---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549



---

FORM 10-Q



---

(Mark One)

|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from  to

Commission file number: 001-33573



---

Louisiana Bancorp, Inc.

(Exact Name of Registrant as Specified in Its Charter)



---



|                                                               |  |                                     
|-------------------------------------------------------------- |  | ------------------------------------
|Louisiana                                                      |  | 20-8715162                          
|(State or Other Jurisdiction of Incorporation or Organization) |  | (I.R.S. Employer Identification No.)



|                                                     |  |           
|---------------------------------------------------- |  | ----------
|1600 Veterans Memorial Boulevard Metairie, Louisiana |  | 70005     
|(Address of Principal Executive Offices)             |  | (Zip Code)

(504) 834-1190

(Registrants Telephone Number, Including Area Code)



---

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, or a non-accelerated filer. See definition of
accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check One):

Large Accelerated
Filer ̈Accelerated Filer ̈Non-Accelerated Filer  x

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

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date: As of August 9,
2007, there were 6,345,732 shares of the Registrants common stock issued and outstanding.



---



---

PART IFINANCIAL INFORMATION

Interim financial information required by Rule 10-01 of Regulation S-X and Item 303 of Regulation S-K is included in this Form 10-Q as referenced below.



|                          |  |                                                                                       |  |     
|------------------------- |  | ------------------------------------------------------------------------------------- |  | ----
|                          |  |                                                                                       |  | Page
|                          |  |                                                                                      
|Item 1 -                  |  | Financial Statements                                                                  |  | 3   
|                          |  |                                                                                      
|Item 2 -                  |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 19  
|                          |  |                                                                                      
|Item 3 -                  |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 26  
|                          |  |                                                                                      
|Item 4T -                 |  | Controls and Procedures                                                               |  | 26  
|                          | 
|PART IIOTHER INFORMATION |  |                                                                                      
|                          |  |                                                                                      
|Item 1 -                  |  | Legal Proceedings                                                                     |  | 27  
|                          |  |                                                                                      
|Item 1A -                 |  | Risk Factors                                                                          |  | 27  
|                          |  |                                                                                      
|Item 2 -                  |  | Unregistered Sales of Equity Securities and Use of Proceeds                           |  | 27  
|                          |  |                                                                                      
|Item 3 -                  |  | Defaults Upon Senior Securities                                                       |  | 28  
|                          |  |                                                                                      
|Item 4 -                  |  | Submission of Matters to a Vote of Security Holders                                   |  | 28  
|                          |  |                                                                                      
|Item 5 -                  |  | Other Information                                                                     |  | 28  
|                          |  |                                                                                      
|Item 6 -                  |  | Exhibits                                                                              |  | 28  
|                          | 
|Signatures                |  | 29                                                                                   



2



---

BANK OF NEW ORLEANS

BALANCE SHEETS

ASSETS



|                                                                                                             |  |                             |         |   |                   |   |         |  
|------------------------------------------------------------------------------------------------------------ |  | --------------------------- | ------- | - | ----------------- | - | ------- | -
|                                                                                                             |  | June 30, 2007               |         |   | December 31, 2006 |  
|                                                                                                             |  | (Unaudited)  (In Thousands) |        
|Cash and Cash Equivalents                                                                                    |  | $                           | 56,578  |   |                   | $ | 6,449   |  
|Securities Available-for-Sale, at Fair Value (Amortized Cost of $52,053 in 2007 and $56,514 in 2006)         |  |                             | 51,161  |   |                   |   | 55,691  |  
|Securities Held-to-Maturity, at Amortized Cost (Estimated Fair Value of $53,807 in 2007 and $60,983 in 2006) |  |                             | 54,725  |   |                   |   | 61,289  |  
|Loans, Net of Allowance for Loan Losses of $2,191 in 2007 and $2,292 in 2006                                 |  |                             | 96,872  |   |                   |   | 89,266  |  
|Accrued Interest Receivable                                                                                  |  |                             | 1,286   |   |                   |   | 1,259   |  
|Stock in Federal Home Loan Bank, at Cost                                                                     |  |                             | 1,841   |   |                   |   | 2,202   |  
|Premises and Equipment, Net                                                                                  |  |                             | 1,934   |   |                   |   | 1,939   |  
|Other Assets                                                                                                 |  |                             | 1,731   |   |                   |   | 1,631   |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|Total Assets                                                                                                 |  | $                           | 266,128 |   |                   | $ | 219,726 |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|                                                                                                            
|LIABILITIES AND EQUITY CAPITAL                                                                               | 
|LIABILITIES                                                                                                  |  |                             |         |   |                   |   |         |  
|Deposits                                                                                                     |  |                             |         |   |                   |   |         |  
|Noninterest-bearing                                                                                          |  | $                           | 3,857   |   |                   | $ | 4,095   |  
|Interest-bearing                                                                                             |  |                             | 199,943 |   |                   |   | 146,240 |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|Total Deposits                                                                                               |  |                             | 203,800 |   |                   |   | 150,335 |  
|FHLB Advances                                                                                                |  |                             | 27,859  |   |                   |   | 35,242  |  
|Advance Payments by Borrowers for Taxes and Insurance                                                        |  |                             | 2,838   |   |                   |   | 3,073   |  
|Accrued Interest Payable                                                                                     |  |                             | 540     |   |                   |   | 473     |  
|Other Liabilities                                                                                            |  |                             | 1,188   |   |                   |   | 1,405   |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|Total Liabilities                                                                                            |  |                             | 236,225 |   |                   |   | 190,528 |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|COMMITMENTS AND CONTINGENCIES                                                                                |  |                             |         |   |                   |   |         |  
|EQUITY CAPITAL                                                                                               |  |                             |         |   |                   |   |         |  
|Retained Earnings                                                                                            |  |                             | 30,492  |   |                   |   | 29,741  |  
|Accumulated Other Comprehensive Loss                                                                         |  |                             | (589    | ) |                   |   | (543    | )
|                                                                                                             |  |                             |         |   |                   |   |         |  
|Total Equity Capital                                                                                         |  |                             | 29,903  |   |                   |   | 29,198  |  
|                                                                                                             |  |                             |         |   |                   |   |         |  
|Total Liabilities and Equity Capital                                                                         |  | $                           | 266,128 |   |                   | $ | 219,726 |  
|                                                                                                             |  |                             |         |   |                   |   |         |  

The accompanying notes are an integral part of these financial statements.



3



---

BANK OF NEW ORLEANS

STATEMENTS OF INCOME (Unaudited)



|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|--------------------------------------------------- |  | ---------------------------------- | ----- | - | -------------------------------- | - | ----- | ---- |  | - | ----- | - |  | - | ----- | -
|                                                    |  | For the Three MonthsEnded June 30, |       |   | For the Six MonthsEnded June 30, |  
|                                                    |  | 2007                               |       |   | 2006                             |   |       | 2007 |  |   | 2006  |  
|                                                    |  | (In Thousands)                     |      
|INTEREST AND DIVIDEND INCOME                        |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Loans, Including Fees                               |  | $                                  | 1,620 |   |                                  | $ | 1,437 |      |  | $ | 3,170 |   |  | $ | 2,918 |  
|Mortgage Backed Securities                          |  |                                    | 981   |   |                                  |   | 1,165 |      |  |   | 2,023 |   |  |   | 2,249 |  
|Investment Securities and Interest Bearing Deposits |  |                                    | 495   |   |                                  |   | 491   |      |  |   | 867   |   |  |   | 1,032 |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Total Interest and Dividend Income                  |  |                                    | 3,096 |   |                                  |   | 3,093 |      |  |   | 6,060 |   |  |   | 6,199 |  
|                                                    |  |                                    |       |  
|INTEREST EXPENSE                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Deposits                                            |  |                                    | 1,061 |   |                                  |   | 860   |      |  |   | 2,074 |   |  |   | 1,662 |  
|Advances from Federal Home Loan Bank                |  |                                    | 360   |   |                                  |   | 429   |      |  |   | 747   |   |  |   | 915   |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Total Interest Expense                              |  |                                    | 1,421 |   |                                  |   | 1,289 |      |  |   | 2,821 |   |  |   | 2,577 |  
|                                                    |  |                                    |       |  
|NET INTEREST INCOME                                 |  |                                    | 1,675 |   |                                  |   | 1,804 |      |  |   | 3,239 |   |  |   | 3,622 |  
|                                                    |  |                                    |       |  
|(RECOVERY) FOR LOAN LOSSES                          |  |                                    | (56   | ) |                                  |   | (63   | )    |  |   | (60   | ) |  |   | (373  | )
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|NET INTEREST INCOME AFTER RECOVERY FOR LOAN LOSSES  |  |                                    | 1,731 |   |                                  |   | 1,867 |      |  |   | 3,299 |   |  |   | 3,995 |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|NON-INTEREST INCOME                                 |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Customer Service Fees                               |  |                                    | 70    |   |                                  |   | 55    |      |  |   | 138   |   |  |   | 100   |  
|Net (Loss) on Sales of Securities                   |  |                                    | (20   | ) |                                  |   |      |      |  |   | (20   | ) |  |   |      |  
|Other Income                                        |  |                                    | 39    |   |                                  |   | 56    |      |  |   | 79    |   |  |   | 111   |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Total Non-Interest Income                           |  |                                    | 89    |   |                                  |   | 111   |      |  |   | 197   |   |  |   | 211   |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|NON-INTEREST EXPENSES                               |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Salaries and Employee Benefits                      |  |                                    | 751   |   |                                  |   | 705   |      |  |   | 1,496 |   |  |   | 1,372 |  
|Occupancy Expense                                   |  |                                    | 265   |   |                                  |   | 255   |      |  |   | 515   |   |  |   | 479   |  
|Other Expenses                                      |  |                                    | 200   |   |                                  |   | 173   |      |  |   | 380   |   |  |   | 317   |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|Total Non-Interest Expenses                         |  |                                    | 1,216 |   |                                  |   | 1,133 |      |  |   | 2,391 |   |  |   | 2,168 |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|INCOME BEFORE INCOME TAX EXPENSE                    |  |                                    | 604   |   |                                  |   | 845   |      |  |   | 1,105 |   |  |   | 2,038 |  
|INCOME TAX EXPENSE                                  |  |                                    | 195   |   |                                  |   | 276   |      |  |   | 354   |   |  |   | 672   |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  
|NET INCOME                                          |  | $                                  | 409   |   |                                  | $ | 569   |      |  | $ | 751   |   |  | $ | 1,366 |  
|                                                    |  |                                    |       |   |                                  |   |       |      |  |   |       |   |  |   |       |  

The accompanying notes are an integral part of these financial statements.



