##### Table of Contents





SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q





(Mark One)

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

For the quarterly period ended September 30, 2008

OR



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

For the transition period from  to

Commission File Number 0-18014





PAMRAPO BANCORP, INC.

(Exact name of registrant as specified in its charter)







|                                                               |  |                                        
|-------------------------------------------------------------- |  | ---------------------------------------
|NEW JERSEY                                                     |  | 22-2984813                             
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. Employer Identification Number)



|                                         |  |           
|---------------------------------------- |  | ----------
|611 Avenue C, Bayonne, New Jersey        |  | 07002     
|(Address of principal executive offices) |  | (Zip Code)

Registrants telephone number, including area code 201-339-4600





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

Indicate by check
mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definitions of large accelerated filer, accelerated filer and smaller
reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer   ̈    Accelerated filer  x    Non-accelerated filer   ̈    Smaller
reporting company   ̈

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

The number of shares outstanding of each of the issuers classes of common stock, as of the latest practicable date.

Common stock, $.01 par value per share  4,975,542 shares outstanding as of November 3, 2008









---

##### Table of Contents

PAMRAPO BANCORP, INC.

AND SUBSIDIARIES

INDEX



|                             |  |            |  |                                                                                                                                    |  |   
|---------------------------- |  | ---------- |  | ---------------------------------------------------------------------------------------------------------------------------------- |  | --
|                             |  | PageNumber
|PART IFINANCIAL INFORMATION |  |           
|                             |  | Item 1.    |  | Financial Statements                                                                                                               |  |   
|                             |  |            | 
|                             |  |            |  | Consolidated Statements of Financial Condition at September 30, 2008 and December 31, 2007 (Unaudited)                             |  | 1 
|                             |  |            | 
|                             |  |            |  | Consolidated Statements of Income for the Three Months and Nine Months Ended September 30, 2008 and 2007 (Unaudited)               |  | 2 
|                             |  |            | 
|                             |  |            |  | Consolidated Statements of Comprehensive Income for the Three Months and Nine Months Ended September 30, 2008 and 2007 (Unaudited) |  | 3 
|                             |  |            | 
|                             |  |            |  | Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2008 and 2007 (Unaudited)                            |  | 4 
|                             |  |            | 
|                             |  |            |  | Notes to Consolidated Financial Statements                                                                                         |  | 5 
|                             |  |            | 
|                             |  | Item 2.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                                              |  | 10
|                             |  |            | 
|                             |  | Item 3.    |  | Quantitative and Qualitative Disclosures About Market Risk                                                                         |  | 16
|                             |  |            | 
|                             |  | Item 4.    |  | Controls and Procedures                                                                                                            |  | 18
|                             | 
|PART IIOTHER INFORMATION    |  |           
|                             |  |            | 
|                             |  | Item 1.    |  | Legal Proceedings                                                                                                                  |  | 19
|                             |  |            | 
|                             |  | Item 1A.   |  | Risk Factors                                                                                                                       |  | 19
|                             |  |            | 
|                             |  | Item 2.    |  | Unregistered Sales of Equity Securities and Use of Proceeds                                                                        |  | 19
|                             |  |            | 
|                             |  | Item 3.    |  | Defaults Upon Senior Securities                                                                                                    |  | 19
|                             |  |            | 
|                             |  | Item 4.    |  | Submission of Matters to a Vote of Security Holders                                                                                |  | 19
|                             |  |            | 
|                             |  | Item 5.    |  | Other Information                                                                                                                  |  | 19
|                             |  |            | 
|                             |  | Item 6.    |  | Exhibits                                                                                                                           |  | 20
|                             | 
|SIGNATURES                   |  | 21        



---

##### Table of Contents

PART IFINANCIAL INFORMATION



|ITEM 1. | Financial Statements
|------- | --------------------

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited)



