |  |          |    |  |       |  
|------------------------------- |  | ---------------------- | ----- | - | ---- | - | ----- | -------- |  | -------- | -- |  | ----- | -
|                                |  | 2008                   |       |   | 2007 |   |       | $ change |  | % change |   
|                                |  | (Dollars in thousands) |      
|Other expenses:                 |  |                        |       |   |      |   |       |          |  |          |    |  |       |  
|Salaries and employee benefits  |  | $                      | 418   |   |      | $ | 378   |          |  | $        | 40 |  | 10.58 | %
|Directors fees                  |  |                        | 21    |   |      |   | 21    |          |  |          |   |  |      |  
|Occupancy                       |  |                        | 118   |   |      |   | 106   |          |  |          | 12 |  | 11.32 |  
|Deposit insurance premium       |  |                        | 5     |   |      |   | 5     |          |  |          |   |  |      |  
|Legal and professional services |  |                        | 73    |   |      |   | 54    |          |  |          | 19 |  | 35.19 |  
|Data processing                 |  |                        | 91    |   |      |   | 68    |          |  |          | 23 |  | 33.82 |  
|Other                           |  |                        | 124   |   |      |   | 119   |          |  |          | 5  |  | 4.20  |  
|                                |  |                        |       |   |      |   |       |          |  |          |    |  |       |  
|Total other expenses            |  | $                      | 850   |   |      | $ | 751   |          |  | $        | 99 |  | 13.18 | %
|                                |  |                        |       |   |      |   |       |          |  |          |    |  |       |  
|Efficiency ratio (1)            |  |                        | 74.48 | % |      |   | 66.59 | %        |  |          |    |  |       |  



|(1) | Computed as other expenses divided by the sum of net interest income and other income.
|--- | --------------------------------------------------------------------------------------



17



---

##### Table of Contents

The increase in other expenses was primarily due to an increase in salaries and employee benefits of
$40,000 for the period ending March 31, 2008, as compared to the same period in 2007. The increase was due to the addition of expenses related to the SERP plan and increases in employee salaries and retirement compensation, offset by decreased
insurance costs. Legal and professional costs increased in part due to expenses related to the implementation and testing of policies and procedures for Sarbanes-Oxley compliance.

Income Taxes.Income tax expense was $140,000 for the three months ended March 31, 2008, compared to $567,000 for the same period in 2007. The income tax expense is a direct result of the pre-tax income
for the applicable period.

LIQUIDITY AND CAPITAL RESOURCES

Liquidity. Liquidity management for the Bank is measured and monitored on both a short and long-term basis, allowing management to better understand and react to emerging balance sheet trends. After assessing
actual and projected cash flow needs, management seeks to obtain funding at the most economical cost to the Bank. Our primary sources of funds are deposits, amortization, prepayments and maturities of outstanding loans and mortgage-backed and
related securities, and other short term investments, and funds provided from operations. While scheduled payments from amortization of loans and mortgage-backed related securities and maturing investment securities and short-term investments are
relatively predictable sources of funds, deposit flows and loan prepayments are greatly influenced by general interest rates, economic conditions and competition. We invest excess funds in short-term interest-earning assets, which enable us to meet
lending requirements.

At March 31, 2008 the Bank had outstanding commitments to originate $2.7 million in loans, unfunded lines
of credit of $8.7 million, unfunded commitments on construction loans of $2.5 million, and unfunded standby letters of credit of $67,000. In addition, as of March 31, 2008, the total amount of certificates of deposit that were scheduled to
mature in the following 12 months was $131.3 million. The Bank believes that it has adequate resources to fund all of its commitments and that it can adjust the rate on certificates of deposit to retain deposits in changing interest rate
environments. If the Bank requires funds beyond its internal funding capabilities, advances from the Federal Home Loan Bank of Chicago are available as an additional source of funds. As of March 31, 2008, the Bank had $46.9 million of
available credit from the Federal Home Loan Bank of Chicago, based on 20% of our capital stock in the FHLB. There were no Federal Home Loan Bank advances outstanding at March 31, 2008.

Capital. The Bank is required to maintain regulatory capital sufficient to meet Tier 1 leverage, Tier 1 risk-based and total risk-based capital
ratios of at least 4.0%, 4.0% and 8.0%, respectively. The Bank exceeded each of its capital requirements with ratios at March 31, 2008 of 9.51%, 16.03% and 16.46%, respectively, and with ratios at December 31, 2007 of 10.02%, 16.66% and
17.15%, respectively.