4



---

BANK OF NEW ORLEANS

STATEMENTS OF COMPREHENSIVE INCOME (LOSS) (Unaudited)



|                                                                      |  |                                   |     |   |      |   |       |  
|--------------------------------------------------------------------- |  | --------------------------------- | --- | - | ---- | - | ----- | -
|                                                                      |  | For the Six Months Ended June 30, |    
|                                                                      |  | 2007                              |     |   | 2006 |  
|                                                                      |  | (In Thousands)                    |    
|NET INCOME                                                            |  | $                                 | 751 |   |      | $ | 1,366 |  
|OTHER COMPREHENSIVE INCOME (LOSS), NET OF TAX:                        |  |                                   |     |   |      |   |       |  
|Unrealized Holding Gains (Losses) Arising During the Period           |  |                                   | (66 | ) |      |   | (528  | )
|Reclassification Adjustment for Losses (Gains) Included in Net Income |  |                                   | 20  |   |      |   |      |  
|                                                                      |  |                                   |     |   |      |   |       |  
|Total Other Comprehensive Income (Loss)                               |  |                                   | (46 | ) |      |   | (528  | )
|                                                                      |  |                                   |     |   |      |   |       |  
|COMPREHENSIVE INCOME (LOSS)                                           |  | $                                 | 705 |   |      | $ | 838   |  
|                                                                      |  |                                   |     |   |      |   |       |  

The accompanying notes are an integral part of these financial statements.



5



---

BANK OF NEW ORLEANS

STATEMENTS OF CHANGES IN EQUITY CAPITAL (Unaudited)

For the Six Months Ended June 30, 2007
and 2006



|                                                                  |  |                  |        |                                            |   |        |                     |  |   |        |  
|----------------------------------------------------------------- |  | ---------------- | ------ | ------------------------------------------ | - | ------ | ------------------- |  | - | ------ | -
|                                                                  |  | RetainedEarnings |        | AccumulatedOtherComprehensiveIncome (Loss) |   |        | Total EquityCapital | 
|                                                                  |  | (In Thousands)   |       
|BALANCES AT DECEMBER 31, 2005                                     |  | $                | 27,718 |                                            | $ | (806   | )                   |  | $ | 26,912 |  
|Net Income  Six Months Ended June 30, 2006                       |  |                  | 1,366  |                                            |   |        |                     |  |   | 1,366  |  
|Other Comprehensive Loss, Net of Applicable Deferred Income Taxes |  |                  |        |                                            |   | (528   | )                   |  |   | (528   | )
|                                                                  |  |                  |        |                                            |   |        |                     |  |   |        |  
|Balances At June 30, 2006                                         |  | $                | 29,084 |                                            | $ | (1,334 | )                   |  | $ | 27,750 |  
|                                                                  |  |                  |        |                                            |   |        |                     |  |   |        |  
|BALANCES AT DECEMBER 31, 2006                                     |  |                  | 29,741 |                                            |   | (543   | )                   |  |   | 29,198 |  
|Net Income  Six Months Ended June 30, 2007                       |  |                  | 751    |                                            |   |        |                     |  |   | 751    |  
|Other Comprehensive Loss, Net of Applicable Deferred Income Taxes |  |                  |        |                                            |   | (46    | )                   |  |   | (46    | )
|                                                                  |  |                  |        |                                            |   |        |                     |  |   |        |  
|Balances at June 30, 2007                                         |  | $                | 30,492 |                                            | $ | (589   | )                   |  | $ | 29,903 |  
|                                                                  |  |                  |        |                                            |   |        |                     |  |   |        |  

The accompanying notes are an integral part of these financial statements.



6



---

BANK OF NEW ORLEANS

STATEMENTS OF CASH FLOWS (Unaudited)



|                                                                                  |  |                                   |        |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | --------------------------------- | ------ | - | ---- | - | ------- | -
|                                                                                  |  | For the Six Months Ended June 30, |       
|                                                                                  |  | 2007                              |        |   | 2006 |  
|                                                                                  |  | (In Thousands)                    |       
|CASH FLOWS FROM OPERATING ACTIVITIES                                              |  |                                   |        |   |      |   |         |  
|Net Income                                                                        |  | $                                 | 751    |   |      | $ | 1,366   |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|Adjustments to Reconcile Net Income to Net Cash Provided by Operating Activities: |  |                                   |        |   |      |   |         |  
|Depreciation                                                                      |  |                                   | 123    |   |      |   | 131     |  
|Recovery for Loan Losses                                                          |  |                                   | (60    | ) |      |   | (373    | )
|Discount Accretion Net of Premium Amortization                                    |  |                                   | 83     |   |      |   | 179     |  
|Gain on Insurance Settlement                                                      |  |                                   |       |   |      |   |        |  
|Deferred Income Tax Expense (Benefit)                                             |  |                                   |       |   |      |   |        |  
|Loss on Sale of Securities                                                        |  |                                   | 20     |   |      |   |        |  
|Gain on Sale of Loans                                                             |  |                                   | (9     | ) |      |   | (23     | )
|Originations of Loans Held-for-Sale                                               |  |                                   | (264   | ) |      |   |        |  
|Proceeds from Sales of Loans Held-for-Sale                                        |  |                                   | 267    |   |      |   |        |  
|(Increase) Decrease in Accrued Interest Receivable                                |  |                                   | (27    | ) |      |   | 359     |  
|(Increase) Decrease in Other Assets                                               |  |                                   | (76    | ) |      |   | 226     |  
|Increase in Accrued Interest Payable                                              |  |                                   | 68     |   |      |   | 40      |  
|Decrease in Other Liabilities                                                     |  |                                   | (218   | ) |      |   | (39     | )
|                                                                                  |  |                                   |        |   |      |   |         |  
|Net Cash Provided by Operating Activities                                         |  |                                   | 658    |   |      |   | 1,866   |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|CASH FLOWS FROM INVESTING ACTIVITIES                                              |  |                                   |        |   |      |   |         |  
|Purchase of Securities Available-for-Sale                                         |  |                                   | (1,999 | ) |      |   | (7,793  | )
|Purchase of Securities Held-to-Maturity                                           |  |                                   |       |   |      |   | (13,939 | )
|Proceeds from Maturities of Securities Available-for-Sale                         |  |                                   | 4,342  |   |      |   | 4,546   |  
|Proceeds from Maturities of Securities Held-to-Maturity                           |  |                                   | 6,599  |   |      |   | 5,777   |  
|Proceeds from Sales of Securities Available-for-Sale                              |  |                                   | 1,980  |   |      |   |        |  
|Net (Increase) Decrease in Loans Receivable                                       |  |                                   | (8,534 | ) |      |   | 4,027   |  
|Proceeds from Sales of Loans Held for Investing                                   |  |                                   | 993    |   |      |   | 3,084   |  
|Purchase of Property and Equipment                                                |  |                                   | (118   | ) |      |   | (132    | )
|Net Decrease in Investment in Federal Home Loan Bank Stock                        |  |                                   | 361    |   |      |   | 279     |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|Net Cash Provided by (used in) Investing Activities                               |  |                                   | 3,624  |   |      |   | (4,151  | )
|                                                                                  |  |                                   |        |   |      |   |         |  
|CASH FLOWS FROM FINANCING ACTIVITIES                                              |  |                                   |        |   |      |   |         |  
|Increase (Decrease) in Deposits                                                   |  |                                   | 53,465 |   |      |   | (227    | )
|Decrease in Advances by Borrowers for Taxes and Insurance                         |  |                                   | (235   | ) |      |   | (765    | )
|Decrease in Advances from Federal Home Loan Bank, Net                             |  |                                   | (7,383 | ) |      |   | (8,778  | )
|                                                                                  |  |                                   |        |   |      |   |         |  
|Net Cash Provided by (Used in) Financing Activities                               |  |                                   | 45,847 |   |      |   | (9,770  | )
|                                                                                  |  |                                   |        |   |      |   |         |  
|NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS                              |  |                                   | 50,129 |   |      |   | (12,055 | )
|                                                                                  |  |                                   |        |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR                                      |  |                                   | 6,449  |   |      |   | 17,967  |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|CASH AND CASH EQUIVALENTS, END OF QUARTER                                         |  | $                                 | 56,578 |   |      | $ | 5,912   |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION                                  |  |                                   |        |   |      |   |         |  
|Cash Paid During the Quarter for:                                                 |  |                                   |        |   |      |   |         |  
|Interest                                                                          |  | $                                 | 1,339  |   |      | $ | 1,273   |  
|                                                                                  |  |                                   |        |   |      |   |         |  
|Income Taxes                                                                      |  | $                                 | 266    |   |      | $ |        |  
|                                                                                  |  |                                   |        |   |      |   |         |  

The accompanying notes are an integral part of these financial statements.



7



---

BANK OF NEW ORLEANS

NOTES TO FINANCIAL STATEMENTS (Unaudited)

NOTE A  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

BASIS OF PRESENTATION

Louisiana Bancorp, Inc., a Louisiana Corporation (the Company or Louisiana Bancorp), was organized by the Bank of New Orleans (the Bank) in March 2007 to facilitate the conversion
of the Bank from the mutual to the stock form (the Conversion). The Conversion was completed on July 9, 2007, at which time the Company became the holding company for the Bank and issued 6,345,732 shares of its common stock to
certain depositors of the Bank and the Companys employee stock ownership plan in a subscription offering. The Company is now the Banks parent holding company and holds all of the issued and outstanding shares of capital stock of the
Bank. At June 30, 2007, the registrant was in organization, had engaged in no operations and had not issued any shares of stock; accordingly, no financial statements of the Company have been included herein.

The accompanying unaudited financial statements of the Bank were prepared in accordance with instructions for Form 10-Q and Regulation S-X
and do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows in conformity with generally accepted accounting principles. However, in the opinion of management, all
adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the financial statements have been included. The results of operations for the three month and six month periods ended June 30, 2007, are not
necessarily indicative of the results which may be expected for the entire fiscal year.

NATURE OF OPERATIONS

The Bank is a Federal mutual savings bank which attracts deposits from the general public and uses such deposits primarily to originate
loans secured by first mortgages on owner-occupied, family residences and other properties.