|                                                                                                                                |  |                   |             |   |                  |   |             |  
|------------------------------------------------------------------------------------------------------------------------------- |  | ----------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                                |  | September 30,2008 |             |   | December 31,2007 |  
|ASSETS                                                                                                                          |  |                   |             |   |                  |   |             |  
|Cash and amounts due from depository institutions                                                                               |  | $                 | 2,773,552   |   |                  | $ | 3,919,627   |  
|Interest-bearing deposits in other banks                                                                                        |  |                   | 4,679,934   |   |                  |   | 62,976,392  |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Total cash and cash equivalents                                                                                                 |  |                   | 7,453,486   |   |                  |   | 66,896,019  |  
|                                                                                                                                |  |                  
|Securities available for sale                                                                                                   |  |                   | 766,786     |   |                  |   | 917,047     |  
|Investment securities held to maturity; estimated fair value of $10,825,000 (2008) and $10,650,000 (2007)                       |  |                   | 11,360,287  |   |                  |   | 10,376,920  |  
|Mortgage-backed securities held to maturity; estimated fair value of $121,784,000 (2008) and $121,422,000 (2007)                |  |                   | 122,089,133 |   |                  |   | 123,906,632 |  
|Loans receivable net of allowance for loan losses of $3,714,000 (2008) and $3,155,000 (2007)                                    |  |                   | 436,289,260 |   |                  |   | 439,053,090 |  
|Foreclosed real estate                                                                                                          |  |                   | 473,726     |   |                  |   | 486,000     |  
|Premises and equipment                                                                                                          |  |                   | 3,004,890   |   |                  |   | 3,339,898   |  
|Federal Home Loan Bank of New York stock                                                                                        |  |                   | 4,723,800   |   |                  |   | 4,996,000   |  
|Interest receivable                                                                                                             |  |                   | 2,983,334   |   |                  |   | 2,738,425   |  
|Other assets                                                                                                                    |  |                   | 4,195,019   |   |                  |   | 4,718,230   |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Total assets                                                                                                                    |  | $                 | 593,339,721 |   |                  | $ | 657,428,261 |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                            |  |                   |             |   |                  |   |             |  
|Liabilities:                                                                                                                    |  |                   |             |   |                  |   |             |  
|Deposits                                                                                                                        |  | $                 | 447,065,769 |   |                  | $ | 507,961,177 |  
|Advances from Federal Home Loan Bank of New York                                                                                |  |                   | 79,800,000  |   |                  |   | 84,000,000  |  
|Advance payments by borrowers for taxes & insurance                                                                             |  |                   | 3,800,453   |   |                  |   | 3,557,745   |  
|Other liabilities                                                                                                               |  |                   | 4,834,604   |   |                  |   | 3,269,865   |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Total liabilities                                                                                                               |  |                   | 535,500,826 |   |                  |   | 598,788,787 |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Stockholders equity:                                                                                                           |  |                   |             |   |                  |   |             |  
|Preferred stock; authorized 3,000,000 shares; issued and outstanding-none                                                       |  |                   |            |   |                  |   |            |  
|Common Stock; par value $.01; authorized 25,000,000 shares; 6,900,000 shares issued; 4,975,542 shares outstanding 2008 and
2007 |  |                   | 69,000      |   |                  |   | 69,000      |  
|Paid-in capital in excess of par value                                                                                          |  |                   | 19,339,615  |   |                  |   | 19,339,615  |  
|Retained earnings                                                                                                               |  |                   | 62,861,785  |   |                  |   | 63,711,451  |  
|Accumulated other comprehensive loss                                                                                            |  |                   | (1,252,801  | ) |                  |   | (1,301,888  | )
|Treasury stock, at cost: 1,924,458 shares 2008 and 2007                                                                         |  |                   | (23,178,704 | ) |                  |   | (23,178,704 | )
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Total stockholders equity                                                                                                      |  |                   | 57,838,895  |   |                  |   | 58,639,474  |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  
|Total liabilities and stockholders equity                                                                                      |  | $                 | 593,339,721 |   |                  | $ | 657,428,261 |  
|                                                                                                                                |  |                   |             |   |                  |   |             |  



|                                               |  |   |  | 
|---------------------------------------------- |  | - |  | 
|See notes to consolidated financial statements |  | 1 |  | 
|                                               |  |   |  | 