OFF-BALANCE SHEET ARRANGEMENTS

In the normal course of operations, we engage in a variety of financial transactions that, in accordance with generally accepted accounting principles are not recorded in our financial statements. These transactions involve, to varying
degrees, elements of credit, interest rate and liquidity risk. Such transactions are used primarily to manage customers requests for funding and take the form of loan commitments and lines of credit.

For the three months ended March 31, 2008, we did not engage in any off-balance sheet transactions reasonably likely to have a material effect on
our financial condition, results of operations or cash flows.



|ITEM 3. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|------- | ----------------------------------------------------------

This Item is not applicable as the Company is a smaller reporting company.



|ITEM 4T. | CONTROLS AND PROCEDURES
|-------- | -----------------------

Controls and Procedures

As of the end of the period covered by this report, the Company carried out an evaluation under the supervision and with the participation of the
Companys principal executive officer and principal financial officer, of the effectiveness of the design and operation of the Companys disclosure controls and procedures. Based on this evaluation, the Companys principal executive
officer and principal financial officer concluded that the Companys disclosure controls and procedures are effective in timely alerting them to material information to be included in the Companys periodic SEC reports. It should be noted
that the design of any system of controls is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions, regardless of how remote.



18



---

##### Table of Contents

In addition, there have been no changes in the Companys internal control over financial reporting
during the most recent fiscal quarter that have materially affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.

Part II  Other Information

ITEM 1  LEGAL PROCEEDINGS

The Company is not involved in any pending legal proceedings other than
routine legal proceedings occurring in the ordinary course of business that, in the aggregate, are believed by management to be immaterial to the financial condition and results of operations of the Company.

ITEM 1A  RISK FACTORS

In addition to the other information set forth in this report, you should
carefully consider the factors discussed in Part 1, Item 1. Description of BusinessRisk Factors in our Annual Report on Form 10-KSB for the year ended December 31, 2007, which could materially affect our business, financial
condition or future results. As of March 31, 2008, the risk factors of the Company have not changed materially from those reported in the Companys Annual Report on Form 10-KSB. However, the risks described in our Annual Report on Form
10-KSB are not the only risks that we face. Additional risks and uncertainties not currently known to us or that we currently deem to be immaterial also may materially adversely affect our business, financial condition and/or operating results.

ITEM 2  UNREGISTERED SALES OF SECURITIES AND USE OF PROCEEDS

Not applicable.

ITEM 3  DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

Not applicable.

ITEM 5  OTHER INFORMATION

Not applicable.



19



---

##### Table of Contents

ITEM 6  EXHIBITS



|            |  |                                                                                                                                                                                                           
|----------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Exhibit No. |  | Description                                                                                                                                                                                               
|3.1         |  | Certificate of Incorporation of Ottawa Savings Bancorp, Inc. (incorporated by reference to Exhibit 3.1 to Companys Registration Statement on Form SB-2, No. 333-123455, filed on May 3,
2005, as amended)
|            | 
|3.2         |  | Bylaws of Ottawa Savings Bancorp, Inc. (incorporated by reference to Exhibit 3.2 to Companys Registration Statement on Form SB-2, No. 333-123455, filed on May 3, 2005, as
amended)                      
|            | 
|31.1        |  | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                       
|            | 
|31.2        |  | Certification of Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.                                                                                                       
|            | 
|32.1        |  | Certifications pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                 



20



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.



|      |  |              |  |                                                  
|----- |  | ------------ |  | -------------------------------------------------
|      |  |              |  | OTTAWA SAVINGS BANCORP, INC.                     
|      |  |              |  | Registrant                                       
|      |  |             
|Date: |  | May 12, 2008 |  | /s/ Gary L. Ocepek                               
|      |  |              |  | Gary L. Ocepek                                   
|      |  |              |  | President and Chief Executive Officer            
|      |  |              |  | (Principal Executive Officer)                    
|      |  |             
|Date: |  | May 12, 2008 |  | /s/ Jon L. Kranov                                
|      |  |              |  | Jon L. Kranov                                    
|      |  |              |  | Senior Vice President and Chief Financial Officer
|      |  |              |  | (Principal Accounting and Financial Officer)     



21