The Bank is subject to
competition from other financial institutions, and is also subject to the regulations of certain Federal agencies and undergoes periodic examinations by those regulatory authorities.

SIGNIFICANT GROUP CONCENTRATIONS OF CREDIT RISK

Most of the Banks activities are with customers located within the greater New Orleans area in Louisiana. Note B discusses the types of securities in which the Bank invests. Note C discusses the types of lending
in which the Bank engages. The Bank does not have any significant concentrations in any one industry or to any one customer.

CASH AND
CASH EQUIVALENTS

For the purposes of the Statements of Cash Flows, cash and cash equivalents include cash and balances
due from banks, federal funds sold and securities purchased under agreements to resell, all of which mature within ninety days.



8



---

NOTE A  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



INVESTMENT SECURITIES

Securities are being accounted for in accordance with Statement of Financial Accounting Standards (SFAS) No. 115, Accounting for
Certain Investments in Debt and Equity Securities. SFAS No. 115 requires the classification of securities into one of three categories: Trading, Available-for-Sale, or Held-to-Maturity. Management determines the appropriate classification
of debt securities at the time of purchase and re-evaluates this classification periodically.

Available-for-sale securities
are stated at market value, with unrealized gains and losses, net of income taxes, reported as a separate component of accumulated other comprehensive income until realized. The amortized cost of available-for-sale debt securities is adjusted for
amortization of premiums and accretion of discounts to maturity or, in the case of mortgage-backed securities, over the estimated life of the security.

Securities designated as held-to-maturity are stated at cost adjusted for amortization of the related premiums and accretion of discounts, using the interest method. The Bank has the positive intent and ability to
hold these securities to maturity.

The Bank held no trading securities as of June 30, 2007 or December 31, 2006.

Amortization, accretion and accrued interest are included in interest income on securities. Realized gains and losses, and
declines in value judged to be other than temporary, are included in net securities gains or losses. Gains and losses on the sale of securities available-for-sale are determined using the specific-identification method.

LOANS

The Bank
grants one-to four-family, multi-family residential, commercial, and land mortgage loans, and consumer and construction loans, and lines of credit to customers. Certain first mortgage loans are originated and sold under loan sales agreements. A
substantial portion of the loan portfolio is represented by mortgage loans throughout the greater New Orleans area. The ability of the Banks debtors to honor their contracts is dependent upon the real estate and general economic conditions in
this area.

Loans are reported at their outstanding unpaid principal balance adjusted for charge-offs, the allowance for
loan losses, and any deferred fees or costs on originated loans. Interest income is accrued on the unpaid principal balance.

When the payment of principal or interest on a loan is delinquent for more than 90 days, or earlier in some cases, the loan is placed on non-accrual status, unless the loan is in the process of collection and the underlying collateral fully
supports the carrying value of the loan. If the decision is made to continue accruing interest on the loan, periodic reviews are made to confirm the accruing status of the loan. When a loan is placed on non-accrual status, interest accrued during
the current year prior to the judgment of uncollectibility is charged to operations. Interest accrued during prior periods is charged to the allowance for loan losses. Generally, any payments received on non-accrual loans are applied first to
outstanding loan amounts and next to the recovery of charged-off loan amounts. Any excess is treated as recovery of lost interest.



9



---

NOTE A  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



The Bank considers a loan to be impaired when, based upon
current information and events, it believes it is probable that the Bank will be unable to collect all amounts due according to the contractual terms of the loan agreement. The Banks impaired loans include troubled debt restructuring, and
performing and non-performing major loans in which full payment of principal or interest is not expected. The Bank calculates an allowance required for impaired loans based on the present value of expected future cash flows discounted at the
loans effective interest rate, or at the loans observable market price or the fair value of its collateral.

Subsequent to Hurricane Katrina, the Bank deferred loan payments for certain loans for the months of September, October and November 2005. Interest continued to accrue at the contract rate, and unpaid interest for these months was added to
the customers balance and re-amortized through the loans maturity. For loans which were performing prior to Katrina, the deferral period was not considered in measuring delinquency and performing status.

ALLOWANCE FOR LOAN LOSSES

The allowance for loan losses is a valuation allowance available for losses incurred on loans. All losses are charged to the allowance for loan losses when the loss actually occurs or when a determination is made that a loss is likely to
occur. Recoveries are credited to the allowance at the time of recovery.

The allowance is an amount that represents the
amount of probable and reasonably estimable known and inherent losses in the loan portfolio, based on evaluations of the collectibility of loans. The evaluations take into consideration such factors as changes in the types and amount of loans in the
loan portfolio, historical loss experience, adverse situations that may affect the borrowers ability to repay, estimated value of any underlying collateral, estimated losses relating to specifically identified loans, and current economic
conditions. This evaluation is inherently subjective as it requires material estimates including, among others, exposure at default, the amount and timing of expected future cash flows on impacted loans, value of collateral, estimated losses on our
commercial and residential loan portfolios and general amounts for historical loss experience. All of these estimates may be susceptible to significant change.

It should be understood that estimates of future loan losses involve an exercise of judgment. While it is possible that in particular
periods, the Bank may sustain losses, which are substantial relative to the allowance for loan losses, it is the judgment of management that the allowance for loan losses reflected in the accompanying statements of condition is adequate to absorb
possible losses in the existing loan portfolio.

LOANS HELD-FOR-SALE

Loans held-for-sale include originated mortgage loans intended for sale in the secondary market, which are carried at the lower of cost or
estimated market value. Loans held-for-sale are identified at the time of origination, in accordance with the Banks interest rate risk strategy. In addition, the Bank occasionally sells loans that it originates, but can not hold, due to
regulatory limitations on loans to one borrower, concentrations of credit in a particular property type or industry.



10



---

NOTE A  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



Student loans are held for investment purposes as long as the
student is still in school. In accordance with the Banks agreement with SLMA, these loans are transferred to the held-for-sale category and are sold, once the student has gone into repayment status.

LOAN FEES, LOAN COSTS, DISCOUNTS AND PREMIUMS

Loan origination and commitment fees and certain direct loan origination costs are deferred and amortized as an adjustment to the related loans yield using the interest method over the contractual life of the
loan.

Discounts received in connection with mortgage loans purchased are amortized to income over the term of the loan
using the interest method. Premiums on purchased loans are amortized over the term of the loan using the interest method.

PREMISES AND
EQUIPMENT

Premises and equipment are carried at cost, less accumulated depreciation. The Bank computes depreciation and
amortization generally on the straight-line method for both financial reporting and Federal income tax purposes. Estimated useful lives of premises and equipment range as follows:



|                                  |  |              
|--------------------------------- |  | -------------
|Buildings                         |  | 20  40 Years
|Furniture, Fixtures and Equipment |  | 3  10 Years 
|Automobiles                       |  | 5 Years      

REAL ESTATE OWNED

Real estate acquired through, or in lieu of, loan foreclosure is initially recorded at fair value, less estimated cost to sell, at the
date of foreclosure and any related write-down is charged to the allowance for loan losses. Management periodically performs valuations, and an allowance for losses will be established when any significant and permanent decline reduces the fair
value to less than the carrying value. The ability of the Bank to recover the carrying value of real estate is based upon future sales of the real estate owned. The ability to affect such sales is subject to market conditions and other factors, many
of which are beyond the Banks control. Operating income of such properties, net of related expenses, and gains and losses on their disposition are included in the accompanying statements of income.

INCOME TAXES

Deferred income tax assets and liabilities are reflected at currently enacted income tax rates applicable to the period in which the deferred tax assets and liabilities are expected to be realized or settled. As changes in tax laws or rates
are enacted, deferred tax assets and liabilities are adjusted through the provision for income taxes.

ADVERTISING COSTS

The Bank expenses advertising costs as incurred. Advertising costs were $95,850 and $77,023 for the six months ended June 30, 2007
and 2006, respectively.



11



---

NOTE A  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)



COMPREHENSIVE EARNINGS

Accounting principles generally require that recognized revenue, expenses, gains and losses be included in net income. Although certain
changes in assets and liabilities, such as unrealized gains and losses on available-for-sale securities, are reported as a separate component of the equity section of the balance sheets, such items, along with net earnings, are components of
comprehensive earnings.

USE OF ESTIMATES

In preparing financial statements in conformity with accounting principles generally accepted in the United States of America, management
is required to make estimates and assumptions that affect the reported amounts of assets and liabilities as of the date of the balance sheets and reported amounts of revenues and expenses during the reporting period. Actual results could differ from
those estimates. Material estimates that are particularly susceptible to significant change relate to the determination of the allowance for losses on loans and deferred taxes.

NOTE B  SECURITIES

A summary of securities classified as available-for-sale at
June 30, 2007 and December 31, 2006, with gross unrealized gains and losses, is as follows:



|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|-------------------------------------- |  | -------------- | ------ | -------------------- | - | --------------------- |  | - | ------------------- | - |  | - | ------
|                                       |  | June 30, 2007 
|                                       |  | AmortizedCost  |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | EstimatedFair Value
|                                       |  | (In Thousands)
|Securities Available-for-Sale:         |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|Mortgage-Backed Securities             |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|GNMA                                   |  | $              | 992    |                      | $ | 17                    |  | $ |                    |   |  | $ | 1,009 
|FNMA                                   |  |                | 22,418 |                      |   | 13                    |  |   | (708                | ) |  |   | 21,723
|FHLMC                                  |  |                | 6,958  |                      |   |                      |  |   | (144                | ) |  |   | 6,814 
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                | 30,368 |                      |   | 30                    |  |   | (852                | ) |  |   | 29,546
|U.S. Government and Agency Obligations |  |                | 21,685 |                      |   |                      |  |   | (70                 | ) |  |   | 21,615
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  | $              | 52,053 |                      | $ | 30                    |  | $ | (922                | ) |  | $ | 51,161
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       



|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|-------------------------------------- |  | ----------------- | ------ | -------------------- | - | --------------------- |  | - | ------------------- | - |  | - | ------
|                                       |  | December 31, 2006
|                                       |  | AmortizedCost     |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | EstimatedFair Value
|                                       |  | (In Thousands)   
|Securities Available-for-Sale:         |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|Mortgage-Backed Securities             |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|GNMA                                   |  | $                 | 1,087  |                      | $ | 27                    |  | $ |                    |   |  | $ | 1,114 
|FNMA                                   |  |                   | 25,762 |                      |   | 16                    |  |   | (689                | ) |  |   | 25,089
|FHLMC                                  |  |                   | 7,983  |                      |   |                      |  |   | (171                | ) |  |   | 7,812 
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                   | 34,832 |                      |   | 43                    |  |   | (860                | ) |  |   | 34,015
|U.S. Government and Agency Obligations |  |                   | 21,682 |                      |   | 45                    |  |   | (51                 | ) |  |   | 21,676
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  | $                 | 56,514 |                      | $ | 88                    |  | $ | (911                | ) |  | $ | 55,691
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       