---

##### Table of Contents

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|---------------------------------------------------------------------------------- | ---- | ------------------------------- | --------- | ------------------------------ | ---- | --------- | ---- | - | ---------- |  | - | ----------
|                                                                                   |      | Three Months EndedSeptember 30, |           | Nine Months EndedSeptember 30,
|                                                                                   | 2008 |                                 | 2007      |                                | 2008 |           | 2007
|Interest income:                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Loans                                                                              |      | $                               | 6,904,092 |                                | $    | 7,213,041 |      | $ | 20,722,631 |  | $ | 21,675,140
|Mortgage-backed securities                                                         |      |                                 | 1,430,184 |                                |      | 1,509,903 |      |   | 4,270,114  |  |   | 4,611,427 
|Investments                                                                        |      |                                 | 225,509   |                                |      | 174,775   |      |   | 622,783    |  |   | 513,854   
|Other interest-earning assets                                                      |      |                                 | 101,085   |                                |      | 400,391   |      |   | 930,924    |  |   | 1,103,997 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Total interest income                                                              |      |                                 | 8,660,870 |                                |      | 9,298,110 |      |   | 26,546,452 |  |   | 27,904,418
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Interest expense:                                                                  |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Deposits                                                                           |      |                                 | 2,634,911 |                                |      | 3,506,931 |      |   | 8,993,352  |  |   | 10,196,564
|Advances and other borrowed money                                                  |      |                                 | 879,231   |                                |      | 1,073,493 |      |   | 2,973,888  |  |   | 3,333,232 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Total interest expense                                                             |      |                                 | 3,514,142 |                                |      | 4,580,424 |      |   | 11,967,240 |  |   | 13,529,796
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Net interest income                                                                |      |                                 | 5,146,728 |                                |      | 4,717,686 |      |   | 14,579,212 |  |   | 14,374,622
|Provision for loan losses                                                          |      |                                 | 352,000   |                                |      | 150,000   |      |   | 580,000    |  |   | 520,000   
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Net interest income after provision for loan losses                                |      |                                 | 4,794,728 |                                |      | 4,567,686 |      |   | 13,999,212 |  |   | 13,854,622
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Non-interest income:                                                               |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Fees and service charges                                                           |      |                                 | 312,674   |                                |      | 312,598   |      |   | 956,380    |  |   | 931,039   
|Commissions from sale of financial products                                        |      |                                 | 222,132   |                                |      | 144,804   |      |   | 512,480    |  |   | 744,177   
|Miscellaneous                                                                      |      |                                 | 105,365   |                                |      | 48,030    |      |   | 264,702    |  |   | 138,002   
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Total non-interest income                                                          |      |                                 | 640,171   |                                |      | 505,432   |      |   | 1,733,562  |  |   | 1,813,218 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Non-interest expenses:                                                             |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Salaries and employee benefits                                                     |      |                                 | 2,137,221 |                                |      | 1,736,729 |      |   | 5,937,657  |  |   | 5,491,483 
|Net occupancy expense of premises                                                  |      |                                 | 327,776   |                                |      | 307,958   |      |   | 989,118    |  |   | 900,935   
|Equipment                                                                          |      |                                 | 336,220   |                                |      | 298,415   |      |   | 988,246    |  |   | 950,224   
|Advertising                                                                        |      |                                 | 49,473    |                                |      | 61,675    |      |   | 192,305    |  |   | 177,213   
|Professional fees                                                                  |      |                                 | 921,932   |                                |      | 211,570   |      |   | 1,536,847  |  |   | 549,385   
|Loss on foreclosed real estate                                                     |      |                                 | 2,215     |                                |      |          |      |   | 29,647     |  |   |          
|Miscellaneous                                                                      |      |                                 | 650,768   |                                |      | 640,482   |      |   | 1,921,451  |  |   | 2,016,752 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Total non-interest expenses                                                        |      |                                 | 4,425,605 |                                |      | 3,256,829 |      |   | 11,595,271 |  |   | 10,085,992
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Income before income taxes                                                         |      |                                 | 1,009,294 |                                |      | 1,816,289 |      |   | 4,137,503  |  |   | 5,581,848 
|Income taxes                                                                       |      |                                 | 398,534   |                                |      | 671,295   |      |   | 1,554,046  |  |   | 2,057,617 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Net income                                                                         |      | $                               | 610,760   |                                | $    | 1,144,994 |      | $ | 2,583,457  |  | $ | 3,524,231 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Net income per common share:                                                       |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Basic                                                                              |      | $                               | 0.12      |                                | $    | 0.23      |      | $ | 0.52       |  | $ | 0.71      
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Diluted                                                                            |      | $                               | 0.12      |                                | $    | 0.23      |      | $ | 0.52       |  | $ | 0.71      
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Dividends per common share                                                         |      | $                               | 0.23      |                                | $    | 0.23      |      | $ | 0.69       |  | $ | 0.69      
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Weighted average number of common shares and common stock equivalents outstanding: |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Basic                                                                              |      |                                 | 4,975,542 |                                |      | 4,975,542 |      |   | 4,975,542  |  |   | 4,975,542 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           
|Diluted                                                                            |      |                                 | 4,975,542 |                                |      | 4,975,858 |      |   | 4,975,542  |  |   | 4,979,019 
|                                                                                   |      |                                 |           |                                |      |           |      |   |            |  |   |           



|                                               |  |   |  | 
|---------------------------------------------- |  | - |  | 
|See notes to consolidated financial statements |  | 2 |  | 
|                                               |  |   |  | 