12



---

NOTE B  SECURITIES (Continued)



A summary of securities classified as held-to-maturity at June 30, 2007 and December 31, 2006, with gross
unrealized gains and losses, is as follows:



|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|-------------------------------------- |  | -------------- | ------ | -------------------- | - | --------------------- |  | - | ------------------- | - |  | - | ------
|                                       |  | June 30, 2007 
|                                       |  | AmortizedCost  |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | EstimatedFair Value
|                                       |  | (In Thousands)
|Securities Held-to-Maturity:           |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|Mortgage-Backed Securities             |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|GNMA                                   |  | $              | 2,065  |                      | $ | 51                    |  | $ | (1                  | ) |  | $ | 2,115 
|FNMA                                   |  |                | 36,005 |                      |   | 78                    |  |   | (808                | ) |  |   | 35,275
|FHLMC                                  |  |                | 13,207 |                      |   | 8                     |  |   | (309                | ) |  |   | 12,906
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                | 51,277 |                      |   | 137                   |  |   | (1,118              | ) |  |   | 50,296
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|U.S. Government and Agency Obligations |  |                |       |                      |   |                      |  |   |                    |   |  |   |      
|Municipal Obligations                  |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|Revenue Bonds                          |  |                | 550    |                      |   | 12                    |  |   |                    |   |  |   | 562   
|General Obligation Bonds               |  |                | 2,898  |                      |   | 51                    |  |   |                    |   |  |   | 2,949 
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                | 3,448  |                      |   | 63                    |  |   |                    |   |  |   | 3,511 
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  | $              | 54,725 |                      | $ | 200                   |  | $ | (1,118              | ) |  | $ | 53,807
|                                       |  |                |        |                      |   |                       |  |   |                     |   |  |   |       



|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|-------------------------------------- |  | ----------------- | ------ | -------------------- | - | --------------------- |  | - | ------------------- | - |  | - | ------
|                                       |  | December 31, 2006
|                                       |  | AmortizedCost     |        | GrossUnrealizedGains |   | GrossUnrealizedLosses |  |   | EstimatedFair Value
|                                       |  | (In Thousands)   
|Securities Held-to-Maturity:           |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|Mortgage-Backed Securities             |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|GNMA                                   |  | $                 | 2,460  |                      | $ | 55                    |  | $ | (5                  | ) |  | $ | 2,510 
|FNMA                                   |  |                   | 40,569 |                      |   | 153                   |  |   | (502                | ) |  |   | 40,220
|FHLMC                                  |  |                   | 14,516 |                      |   | 33                    |  |   | (149                | ) |  |   | 14,400
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                   | 57,545 |                      |   | 241                   |  |   | (656                | ) |  |   | 57,130
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|U.S. Government and Agency Obligations |  |                   | 298    |                      |   |                      |  |   |                    |   |  |   | 298   
|Municipal Obligations                  |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|Revenue Bonds                          |  |                   | 550    |                      |   | 21                    |  |   |                    |   |  |   | 571   
|General Obligation Bond                |  |                   | 2,896  |                      |   | 88                    |  |   |                    |   |  |   | 2,984 
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  |                   | 3,446  |                      |   | 109                   |  |   |                    |   |  |   | 3,555 
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       
|                                       |  | $                 | 61,289 |                      | $ | 350                   |  | $ | (656                | ) |  | $ | 60,983
|                                       |  |                   |        |                      |   |                       |  |   |                     |   |  |   |       



13



---

NOTE B  SECURITIES (Continued)



The amortized cost and fair value of available-for-sale and held-to-maturity securities by contractual maturity at
June 30, 2007, are as follows. Actual maturities will differ from contractual maturities because borrowers have the right to put or prepay obligations with or without call or prepayment penalties.



|                     |  |                               |        |                             |   |               |  |                     |        |  |   |       
|-------------------- |  | ----------------------------- | ------ | --------------------------- | - | ------------- |  | ------------------- | ------ |  | - | ------
|                     |  | Available-for-Sale Securities |        | Held-to-Maturity Securities
|                     |  | AmortizedCost                 |        | EstimatedFair Value         |   | AmortizedCost |  | EstimatedFair Value
|                     |  | (In Thousands)               
|Amounts Maturing in: |  |                               |        |                             |   |               |  |                     |        |  |   |       
|Within One Year      |  | $                             | 3,634  |                             | $ | 3,590         |  | $                   | 9      |  | $ | 9     
|One to Five Years    |  |                               | 19,820 |                             |   | 19,756        |  |                     | 3,618  |  |   | 3,684 
|Five to Ten Years    |  |                               | 21,855 |                             |   | 21,294        |  |                     | 10,246 |  |   | 10,103
|Over Ten Years       |  |                               | 6,744  |                             |   | 6,521         |  |                     | 40,852 |  |   | 40,011
|                     |  |                               |        |                             |   |               |  |                     |        |  |   |       
|                     |  | $                             | 52,053 |                             | $ | 51,161        |  | $                   | 54,725 |  | $ | 53,807
|                     |  |                               |        |                             |   |               |  |                     |        |  |   |       

Information pertaining to securities with gross unrealized losses at June 30,
2007 and December 31, 2006, aggregated by investment category and length of time that individual securities have been in a continuous loss position follows:



|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|-------------------------------------- |  | -------------------------- | -- | ----------------------------- | - | --------------------- |  | ------------------- | --- |  | - | ------
|                                       |  | Available-for-Sale        
|                                       |  | Losses Less Than 12 Months |    | Losses Greater Than 12 Months
|                                       |  | GrossUnrealizedLosses      |    | EstimatedFair Value           |   | GrossUnrealizedLosses |  | EstimatedFair Value
|                                       |  | (In Thousands)            
|June 30, 2007                          |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|Mortgage-Backed Securities             |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|FNMA                                   |  | $                          |   |                               | $ |                      |  | $                   | 708 |  | $ | 20,381
|FHLMC                                  |  |                            |   |                               |   |                      |  |                     | 144 |  |   | 6,814 
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|                                       |  |                            |   |                               |   |                      |  |                     | 852 |  |   | 27,195
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|U.S. Government and Agency Obligations |  |                            | 70 |                               |   | 21,615                |  |                     |    |  |   |      
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|Total                                  |  | $                          | 70 |                               | $ | 21,615                |  | $                   | 852 |  | $ | 27,195
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|                                       |  |                            |    |                              
|December 31, 2006                      |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|Mortgage-Backed Securities             |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|FNMA                                   |  | $                          |   |                               | $ |                      |  | $                   | 690 |  | $ | 23,375
|FHLMC                                  |  |                            |   |                               |   |                      |  |                     | 170 |  |   | 7,813 
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|                                       |  |                            |   |                               |   |                      |  |                     | 860 |  |   | 31,188
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|U.S. Government and Agency Obligations |  |                            | 21 |                               |   | 8,775                 |  |                     | 30  |  |   | 1,970 
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       
|Total                                  |  | $                          | 21 |                               | $ | 8,775                 |  | $                   | 890 |  | $ | 33,158
|                                       |  |                            |    |                               |   |                       |  |                     |     |  |   |       



14



---

NOTE B  SECURITIES (Continued)



|                           |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|-------------------------- |  | -------------------------- | --- | ----------------------------- | - | --------------------- |  | ------------------- | --- |  | - | ------
|                           |  | Held-to-Maturity          
|                           |  | Losses Less Than 12 Months |     | Losses Greater Than 12 Months
|                           |  | GrossUnrealizedLosses      |     | EstimatedFair Value           |   | GrossUnrealizedLosses |  | EstimatedFair Value
|                           |  | (In Thousands)            
|June 30, 2007              |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|Mortgage-Backed Securities |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|GNMA                       |  | $                          |    |                               | $ |                      |  | $                   | 1   |  | $ | 203   
|FNMA                       |  |                            | 214 |                               |   | 10,560                |  |                     | 594 |  |   | 18,874
|FHLMC                      |  |                            | 151 |                               |   | 8,068                 |  |                     | 158 |  |   | 4,382 
|                           |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|                           |  | $                          | 365 |                               | $ | 18,628                |  | $                   | 753 |  | $ | 23,459
|                           |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|                           |  |                            |     |                              
|December 31, 2006          |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|Mortgage-Backed Securities |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|GNMA                       |  | $                          |    |                               | $ |                      |  | $                   | 5   |  | $ | 452   
|FNMA                       |  |                            | 57  |                               |   | 7,429                 |  |                     | 446 |  |   | 22,049
|FHLMC                      |  |                            | 27  |                               |   | 7,540                 |  |                     | 122 |  |   | 4,910 
|                           |  |                            |     |                               |   |                       |  |                     |     |  |   |       
|                           |  | $                          | 84  |                               | $ | 14,969                |  | $                   | 573 |  | $ | 27,411
|                           |  |                            |     |                               |   |                       |  |                     |     |  |   |       

The unrealized losses on the Banks investments were caused by interest rate
increases. The Bank purchased these investments at a premium relative to their face amount in anticipation of a continuing stable interest rate environment. Because the decline in market value is attributable to changes in interest rates and not
credit quality and because the Bank has the ability and intent to hold these investments until a recovery of fair value, which may be maturity, the Bank did not consider these investments to be other-than-temporarily impaired at June 30, 2007
and December 31, 2006.