---

##### Table of Contents

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



|                                                                 |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  
|---------------------------------------------------------------- | ---- | ------------------------------- | ------- | ---- | ------------------------------ | - | --------- | - |  | ---- | --------- | - |  | - | --------- | -
|                                                                 |      | Three Months EndedSeptember 30, |         |      | Nine Months EndedSeptember 30, |  
|                                                                 | 2008 |                                 |         | 2007 |                                |   | 2008      |   |  | 2007 |          
|Net income                                                       |      | $                               | 610,760 |      |                                | $ | 1,144,994 |   |  | $    | 2,583,457 |   |  | $ | 3,524,231 |  
|                                                                 |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  
|Other comprehensive income (loss), net of income taxes:          |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  
|Gross unrealized holding (loss) on securities available for sale |      |                                 | (55,068 | )    |                                |   | (5,719    | ) |  |      | (61,234   | ) |  |   | (6,768    | )
|Benefit plans                                                    |      |                                 | 47,678  |      |                                |   | 64,360    |   |  |      | 143,034   |   |  |   | 193,080   |  
|Deferred income taxes                                            |      |                                 | 2,929   |      |                                |   | (28,044   | ) |  |      | (32,713   | ) |  |   | (79,933   | )
|                                                                 |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  
|Other comprehensive income (loss)                                |      |                                 | (4,461  | )    |                                |   | 30,597    |   |  |      | 49,087    |   |  |   | 106,379   |  
|                                                                 |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  
|Comprehensive income                                             |      | $                               | 606,299 |      |                                | $ | 1,175,591 |   |  | $    | 2,632,544 |   |  | $ | 3,630,610 |  
|                                                                 |      |                                 |         |      |                                |   |           |   |  |      |           |   |  |   |           |  



|                                               |  |   |  | 
|---------------------------------------------- |  | - |  | 
|See notes to consolidated financial statements |  | 3 |  | 
|                                               |  |   |  | 



---

##### Table of Contents

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                              |  |                                |             |   |      |   |             |  
|----------------------------------------------------------------------------- |  | ------------------------------ | ----------- | - | ---- | - | ----------- | -
|                                                                              |  | Nine Months EndedSeptember 30, |            
|                                                                              |  | 2008                           |             |   | 2007 |  
|Cash flow from operating activities:                                          |  |                                |             |   |      |   |             |  
|Net income                                                                    |  | $                              | 2,583,457   |   |      | $ | 3,524,231   |  
|Adjustments to reconcile net income to cash provided by operating activities: |  |                                |             |   |      |   |             |  
|Depreciation of premises and equipment                                        |  |                                | 384,497     |   |      |   | 449,001     |  
|Amortization of premiums and discounts, net                                   |  |                                | 222,595     |   |      |   | 258,969     |  
|Amortization of deferred fees, net                                            |  |                                | 132,665     |   |      |   | 123,257     |  
|Provision for loan losses                                                     |  |                                | 580,000     |   |      |   | 520,000     |  
|Provision for loss on foreclosed real estate                                  |  |                                | 22,500      |   |      |   |            |  
|(Increase) in interest receivable                                             |  |                                | (244,909    | ) |      |   | (117,880    | )
|Decrease (increase) in other assets                                           |  |                                | 490,498     |   |      |   | (313,716    | )
|Increase in other liabilities                                                 |  |                                | 1,707,773   |   |      |   | 1,363,433   |  
|                                                                              |  |                                |             |   |      |   |             |  
|Net cash provided by operating activities                                     |  |                                | 5,879,076   |   |      |   | 5,807,295   |  
|                                                                              |  |                                |             |   |      |   |             |  
|Cash flow from investing activities:                                          |  |                                |             |   |      |   |             |  
|Principal repayments on securities available for sale                         |  |                                | 89,027      |   |      |   | 155,673     |  
|Purchases of investment securities held to maturity                           |  |                                | (1,020,759  | ) |      |   | (1,333,662  | )
|Principal repayments on mortgage-backed securities held to maturity           |  |                                | 16,626,483  |   |      |   | 16,185,543  |  
|Purchases of mortgage-backed securities held to maturity                      |  |                                | (14,994,187 | ) |      |   | (3,909,245  | )
|Net decrease in loans receivable                                              |  |                                | 2,051,165   |   |      |   | 13,395,264  |  
|Capital improvements to foreclosed real estate                                |  |                                | (10,226     | ) |      |   |            |  
|Additions to premises and equipment                                           |  |                                | (49,489     | ) |      |   | (193,130    | )
|Redemption of Federal Home Loan Bank of New York Stock                        |  |                                | 272,200     |   |      |   | 589,900     |  
|                                                                              |  |                                |             |   |      |   |             |  
|Net cash provided by investing activities                                     |  |                                | 2,964,214   |   |      |   | 24,890,343  |  
|                                                                              |  |                                |             |   |      |   |             |  
|Cash flow from financing activities:                                          |  |                                |             |   |      |   |             |  
|Net (decrease) increase in deposits                                           |  |                                | (60,895,408 | ) |      |   | 180,450     |  
|Repayment of advances from Federal Home Loan Bank of New York                 |  |                                | (15,000,000 | ) |      |   | (14,000,000 | )
|Net increase in Federal Home Loan Bank overnight borrowing                    |  |                                | 10,800,000  |   |      |   |            |  
|Net increase (decrease) in payments by borrowers for taxes and insurance      |  |                                | 242,708     |   |      |   | (208,989    | )
|Cash dividends paid                                                           |  |                                | (3,433,123  | ) |      |   | (3,433,125  | )
|                                                                              |  |                                |             |   |      |   |             |  
|Net cash (used in) financing activities                                       |  |                                | (68,285,823 | ) |      |   | (17,461,664 | )
|                                                                              |  |                                |             |   |      |   |             |  
|Net (decrease) increase in cash and cash equivalents                          |  |                                | (59,442,533 | ) |      |   | 13,235,974  |  
|Cash and cash equivalents - beginning                                         |  |                                | 66,896,019  |   |      |   | 13,346,939  |  
|                                                                              |  |                                |             |   |      |   |             |  
|Cash and cash equivalents - ending                                            |  | $                              | 7,453,486   |   |      | $ | 26,582,913  |  
|                                                                              |  |                                |             |   |      |   |             |  
|Supplemental information:                                                     |  |                                |             |   |      |   |             |  
|Cash paid during the period for:                                              |  |                                |             |   |      |   |             |  
|Interest on deposits and borrowings                                           |  | $                              | 12,034,141  |   |      | $ | 13,574,150  |  
|                                                                              |  |                                |             |   |      |   |             |  
|Income taxes, net of refund                                                   |  | $                              | 1,856,920   |   |      | $ | 2,088,560   |  
|                                                                              |  |                                |             |   |      |   |             |  



|                                               |  |   |  | 
|---------------------------------------------- |  | - |  | 
|See notes to consolidated financial statements |  | 4 |  | 
|                                               |  |   |  | 



---

##### Table of Contents

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1.
PRINCIPLES OF CONSOLIDATION

The consolidated financial statements include the accounts of Pamrapo Bancorp, Inc. (the Company) and its
wholly-owned subsidiaries, Pamrapo Savings Bank, S.L.A. (the Bank), Pamrapo Service Corporation, Inc. and Pamrapo Investment Company, Inc. The Companys business is conducted principally through the Bank. All significant
intercompany accounts and transactions have been eliminated in consolidation.

2. BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements were prepared in accordance with accounting principles generally accepted in the United States of America for
interim financial information and with the instructions for Form 10-Q and Regulation S-X. Accordingly, they do not include information or footnotes necessary for a complete presentation of financial condition, results of operations, and cash flows.
In the opinion of management, all adjustments (consisting of normal recurring adjustments) necessary for a fair presentation of the consolidated financial statements have been included. The results of operations for the three and nine months ended
September 30, 2008, are not necessarily indicative of the results which may be expected for the entire fiscal year. These unaudited consolidated financial statements should be read in conjunction with the consolidated financial statements and
notes thereto included in the Companys 2007 Annual Report to Shareholders and incorporated by reference into the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2007.

3. NET INCOME PER COMMON SHARE

Basic net income per common share is
based on the weighted average number of common shares actually outstanding. Diluted net income per share is calculated by adjusting the weighted average number of shares of common stock outstanding to include the effect of contracts or securities
exercisable or convertible into common stock, if dilutive, using the treasury stock method.