15



---

NOTE C  LOANS

A summary of the balances of loans follows:



|                                                 |  |                |        |   |                   |   |        |  
|------------------------------------------------ |  | -------------- | ------ | - | ----------------- | - | ------ | -
|                                                 |  | June 30, 2007  |        |   | December 31, 2006 |  
|                                                 |  | (In Thousands) |       
|Loans Secured by First Mortgages on Real Estate: |  |                |        |   |                   |   |        |  
|1-4 Family Residential                           |  | $              | 45,860 |   |                   | $ | 45,594 |  
|Multi-Family Residential, Commercial and Land    |  |                | 40,372 |   |                   |   | 33,995 |  
|                                                 |  |                |        |   |                   |   |        |  
|Total Real Estate Loans                          |  |                | 86,232 |   |                   |   | 79,589 |  
|                                                 |  |                |        |   |                   |   |        |  
|Consumer and Other Loans:                        |  |                |        |   |                   |   |        |  
|Student Loans                                    |  |                | 2,521  |   |                   |   | 2,654  |  
|Loans Secured by Deposits                        |  |                | 386    |   |                   |   | 520    |  
|Home Equity Loans and Lines                      |  |                | 9,209  |   |                   |   | 8,514  |  
|Other                                            |  |                | 1,093  |   |                   |   | 671    |  
|                                                 |  |                |        |   |                   |   |        |  
|Total Consumer and Other Loans                   |  |                | 13,209 |   |                   |   | 12,359 |  
|                                                 |  |                |        |   |                   |   |        |  
|Less:                                            |  |                |        |   |                   |   |        |  
|Allowance for Loan Losses                        |  |                | (2,191 | ) |                   |   | (2,292 | )
|Net Deferred Loan Origination Costs              |  |                | (378   | ) |                   |   | (390   | )
|                                                 |  |                |        |   |                   |   |        |  
|Loans, Net                                       |  | $              | 96,872 |   |                   | $ | 89,266 |  
|                                                 |  |                |        |   |                   |   |        |  

An analysis of the allowance for loan losses is as follows:



|                                |  |                               |       |   |                              |   |       |  
|------------------------------- |  | ----------------------------- | ----- | - | ---------------------------- | - | ----- | -
|                                |  | Six Months EndedJune 30, 2007 |       |   | Year Ended December 31, 2006 |  
|                                |  | (In Thousands)                |      
|Balance, Beginning of Period    |  | $                             | 2,292 |   |                              | $ | 2,760 |  
|(Recovery) Provision for Losses |  |                               | (60   | ) |                              |   | (458  | )
|Loans Charged-off               |  |                               | (41   | ) |                              |   | (10   | )
|                                |  |                               |       |   |                              |   |       |  
|Balance, End of Period          |  | $                             | 2,191 |   |                              | $ | 2,292 |  
|                                |  |                               |       |   |                              |   |       |  

Nonaccrual loans, net of allowance for loan loss, amounted to approximately
$187,000 and $184,000 at June 30, 2007 and December 31, 2006, respectively. Renegotiated loans for which interest rates have been reduced amounted to zero and approximately $2,000 at June 30, 2007 and December 31, 2006,
respectively. The effect of the interest not recorded on these loans under their original terms did not have a significant effect on net earnings in the 2007 or 2006 periods. The Bank has no commitments to lend additional funds to these borrowers.

NOTE D  REGULATORY MATTERS

The Bank is subject to various regulatory capital requirements administered by its primary federal regulator, the Office of Thrift Supervision (OTS). Failure to meet the minimum regulatory capital requirements can
initiate certain mandatory, and possible additional discretionary actions by regulators that, if undertaken, could have a direct material effect on the Bank and the financial statements. Under the regulatory capital adequacy guidelines and the
regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines involving quantitative measures of



16



---

NOTE D  REGULATORY MATTERS (Continued)



the Banks assets, liabilities, and certain off-balance sheet items as calculated under regulatory accounting practices. The Banks capital amounts
and classification under the prompt corrective action guidelines are also subject to qualitative judgments by the regulators about components, risk weightings, and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios of:
total risk-based capital and Tier I capital to risk-weighted assets (as defined in the regulations), Tier I capital to adjusted total assets (as defined), tangible capital to adjusted total assets (as defined), and tangible equity to adjusted total
assets (as defined). As of June 30, 2007 and December 31, 2006, the Bank met all of the capital requirements to which it is subject and is deemed to be well capitalized. There have been no subsequent conditions or events which management
believes have changed the Banks status.

The actual and required capital amounts and ratios applicable to the Bank at
June 30, 2007 and December 31, 2006, are presented in the following tables:



|                          |  |                        |        |       |                              |   |        |                                                                       |       |  |      |        |  |       |        |  |       |  
|------------------------- |  | ---------------------- | ------ | ----- | ---------------------------- | - | ------ | --------------------------------------------------------------------- | ----- |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                          |  | Actual                 |        |       | Minimum for AdequacyPurposes |   |        | Minimum to be WellCapitalized UnderPrompt CorrectiveAction Provisions |      
|                          |  | Amount                 |        | Ratio |                              |   | Amount |                                                                       | Ratio |  |      | Amount |  | Ratio |       
|                          |  | (Dollars in Thousands) |       
|June 30, 2007             |  |                        |        |       |                              |   |        |                                                                       |       |  |      |        |  |       |        |  |       |  
|Tangible Capital          |  | $                      | 30,492 |       | 11.43                        | % |        | $                                                                     | 4,001 |  | 1.50 | %      |  |       | N/A    |  | N/A   |  
|Tangible Equity Ratio     |  |                        | 30,492 |       | 11.43                        |   |        |                                                                       | 5,334 |  | 2.00 |        |  |       | N/A    |  | N/A   |  
|Core/Leverage Capital     |  |                        | 30,492 |       | 11.43                        |   |        |                                                                       | 8,002 |  | 3.00 |        |  | $     | 13,336 |  | 5.00  | %
|Tier 1 Risk-Based Capital |  |                        | 30,314 |       | 28.92                        |   |        |                                                                       | 4,193 |  | 4.00 |        |  |       | 6,290  |  | 6.00  |  
|Total Risk-Based Capital  |  | $                      | 31,628 |       | 30.17                        | % |        | $                                                                     | 8,386 |  | 8.00 | %      |  | $     | 10,483 |  | 10.00 | %
|                          |  |                        |        |       |                              |  
|December 31, 2006         |  |                        |        |       |                              |   |        |                                                                       |       |  |      |        |  |       |        |  |       |  
|Tangible Capital          |  | $                      | 29,741 |       | 13.51                        | % |        | $                                                                     | 3,302 |  | 1.50 | %      |  |       | N/A    |  | N/A   |  
|Tangible Equity Ratio     |  |                        | 29,741 |       | 13.51                        |   |        |                                                                       | 4,403 |  | 2.00 |        |  |       | N/A    |  | N/A   |  
|Core/Leverage Capital     |  |                        | 29,741 |       | 13.51                        |   |        |                                                                       | 6,605 |  | 3.00 |        |  | $     | 11,008 |  | 5.00  | %
|Tier 1 Risk-Based Capital |  |                        | 29,563 |       | 32.80                        |   |        |                                                                       | 3,605 |  | 4.00 |        |  |       | 5,408  |  | 6.00  |  
|Total Risk-Based Capital  |  | $                      | 30,695 |       | 34.06                        | % |        | $                                                                     | 7,210 |  | 8.00 | %      |  | $     | 9,013  |  | 10.00 | %



17



---

NOTE D  REGULATORY MATTERS (Continued)



The Banks capital under generally accepted accounting principles (GAAP) is reconciled as follows:



|                                                   |  |                |        |   |                   |   |        |  
|-------------------------------------------------- |  | -------------- | ------ | - | ----------------- | - | ------ | -
|                                                   |  | June 30, 2007  |        |   | December 31, 2006 |  
|                                                   |  | (In Thousands) |       
|Capital Under GAAP                                 |  | $              | 29,903 |   |                   | $ | 29,198 |  
|Unrealized Losses on Available-for-Sale Securities |  |                | 589    |   |                   |   | 543    |  
|                                                   |  |                |        |   |                   |   |        |  
|Tier 1 Capital                                     |  |                | 30,492 |   |                   |   | 29,741 |  
|Allowance for Loan Losses(1)                       |  |                | 1,314  |   |                   |   | 1,132  |  
|Recourse Obligations                               |  |                | (178   | ) |                   |   | (178   | )
|                                                   |  |                |        |   |                   |   |        |  
|Total-Risk Based Capital                           |  | $              | 31,628 |   |                   | $ | 30,695 |  
|                                                   |  |                |        |   |                   |   |        |  

---

|(1) | The allowance for loan losses included in risk-based capital is limited to 1.25% of risk-based assets. At June 30, 2007, $301,000 of the Banks allowance for loan losses
was excluded from total risk-based capital.
|--- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



18



---

Item 2  Managements Discussion and Analysis of Financial Condition and Results of Operations.

Forward-Looking Statements

This Quarterly Report on Form 10-Q contains certain forward-looking statements and information
relating to the Company and the Bank that are based on the beliefs of management as well as assumptions made by and information currently available to management. In addition, in portions of this document the words anticipate,
believe, estimate, expect, intend, should and similar expressions, or the negative thereof, as they relate to the Company or the Bank or their management, are intended to identify
forward-looking statements. Such statements reflect the current views of the Company and/or the Bank with respect to forward-looking events and are subject to certain risks, uncertainties and assumptions. Should one or more of these risks or
uncertainties materialize or should underlying assumptions prove incorrect, actual results may vary materially from those described herein as anticipated, believed, estimated, expected or intended. The Company does not intend to update these
forward-looking statements.

General

The Company was formed by the Bank in connection with the Banks Conversion and, as of June 30, 2007, had not yet commenced operations. The Company commenced operations as the parent holding company for the Bank on July 9,
2007 upon consummation of the Conversion. The Companys results of operations initially will be primarily dependent on the results of the Bank, which now is a wholly owned subsidiary of the Company. The Banks results of operations depend,
to a large extent, on net interest income, which is the difference between the income earned on its loan and investment portfolios and the cost of funds, consisting of the interest paid on deposits and borrowings. Results of operations are also
affected by provisions for loan losses, fee income and other non-interest income and non-interest expense. Non-interest expense principally consists of compensation and employee benefits, office occupancy and equipment expense, data processing,
advertising and business promotion and other expense. Our results of operations are also significantly affected by general economic and competitive conditions, particularly changes in interest rates, government policies and actions of regulatory
authorities. Future changes in applicable law, regulations or government policies may materially impact our financial conditions and results of operations.

Critical Accounting Policies

In reviewing and understanding financial information for Bank of New Orleans, you are
encouraged to read and understand the significant accounting policies used in preparing our financial statements. These policies are described in Note A of the notes to our financial statements. The accounting and financial reporting policies of
Bank of New Orleans conform to accounting principles generally accepted in the United States of America and to general practices within the banking industry. Accordingly, the financial statements require certain estimates, judgments, and
assumptions, which are believed to be reasonable, based upon the information available. These estimates and assumptions affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of income
and expenses during the periods presented. The following accounting policies comprise those that management believes are the most critical to aid in fully understanding and evaluating our reported financial results. These policies require numerous
estimates or economic assumptions that may prove inaccurate or may be subject to variations which may significantly affect our reported results and financial condition for the period or in future periods.

Allowance for Loan Losses. The allowance for loan losses is established through a provision for loan losses charged to expense. Loans are charged
against the allowance for loan losses when management believes that the collectibility of the principal is unlikely. Subsequent recoveries are added to the allowance. The



19



---

allowance is an amount that represents the amount of probable and reasonably estimable known and inherent losses in the loan portfolio, based on evaluations
of the collectibility of loans. The evaluations take into consideration such factors as changes in the types and amount of loans in the loan portfolio, historical loss experience, adverse situations that may affect the borrowers ability to
repay, estimated value of any underlying collateral, estimated losses relating to specifically identified loans, and current economic conditions. This evaluation is inherently subjective as it requires material estimates including, among others,
exposure at default, the amount and timing of expected future cash flows on impacted loans, value of collateral, estimated losses on our commercial and residential loan portfolios and general amounts for historical loss experience. All of these
estimates may be susceptible to significant change.

While management uses the best information available to make loan loss allowance
evaluations, adjustments to the allowance may be necessary based on changes in economic and other conditions or changes in accounting guidance. Historically, our estimates of the allowance for loan loss have not required significant adjustments from
managements initial estimates. In addition, the Office of Thrift Supervision, as an integral part of its examination processes, periodically reviews our allowance for loan losses. The Office of Thrift Supervision may require the recognition of
adjustments to the allowance for loan losses based on its judgment of information available to it at the time of their examinations. To the extent that actual outcomes differ from managements estimates, additional provisions to the allowance
for loan losses may be required that would adversely impact earnings in future periods.

Income Taxes. We make estimates and
judgments to calculate some of our tax liabilities and determine the recoverability of some of our deferred tax assets, which arise from temporary differences between the tax and financial statement recognition of revenues and expenses. We also
estimate a reserve for deferred tax assets if, based on the available evidence, it is more likely than not that some portion or all of the recorded deferred tax assets will not be realized in future periods. These estimates and judgments are
inherently subjective. Historically, our estimates and judgments to calculate our deferred tax accounts have not required significant revision to our initial estimates.

In evaluating our ability to recover deferred tax assets, we consider all available positive and negative evidence, including our past operating results, recent cumulative losses and our forecast of future taxable
income. In determining future taxable income, we make assumptions for the amount of taxable income, the reversal of temporary differences and the implementation of feasible and prudent tax planning strategies. These assumptions require us to make
judgments about our future taxable income and are consistent with the plans and estimates we use to manage our business. Any reduction in estimated future taxable income may require us to record a valuation allowance against our deferred tax assets.
An increase in the valuation allowance would result in additional income tax expense in the period and could have a significant impact on our future earnings.

Comparison of Financial Condition at June 30, 2007 and December 31, 2006

Our total assets amounted to $266.1
million at June 30, 2007 compared to $219.7 million at December 31, 2006. The primary reasons for the $46.4 million, or 21.1%, increase in assets during the first six months of 2007 were increases in cash and cash equivalents and net loans
receivable which were partially offset by decreases in investment and mortgage-backed securities. Our cash and cash equivalents increased by $50.1 million to $56.6 million at June 30, 2007 compared to $6.4 million at December 31, 2006. Our
cash position increased primarily due to funds received in the Companys initial public offering. Our net loans receivable amounted to $96.9 million at June 30, 2007, a $7.6 million, or 8.5%, increase over net loans at December 31,
2006. The increase in net loans receivable in the first half of 2007 was due primarily to our purchase of a $3.0 million participation interest in a construction/commercial real estate loan for an office park located in



20



---

Lafayette, Louisiana. In addition, our loan growth during the first six months of 2007 reflects our increased emphasis on loan growth and recent marketing
efforts. Our available-for-sale securities portfolio declined by $4.5 million in the first six months of 2007 while our held-to-maturity securities declined by $6.6 million during the period. In both cases, the reductions in the securities
portfolios were due primarily to normal amortization.

Our total deposits amounted to $203.8 million at June 30, 2007, a $53.5
million, or 35.6%, increase compared to December 31, 2006. The increase in total deposits at June 30, 2007 compared to December 31, 2006 was due primarily to funds received by the Bank in the subscription offering for the Conversion.
Our equity capital amounted to $29.9 million at June 30, 2007, an increase of $705,000, or 2.4%, over December 31, 2006. The reason for the increase in equity capital was the $751,000 in net income during the period.

Comparison of Our Operating Results for the Three Months and Six Months Ended June 30, 2007 and 2006

General.Our net income was $409,000 for the quarter ended June 30, 2007 compared to $569,000 in net income during the quarter ended
June 30, 2006. The primary reason for the $160,000 difference was a $129,000 decrease in net interest income and an $83,000 increase in non-interest expense. The decrease in net interest income in the second quarter of 2007 compared to the
second quarter of 2006 primarily reflects compression of the Banks net interest spread and margin as a result of the current yield curve. Our average interest rate spread and net interest margin were 2.56% and 2.98%, respectively, for the
quarter ended June 30, 2007 compared to 2.80% and 3.16%, respectively, for the quarter ended June 30, 2006.

The Banks net
income for the six months ended June 30, 2007 was $751,000 compared to $1.4 million for the first six months of 2006. Net interest income declined by $383,000 in the 2007 six-month period compared to the prior period. In addition, the amount of
the Banks recovery of its allowance for loan losses was $60,000 for the first six months of 2007 compared to $373,000 during the first six months of 2006, a difference of $313,000. In both periods, such recoveries were due primarily to
reversals of the allowance level established after Hurricane Katrina as loans were repaid upon the receipt of insurance proceeds or the sale of the underlying property securing the loan. Non-interest expense for the first six months of 2007
increased by $223,000 from the 2006 period. This increase is attributed to a regional increase in employment expense in the post-Katrina environment, which has elevated the demand for available employees.

Average Balances, Net Interest Income, and Yields Earned and Rates Paid. The following tables show for the periods indicated the total dollar
amount of interest from average interest-earning assets and the resulting yields, as well as the interest expense on average interest-bearing liabilities, expressed both in dollars and rates, and the net interest margin. Tax-exempt income and yields
have not been adjusted to a tax-equivalent basis. All average balances are based on monthly balances. Management does not believe that the monthly averages differ significantly from what the daily averages would be.



21



---

|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|----------------------------------------------------------------------- |  | --------------------------- | ------- | -------- | ---- | ---------------------- |  | ------ | --------------- |  | -------- | ------- | ------------------- | - | ----- |  | ------ | -
|                                                                        |  | Three Months Ended June 30, |        
|                                                                        |  | 2007                        |         |          | 2006 |                       
|                                                                        |  | Average Balance             |         | Interest |      | Average Yield/ Rate(1) |  |        | Average Balance |  | Interest |         | Average Yield/ Rate |  
|Interest-earning assets:                                                |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Loans receivable(1)                                                     |  | $                           | 95,289  |          | $    | 1,620                  |  | 6.80   | %               |  | $        | 85,934  |                     | $ | 1,437 |  | 6.69   | %
|Mortgage-backed securities                                              |  |                             | 82,818  |          |      | 981                    |  | 4.74   |                 |  |          | 101,249 |                     |   | 1,165 |  | 4.60   |  
|Investment securities                                                   |  |                             | 25,102  |          |      | 311                    |  | 4.96   |                 |  |          | 31,157  |                     |   | 363   |  | 4.66   |  
|Other interest-earning assets                                           |  |                             | 21,419  |          |      | 184                    |  | 3.44   |                 |  |          | 9,814   |                     |   | 128   |  | 5.22   |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total interest-earning assets                                           |  |                             | 224,628 |          |      | 3,096                  |  | 5.51   | %               |  |          | 228,154 |                     |   | 3,093 |  | 5.42   | %
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Non-interest-earning assets                                             |  |                             | 7,023   |          |      |                        |  |        |                 |  |          | 7,273   |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total assets                                                            |  |                             | 231,651 |          |      |                        |  |        |                 |  |          | 235,427 |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Interest-bearing liabilities:                                           |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Passbook, checking and money market accounts                            |  |                             | 65,143  |          |      | 63                     |  | 0.39   | %               |  |          | 58,532  |                     |   | 60    |  | 0.41   | %
|Certificate accounts                                                    |  |                             | 97,217  |          |      | 998                    |  | 4.11   |                 |  |          | 94,992  |                     |   | 800   |  | 3.37   |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total deposits                                                          |  |                             | 162,360 |          |      | 1,061                  |  | 2.61   |                 |  |          | 153,524 |                     |   | 860   |  | 2.24   |  
|FHLB advances                                                           |  |                             | 30,635  |          |      | 360                    |  | 4.70   |                 |  |          | 43,438  |                     |   | 429   |  | 3.95   |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total interest-bearing liabilities                                      |  |                             | 192,995 |          |      | 1,421                  |  | 2.95   |                 |  |          | 196,962 |                     |   | 1,289 |  | 2.62   |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Non-interest-bearing liabilities                                        |  |                             | 8,842   |          |      |                        |  |        |                 |  |          | 10,806  |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total liabilities                                                       |  |                             | 201,837 |          |      |                        |  |        |                 |  |          | 207,768 |                     |   |       |  |        |  
|Stockholders Equity                                                    |  |                             | 29,814  |          |      |                        |  |        |                 |  |          | 27,659  |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total liabilities and Stockholders Equity                              |  | $                           | 231,651 |          |      |                        |  |        |                 |  | $        | 235,427 |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest-earning assets                                             |  | $                           | 31,633  |          |      |                        |  |        |                 |  | $        | 31,192  |                     |   |       |  |        |  
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest income; average interest rate spread                       |  |                             |         |          | $    | 1,675                  |  | 2.56   | %               |  |          |         |                     | $ | 1,804 |  | 2.80   | %
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest margin(2)                                                  |  |                             |         |          |      |                        |  | 2.98   | %               |  |          |         |                     |   |       |  | 3.16   | %
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Average interest-earning assets to average interest-bearing liabilities |  |                             |         |          |      |                        |  | 116.39 | %               |  |          |         |                     |   |       |  | 115.84 | %
|                                                                        |  |                             |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  