| |  |   |  | 
| |  | - |  | 
| |  | 5 |  | 
| |  |   |  | 



---

##### Table of Contents

4. BENEFIT PLANS - COMPONENTS OF NET PERIODIC PENSION/SERP COST



|                                             |                                 |              |      |                                |                                      |   |                                 |   |                                |      |      |   |      |   |      |      |  |      |     |   |      |   |    |  |   |     |   |  |   |     |  
|-------------------------------------------- | ------------------------------- | ------------ | ---- | ------------------------------ | ------------------------------------ | - | ------------------------------- | - | ------------------------------ | ---- | ---- | - | ---- | - | ---- | ---- |  | ---- | --- | - | ---- | - | -- |  | - | --- | - |  | - | --- | -
|                                             |                                 | Pension Plan |      |                                | SupplementalExecutiveRetirement Plan |  
|                                             | Three Months EndedSeptember 30, |              |      | Nine Months EndedSeptember 30, |                                      |   | Three Months EndedSeptember 30, |   | Nine Months EndedSeptember 30, |     
|                                             | 2008                            |              |      | 2007                           |                                      |   | 2008                            |   |                                | 2007 |      |   | 2008 |   |      | 2007 |  | 2008 |     |   | 2007 |  
|                                             | (In Thousands)                  |              |      | (In Thousands)                 |                                      |   | (In Thousands)                  |   | (In Thousands)                 |     
|Service cost                                 |                                 | $            | 67   |                                |                                      | $ | 65                              |   |                                | $    | 201  |   |      | $ | 193  |      |  | $    |    |   |      | $ |   |  | $ |    |   |  | $ |    |  
|Interest cost                                |                                 |              | 128  |                                |                                      |   | 122                             |   |                                |      | 383  |   |      |   | 366  |      |  |      | 27  |   |      |   | 28 |  |   | 81  |   |  |   | 87  |  
|Expected return on plan assets               |                                 |              | (147 | )                              |                                      |   | (148                            | ) |                                |      | (440 | ) |      |   | (445 | )    |  |      |    |   |      |   |   |  |   |    |   |  |   |    |  
|Amortization of unrecognized net loss/(gain) |                                 |              | 42   |                                |                                      |   | 48                              |   |                                |      | 126  |   |      |   | 142  |      |  |      | (11 | ) |      |   |   |  |   | (32 | ) |  |   | (1  | )
|Unrecognized past service liability          |                                 |              | 4    |                                |                                      |   | 4                               |   |                                |      | 13   |   |      |   | 13   |      |  |      | 12  |   |      |   | 14 |  |   | 36  |   |  |   | 40  |  
|                                             |                                 |              |      |                                |                                      |   |                                 |   |                                |      |      |   |      |   |      |      |  |      |     |   |      |   |    |  |   |     |   |  |   |     |  
|Net periodic benefit expense                 |                                 | $            | 94   |                                |                                      | $ | 91                              |   |                                | $    | 283  |   |      | $ | 269  |      |  | $    | 28  |   |      | $ | 42 |  | $ | 85  |   |  | $ | 126 |  
|                                             |                                 |              |      |                                |                                      |   |                                 |   |                                |      |      |   |      |   |      |      |  |      |     |   |      |   |    |  |   |     |   |  |   |     |  

5. FAIR VALUES OF FINANCIAL INSTRUMENTS

In September 2006, the Financial Accounting Standards Board (FASB) issued FASB Statement No. 157, Fair Value Measurements(SFAS 157), which defines fair value, establishes a
framework for measuring fair value under GAAP, and expands disclosures about fair value measurements. SFAS 157 applies to other accounting pronouncements that require or permit fair value measurements. The primary effect of SFAS 157 on the Company
was to expand the required disclosures pertaining to the methods used to determine fair values upon adoption on January 1, 2008.

SFAS 157 establishes
a fair value hierarchy that prioritizes the inputs to valuation methods used to measure fair value. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and
the lowest priority to unobservable inputs (Level 3 measurements). The three levels of the fair value hierarchy under SFAS 157 are as follows:

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

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

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

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



| |  |   |  | 
| |  | - |  | 
| |  | 6 |  | 
| |  |   |  | 



---

##### Table of Contents

For assets measured at fair value on a recurring basis, the Companys fair value measurements by level within the
fair value hierarchy used at September 30, 2008 are as follows:



|                              |  |                   |       |                                                            |   |                                           |  |                                        |     |  |   |      
|----------------------------- |  | ----------------- | ----- | ---------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | --- |  | - | -----
|Description                   |  | September 30,2008 |       | (Level 1)Quoted Prices inActive Marketsfor IdenticalAssets |   | (Level 2)SignificantOtherObservableInputs |  | (Level 3)SignificantUnobservableInputs
|                              |  |                   |       | (In Thousands)                                             |   |                                          
|Securities available for sale |  | $                 | 767   |                                                            | $ |                                          |  | $                                      | 767 |  | $ |     
|Loans                         |  |                   | 6,076 |                                                            |   |                                          |  |                                        |    |  |   | 6,076
|Foreclosed assets             |  |                   | 474   |                                                            |   |                                          |  |                                        |    |  |   | 474  
|                              |  |                   |       |                                                            |   |                                           |  |                                        |     |  |   |      
|Total                         |  | $                 | 7,317 |                                                            | $ |                                          |  | $                                      | 767 |  | $ | 6,550
|                              |  |                   |       |                                                            |   |                                           |  |                                        |     |  |   |      