---

|(1) | Includes nonaccrual loans during the respective periods. Calculated net of deferred fees and discounts and allowance for loan losses.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Equals net interest income divided by average interest-earning assets.
|--- | ----------------------------------------------------------------------



22



---

|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|----------------------------------------------------------------------- |  | ------------------------- | ------- | -------- | ---- | ---------------------- |  | ------ | --------------- |  | -------- | ------- | ------------------- | - | ----- |  | ------ | -
|                                                                        |  | Six Months Ended June 30, |        
|                                                                        |  | 2007                      |         |          | 2006 |                       
|                                                                        |  | Average Balance           |         | Interest |      | Average Yield/ Rate(1) |  |        | Average Balance |  | Interest |         | Average Yield/ Rate |  
|Interest-earning assets:                                                |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Loans receivable(1)                                                     |  | $                         | 94,093  |          | $    | 3,170                  |  | 6.74   | %               |  | $        | 87,420  |                     | $ | 2,918 |  | 6.68   | %
|Mortgage-backed securities                                              |  |                           | 85,501  |          |      | 2,023                  |  | 4.73   |                 |  |          | 100,493 |                     |   | 2,249 |  | 4.48   |  
|Investment securities                                                   |  |                           | 25,260  |          |      | 621                    |  | 4.92   |                 |  |          | 29,465  |                     |   | 661   |  | 4.49   |  
|Other interest-earning assets                                           |  |                           | 12,932  |          |      | 246                    |  | 3.80   |                 |  |          | 15,414  |                     |   | 371   |  | 4.81   |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total interest-earning assets                                           |  |                           | 217,786 |          |      | 6,060                  |  | 5.57   | %               |  |          | 232,792 |                     |   | 6,199 |  | 5.33   | %
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Non-interest-earning assets                                             |  |                           | 6,790   |          |      |                        |  |        |                 |  |          | 7,339   |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total assets                                                            |  |                           | 224,576 |          |      |                        |  |        |                 |  |          | 240,131 |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Interest-bearing liabilities:                                           |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Passbook, checking and money market accounts                            |  |                           | 56,095  |          |      | 112                    |  | 0.40   | %               |  |          | 59,873  |                     |   | 120   |  | 0.40   | %
|Certificate accounts                                                    |  |                           | 97,106  |          |      | 1,962                  |  | 4.04   |                 |  |          | 94,820  |                     |   | 1,542 |  | 3.25   |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total deposits                                                          |  |                           | 153,201 |          |      | 2,074                  |  | 2.71   |                 |  |          | 154,693 |                     |   | 1,662 |  | 2.15   |  
|FHLB advances                                                           |  |                           | 32,735  |          |      | 747                    |  | 4.56   |                 |  |          | 46,252  |                     |   | 915   |  | 3.96   |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total interest-bearing liabilities                                      |  |                           | 185,936 |          |      | 2,821                  |  | 3.03   |                 |  |          | 200,945 |                     |   | 2,577 |  | 2.56   |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Non-interest-bearing liabilities                                        |  |                           | 8,976   |          |      |                        |  |        |                 |  |          | 11,696  |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total liabilities                                                       |  |                           | 194,912 |          |      |                        |  |        |                 |  |          | 212,641 |                     |   |       |  |        |  
|Stockholders Equity                                                    |  |                           | 29,664  |          |      |                        |  |        |                 |  |          | 27,490  |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Total liabilities and Stockholders Equity                              |  | $                         | 224,576 |          |      |                        |  |        |                 |  | $        | 240,131 |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest-earning assets                                             |  | $                         | 31,850  |          |      |                        |  |        |                 |  | $        | 31,847  |                     |   |       |  |        |  
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest income; average interest rate spread                       |  |                           |         |          | $    | 3,239                  |  | 2.54   | %               |  |          |         |                     | $ | 3,622 |  | 2.77   | %
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Net interest margin(2)                                                  |  |                           |         |          |      |                        |  | 2.97   | %               |  |          |         |                     |   |       |  | 3.11   | %
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  
|Average interest-earning assets to average interest-bearing liabilities |  |                           |         |          |      |                        |  | 117.13 | %               |  |          |         |                     |   |       |  | 115.85 | %
|                                                                        |  |                           |         |          |      |                        |  |        |                 |  |          |         |                     |   |       |  |        |  

---

|(1) | Includes nonaccrual loans during the respective periods. Calculated net of deferred fees and discounts and allowance for loan losses.
|--- | -------------------------------------------------------------------------------------------------------------------------------------

|(2) | Equals net interest income divided by average interest-earning assets.
|--- | ----------------------------------------------------------------------

Interest Income. The Banks total interest income amounted to $3.1 million in the quarters ended June 30, 2007 and 2006. Increases in interest earned on loans receivable in the second quarter of 2007
were offset by reductions in interest from our mortgage-backed securities during the period. The average balance of our net loan portfolio increased by $9.4 million, or 10.9%, in the quarter ended June 30, 2007 over the second quarter of 2006
and the average yield earned on our net loans increased by 11 basis points to 6.80% during the three months ended June 30, 2007 compared to 6.69% during the three months ended June 30, 2006. The average balances of our mortgage-backed and
investment securities portfolios decreased by 18.2% and 19.4%, respectively, in the second quarter of 2007 compared to the second quarter of 2006. The reductions in mortgage-backed and investment securities during the 2007 period were due primarily
to normal amortization. However, during the quarter ended June 30, 2007 we sold an aggregate of $2.0 million of relatively lower yielding investment securities and reinvested the proceeds in securities with a higher yield.

For the six months ended June 30, 2007, the Banks total interest income was $6.1 million compared to $6.2 million of interest income in the
six months ended June 30, 2006. The primary reason for the $139,000, or 2.2%, decrease in interest income in the first six months of 2007 compared to the first six months of 2006 were the lower average balances of mortgage-backed and investment
securities.

Interest Expense. The Banks total interest expense was $1.4 million in the quarter ended June 30, 2007
compared to $1.3 million in the quarter ended June 30, 2006, an increase of $132,000 or 10.2%. The increase in interest expense during the 2007 period was due to an $8.8 million, or 5.8%, increase in the average



23



---

balance of deposits as well as a 37 basis point increase in the average rate paid on deposits. The increase in the average balance of the Banks
deposits during the second quarter of 2007 was due primarily to funds received in the subscription offering for the Companys common stock conducted as a result of the Banks Conversion. The increase in the average rates paid on deposits
reflects both increases in market rates of interest as well as an outflow of certain lower costing deposits received in the aftermath of Hurricane Katrina.

For the six-months ended June 30, 2007, the Banks total interest expense was $2.8 million, a $244,000 or 9.5% increase over total interest expense of $2.6 million for the first six months of 2006. For the
first six months of 2007 compared to the first six months of 2006, the increase in interest expense was due to a 47 basis point increase in the average rate paid on interest-yielding liabilities which more than offset a 1.0% decrease in the average
balance of total deposits and a 29.2% decrease in the average balance of FHLB advances.

Provision (Recovery) for Loan Losses.We
have identified the evaluation of the allowance for loan losses as a critical accounting policy where amounts are sensitive to material variation. This policy is significantly affected by our judgment and uncertainties and there is a likelihood that
materially different amounts would be reported under different, but reasonably plausible, conditions or assumptions. Our activity in the provision for loan losses, which are charges or recoveries to operating results, is undertaken in order to
maintain a level of total allowance for losses that management believes covers all known and inherent losses that are both probable and reasonably estimable at each reporting date. Our evaluation process typically includes, among other things, an
analysis of delinquency trends, non-performing loan trends, the level of charge-offs and recoveries, prior loss experience, total loans outstanding, the volume of loan originations, the type, size and geographic concentration of our loans, the value
of collateral securing the loan, the borrowers ability to repay and repayment performance, the number of loans requiring heightened management oversight, local economic conditions and industry experience. The establishment of the allowance for
loan losses is significantly affected by management judgment and uncertainties and there is a likelihood that different amounts would be reported under different conditions or assumptions. Various regulatory agencies, as an integral part of their
examination process, periodically review our allowance for loan losses. Such agencies may require it to make additional provisions for estimated loan losses based upon judgments different from those of management.

The Bank had a $56,000 recovery for loans losses in the quarter ended June 30, 2007 compared to a $63,000 recovery in the quarter ended
June 30, 2006. Our total non-performing assets amounted to $187,000 at June 30, 2007 compared to $119,000 at June 30, 2006. We charged off $41,000 and $7,000, respectively, of loans in the six months ending June 30, 2007 and
2006. In both the 2007 and 2006 periods the amounts charged-off related solely to single-family residential mortgage loans.For the first six months of 2007, the Banks recovery for loan losses amounted to $60,000 compared to $373,000
for the first six months of 2006. The amount of such recoveries during these periods primarily was due to the amounts of repayments received on loans with respect to which the Bank had established an allowance subsequent to Hurricane Katrina.

Non-interest Income. The Banks non-interest income was $89,000 for the quarter ended June 30, 2007 compared to $111,000
for the quarter ended June 30, 2006. The primary reason for the $22,000 decrease in non-interest income in the 2007 period was a $20,000 loss recognized on the sale of certain available for sale investment securities during the quarter. For the
six-months ended June 30, 2007, non-interest income amounted to $197,000 compared to $211,000 for the first six months of 2006. Again, the primary reason for the difference was the $20,000 loss recognized on the sale of investment securities.

Non-interest Expense. Non-interest expense amounted to $1.2 million for the quarter ended June 30, 2007 compared to $1.1
million in the quarter ended June 30, 2006, an increase of $83,000 or 7.3%. The



24



---

increase in non-interest expense during the 2007 period was due primarily to a $46,000 increase in salary and employee benefit expenses, primarily reflecting
increased wages necessitated in order to hire and retain personnel in light of the demand for employees in the greater New Orleans market area. In addition, occupancy expense increased by $10,000 during the second quarter of 2007 compared to the
second quarter of 2006 due primarily to normal maintenance expenses incurred with respect to the Banks main office.

For the first
six months of 2007 compared to the first six months of 2006, total non-interest expense increased by $223,000, or 10.3%, to $2.4 million. Again, the primary reason for the increase was higher salary and benefit expense in the 2007 period.