The following summarizes activity related to the loans and foreclosed assets for the three and nine month periods
ended September 30, 2008 (in thousands):



|                           |  |                                 |       |   |            |   |       |  
|-------------------------- |  | ------------------------------- | ----- | - | ---------- | - | ----- | -
|                           |  | Periods endedSeptember 30, 2008 |      
|Loans                      |  | Threemonths                     |       |   | Ninemonths |  
|Beginning Balance          |  | $                               | 4,830 |   |            | $ | 3,608 |  
|Additions                  |  |                                 | 1,501 |   |            |   | 3,092 |  
|Payments and other credits |  |                                 | (261  | ) |            |   | (629  | )
|Reserve for loss           |  |                                 | 6     |   |            |   | 5     |  
|                           |  |                                 |       |   |            |   |       |  
|Ending balance             |  | $                               | 6,076 |   |            | $ | 6,076 |  
|                           |  |                                 |       |   |            |   |       |  



|                           |  |                                 |     |            |   |     |  
|-------------------------- |  | ------------------------------- | --- | ---------- | - | --- | -
|                           |  | Periods endedSeptember 30, 2008 |    
|Foreclosed Assets          |  | Threemonths                     |     | Ninemonths |  
|Beginning Balance          |  | $                               | 474 |            | $ | 486 |  
|Additions                  |  |                                 |    |            |   | 10  |  
|Payments and other credits |  |                                 |    |            |   |    |  
|Reserve for loss           |  |                                 |    |            |   | (22 | )
|                           |  |                                 |     |            |   |     |  
|Ending balance             |  | $                               | 474 |            | $ | 474 |  
|                           |  |                                 |     |            |   |     |  

The following valuation techniques were used to measure fair value of assets in the table above on a recurring
basis effective January 1, 2008.

Available for sale securities Fair value on available for sale securities was based upon a market
approach. Prices for securities that are fixed income instruments that are not quoted on an exchange, but are traded in active markets, are obtained through third-party data service providers or dealer market participants with whom the Company has
historically transacted both purchases and sales of investment securities. As of September 30, 2008, all fair values on available for sale securities were based on prices obtained from these sources and were based on actual market quotations
for each specific security.



| |  |   |  | 
| |  | - |  | 
| |  | 7 |  | 
| |  |   |  | 



---

##### Table of Contents

Loans Loans included in the above table are those that are accounted for under SFAS 114,
Accounting by Creditors for Impairment of a Loan,in which the Company has measured impairment generally based on the fair value of the loans collateral. Fair value is generally determined based upon independent third-party
appraisals of the properties, or discounted cash flows based upon the expected proceeds. These assets are included as Level 3 fair values, based upon the lowest level of input that is significant to the fair value measurements. The fair value
consists of the loan balances less valuation allowance as determined under SFAS 114.

Foreclosed assets Fair value of foreclosed assets was
based on independent third party appraisals of the properties. These values were identified based on the sales prices of similar properties in the proximate vicinity.

6. CRITICAL ACCOUNTING POLICIES

We consider accounting policies involving significant judgments and assumptions by
management that have, or could have, a material impact on the carrying value of certain assets and liabilities or on income or expense to be critical accounting policies. Material estimates that are particularly susceptible to significant changes
relate to the determination of the allowance for loan losses. Determining the amount of the allowance for loan losses necessarily involves a high degree of judgment. Management reviews the level of the allowance on a quarterly basis, at a minimum,
and establishes the provision for loan losses based on the composition of the loan portfolio, delinquency levels, loss experience, economic conditions, and other factors related to the collectability of the loan portfolio. Since there has been no
material shift in the loan portfolio, the level of the allowance for loan losses has changed primarily due to changes in the size of the loan portfolio and the level of nonperforming loans. We have allocated the allowance among categories of loan
types as well as classification status at each period-end date. Assumptions and allocation percentages based on loan types and classification status have been consistently applied. Management regularly evaluates various risk factors related to the
loan portfolio, such as type of loan, underlying collateral and payment status, and the corresponding allowance allocation percentages.

Although we
believe that we use the best information available to establish the allowance for loan losses, future additions to the allowance may be necessary based on estimates that are susceptible to change as a result of changes in economic conditions and
other factors. In addition, the regulatory authorities, as an integral part of their examinations process, periodically review our allowance for loan losses. Such agencies may require us to recognize adjustments to the allowance based on their
judgment about information available to them at the time of their examinations.