Income Tax Expense. Our income tax expense amounted to $195,000 for the second quarter of 2007 compared to $276,000 in the second
quarter of 2006. Income tax expense amounted to $354,000 and $672,000, respectively, for the six months ended June 30, 2007 and 2006. The differences were due primarily to the higher amounts of pre-tax income in the 2006 periods.

Liquidity and Capital Resources

Our primary sources
of funds are from deposits, amortization of loans, loan prepayments and the maturity of loans, mortgage-backed securities and other investments, and other funds provided from operations. While scheduled payments from the amortization of loans and
mortgage-backed securities and maturing investment securities are relatively predictable sources of funds, deposit flows and loan prepayments can be greatly influenced by general interest rates, economic conditions and competition. We also maintain
excess funds in short-term, interest-bearing assets that provide additional liquidity. At June 30, 2007, our cash and cash equivalents amounted to $56.6 million. In addition, at such date our available for sale investment and mortgage-backed
securities amounted to an aggregate of $51.2 million.

We use our liquidity to fund existing and future loan commitments, to fund maturing
certificates of deposit and demand deposit withdrawals, to invest in other interest-earning assets, and to meet operating expenses. At June 30, 2007, we had certificates of deposit maturing within the next 12 months amounting to $72.6 million.
Based upon historical experience, we anticipate that a significant portion of the maturing certificates of deposit will be redeposited with us. For the three months ended June 30, 2007, the average balance of our outstanding FHLB advances was
$30.6 million. At June 30, 2007, we had $27.9 million in outstanding FHLB advances and we had $114.8 million in additional FHLB advances available to us.

In addition to cash flow from loan and securities payments and prepayments as well as from sales of available for sale securities, we have significant borrowing capacity available to fund liquidity needs. In recent
years we have utilized borrowings as a cost efficient addition to deposits as a source of funds. Our borrowings consist primarily of advances from the Federal Home Loan Bank of Dallas, of which we are a member. Under terms of the collateral
agreement with the Federal Home Loan Bank, we pledge residential mortgage loans and mortgage-backed securities as well as our stock in the Federal Home Loan Bank as collateral for such advances.



25



---

The following table summarizes our contractual cash obligations at June 30, 2007.



|                              |  |                |         |                        |   |                   |  |                   |        |               |   |        |  |   |    
|----------------------------- |  | -------------- | ------- | ---------------------- | - | ----------------- |  | ----------------- | ------ | ------------- | - | ------ |  | - | ---
|                              |  |                |         | Payments Due By Period
|                              |  | Total          |         | To 1 Year              |   | Over 1 to 3 Years |  | Over 3 to 5 Years |        | After 5 Years
|                              |  | (In Thousands)
|Certificates of deposit       |  | $              | 97,750  |                        | $ | 72,627            |  | $                 | 17,325 |               | $ | 7,798  |  | $ |   
|                              |  |                |         |                        |  
|FHLB advances                 |  |                | 27,859  |                        |   | 7,935             |  |                   | 14,565 |               |   | 4,916  |  |   | 443
|                              |  |                |         |                        |   |                   |  |                   |        |               |   |        |  |   |    
|Total long-term debt          |  |                | 125,609 |                        |   | 80,562            |  |                   | 31,890 |               |   | 12,714 |  |   | 443
|Operating lease obligations   |  |                | 325     |                        |   | 57                |  |                   | 89     |               |   | 62     |  |   | 117
|                              |  |                |         |                        |   |                   |  |                   |        |               |   |        |  |   |    
|Total contractual obligations |  | $              | 125,934 |                        | $ | 80,619            |  | $                 | 31,979 |               | $ | 12,776 |  | $ | 560
|                              |  |                |         |                        |   |                   |  |                   |        |               |   |        |  |   |    

We anticipate that we will continue to have sufficient funds and alternative funding sources to
meet our current commitments.

Impact of Inflation and Changing Prices

The financial statements, accompanying notes, and related financial data of Bank of New Orleans presented herein have been prepared in accordance with generally accepted accounting principles, which require the
measurement of financial position and operating results in terms of historical dollars without considering the changes in purchasing power of money over time due to inflation. The impact of inflation is reflected in the increased cost of operations.
Most of our assets and liabilities are monetary in nature; therefore, the impact of interest rates has a greater impact on its performance than the effects of general levels of inflation. Interest rates do not necessarily move in the same direction
or to the same extent as the prices of goods and services.

Item 3  Quantitative and Qualitative Disclosures About Market Risk.

For a discussion of the
Banks asset and liability management policies as well as the methods used to manage its exposure to the risk of loss from adverse changes in market prices and rates market, see Managements Discussion and Analysis of Financial
Condition and Results of Operations  How We Manage Market Risk in the Companys prospectus dated May 14, 2007. There has been no material change in the Banks asset and liability position or the market value of the
Banks equity since December 31, 2006.

Item 4T  Controls and Procedures.

Our management evaluated, with the participation of our President
and Chief Executive Officer and our Senior Vice President and Chief Financial Officer of our disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934) as of the end of the period
covered by this report. Based on such evaluation, our President and Chief Executive Officer and our Senior Vice President and Chief Financial Officer concluded that our disclosure controls and procedures are designed to ensure that information
required to be disclosed by us in the reports that we file or submit under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified in the SECs rules and regulations and are
operating in an effective manner.

No change in our internal control over financial reporting (as defined in Rules 13a-15(f) or 15(d)-15(f)
under the Securities Exchange Act of 1934) occurred during the most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.



26



---

PART II  OTHER INFORMATION

Item 1  Legal Proceedings.

There are no matters required to be reported under this item.

Item 1A  Risk Factors.

See Risk Factors at pages 13-18 in the prospectus included in the
Companys registration statement on Form S-1 (File No. 333-141465), which is incorporated herein by reference thereto. There have been no material changes from the risk factors previously disclosed in the Companys prospectus.

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

(a) Not applicable.

(b) The Companys initial public offering of securities, which was registered on a Form S-1 (which was effective on May 14, 2007) filed
under the Securities Act of 1933, as amended (SEC File No. 333-141465), was consummated on July 9, 2007, concurrent with the Banks reorganization from a federally-chartered mutual savings bank to a federally-chartered stock savings
bank. Upon completion of the Conversion and the offering, all of the Banks stock is owned by the Company, and all of the Companys stock is, in turn, owned by the public. In connection with the Conversion and offering, the Company sold
6,345,732 shares of its common stock at a price of $10.00 per share, raising $63,457,320 of gross proceeds.

Sandler
ONeill & Partners, LP (Sandler ONeill) was engaged to assist in the marketing of the common stock. For their services, Sandler ONeill received a management fee equal to 1% of the dollar amount of common stock
sold in the offering other than shares purchased by the officers, directors, or employees (or members of their immediate family) of the Bank or the Company or qualified and non-qualified employee benefit plans of the Bank or Company, for which no
fee was to be paid.

Expenses related to the offering were approximately $1.5 million, including the fees and expenses paid to Sandler
ONeill described above, none of which were paid to officers or directors of Company, the Bank or associates of such persons. No underwriting discounts, commissions or finders fees were paid in connection with the offering. Net proceeds of the
offering were approximately $62.0 million. As a result of completion of the offering, 6,345,732 shares of the Companys common stock are outstanding as of July 31, 2007.

Fifty percent of the net proceeds of the offering, or $31.0 million, were contributed by the Company to Bank of New Orleans in return for 100% of the
issued and outstanding shares of common stock of the Bank. In addition, the Bank made a loan to the Banks employee stock ownership plan (ESOP) in the amount of $5.1 million which the ESOP used to purchase 507,659 shares of the
Companys common stock.

Initially, both the Company and the Bank have invested the net proceeds from the stock offering in short-term
investments until these proceeds can be deployed for other purposes.

The Companys common stock is quoted on the Nasdaq Global Market
under the trading symbol LABC.

(c) Not applicable.



27



---

Item 3  Defaults Upon Senior Securities.

There are no matters required to be reported under this
item.

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

There are no matters required to be
reported under this item.

Item 5  Other Information.

There are no matters required to be reported under this item.

Item 6  Exhibits.

(a) List of exhibits: (filed herewith unless otherwise noted)



|     |  |                                                                                  
|---- |  | ---------------------------------------------------------------------------------
|2.1  |  | Plan of Conversion*                                                              
|     | 
|3.1  |  | Articles of Incorporation of Louisiana Bancorp, Inc.*                            
|     | 
|3.2  |  | Bylaws of Louisiana Bancorp, Inc.*                                               
|     | 
|4.0  |  | Form of Stock Certificate of Louisiana Bancorp, Inc.*                            
|     | 
|10.1 |  | Supplemental Executive Retirement Plan with Lawrence J. LeBon, III*              
|     | 
|10.2 |  | Supplement Executive Retirement Plan with John LeBlanc*                          
|     | 
|10.3 |  | Directors Deferred Compensation Plan*                                            
|     | 
|10.4 |  | Employment Agreement between Louisiana Bancorp, Inc. and Lawrence J. LeBon, III**
|     | 
|10.5 |  | Employment Agreement between Bank of New Orleans and Lawrence J. LeBon, III**    
|     | 
|10.6 |  | Employment Agreement between Louisiana Bancorp, Inc. and John LeBlanc**          
|     | 
|10.7 |  | Employment Agreement between Bank of New Orleans and John LeBlanc**              
|     | 
|31.1 |  | Rule 13a-14(a)/15d-14(a) Certification of the Chief Executive Officer            
|     | 
|31.2 |  | Rule 13a-14(a)/15d-14(a) Section 302 Certification of the Chief Financial Officer
|     | 
|32.1 |  | Section 1350 Certification                                                       

---

|* | Incorporated by reference from the Companys Registration Statement on Form S-1, filed on March 21, 2007, as amended, and declared effective on May 14, 2007 (File
No. 333-141465).
|- | -----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|** | Incorporated by reference from the Companys Current Report on Form 8-K, dated as of July 9, 2007 (File No. 001-33573).
|-- | -----------------------------------------------------------------------------------------------------------------------



28



---

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.



|                      |  |  |  |                         |  |                                      
|--------------------- |  |  |  | ----------------------- |  | -------------------------------------
|                      |  |  |  | LOUISIANA BANCORP, INC.
|                      |  |  | 
|Date: August 10, 2007 |  |  |  | By:                     |  | /s/ Lawrence J. LeBon, III           
|                      |  |  |  |                         |  | Lawrence J. LeBon, III               
|                      |  |  |  |                         |  | President and Chief Executive Officer



29