7. RECENT ACCOUNTING PRONOUNCEMENTS

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

In September 2008, the FASB issued FSP 133-1 and FIN 45-4, Disclosures about Credit Derivatives and Certain Guarantees: An Amendment of FASB Statement No. 133
and FASB Interpretation No. 45; and Clarification of the Effective Date of FASB Statement No. 161 (FSP 133-1 and FIN 45-4). FSP 133-1 and FIN 45-4 amends and enhances disclosure requirements for sellers of credit derivatives and
financial guarantees. It also clarifies that the disclosure requirements of SFAS No. 161 are effective for quarterly periods beginning after November 15, 2008, and fiscal years that include those periods. FSP 133-1 and FIN 45-4 is
effective for reporting periods (annual or interim) ending after November 15, 2008. The implementation of this standard will not have a material impact on our consolidated financial position and results of operations.



| |  |   |  | 
| |  | - |  | 
| |  | 8 |  | 
| |  |   |  | 



---

##### Table of Contents

RECENT ACCOUNTING PRONOUNCEMENTS CONTINUED

In September 2008, the FASB ratified EITF Issue No. 08-5, Issuers Accounting for Liabilities Measured at Fair Value With a Third-Party Credit Enhancement (EITF 08-5). EITF 08-5 provides guidance
for measuring liabilities issued with an attached third-party credit enhancement (such as a guarantee). It clarifies that the issuer of a liability with a third-party credit enhancement should not include the effect of the credit enhancement in the
fair value measurement of the liability. EITF 08-5 is effective for the first reporting period beginning after December 15, 2008. The Company is currently assessing the impact of EITF 08-5 on its consolidated financial position and results of
operations.

In March 2008, the FASB issued Statement No. 161, Disclosures about Derivative Instruments and Hedging Activitiesan amendment
of FASB Statement No. 133 (Statement 161). Statement 161 requires entities that utilize derivative instruments to provide qualitative disclosures about their objectives and strategies for using such instruments, as well as any
details of credit-risk-related contingent features contained within derivatives. Statement 161 also requires entities to disclose additional information about the amounts and location of derivatives located within the financial statements, how
the provisions of SFAS 133 have been applied, and the impact that hedges have on an entitys financial position, financial performance, and cash flows. Statement 161 is effective for fiscal years and interim periods beginning after
November 15, 2008, with early application encouraged. The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

In February 2008, the FASB issued a FASB Staff Position (FSP) FAS 140-3, Accounting for Transfers of Financial Assets and Repurchase Financing Transactions.
This FSP addresses the issue of whether or not these transactions should be viewed as two separate transactions or as one linked transaction. The FSP includes a rebuttable presumption that presumes linkage of the two
transactions unless the presumption can be overcome by meeting certain criteria. The FSP will be effective for fiscal years beginning after November 15, 2008 and will apply only to original transfers made after that date; early adoption will
not be allowed. The Company is currently evaluating the potential impact the new pronouncement will have on its consolidated financial statements.

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

8. REGULATORY COMPLIANCE

The Bank is subject to a range of bank
regulatory compliance obligations. In connection with a routine compliance examination by the Office of Thrift Supervision (OTS), certain deficiencies were identified. The Bank has and continues to take steps to remediate these
deficiencies and to strengthen the Banks overall compliance programs. The Bank agreed to a cease and desist order (the Order) issued by the OTS on September 26, 2008 as a result of issues relating to the Banks compliance
with certain laws and regulations, including the Bank Secrecy Act and Anti-Money Laundering (BSA/AML). The Order did not identify or relate to any issues regarding the safety and soundness of the Bank.

The Order requires the Bank to strengthen its BSA/AML Program, to strengthen its Compliance Maintenance Program and internal controls related to those matters and to
take certain other actions identified by the OTS in the Order. The Bank has already begun to implement several initiatives to enhance, among other things, its BSA/AML Program that addresses the requirements of the Order, and is also implementing
initiatives to enhance its Compliance Management Program in accordance with the requirements of the Order.



| |  |   |  | 
| |  | - |  | 
| |  | 9 |  | 
| |  |   |  | 



---

##### Table of Contents

|ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Forward-Looking Statements

This Form 10-Q may include certain forward-looking statements based on current management
expectations. The actual results of the Company could differ materially from those management expectations. Factors that could cause future results to vary from current management expectations include, but are not limited to, general economic
conditions, legislative and regulatory changes, monetary and fiscal policies of the federal government, changes in tax policies, rates and regulations of federal, state and local tax authorities, changes in interest rates, deposit flows, the cost of
funds, demand for loan products, demand for financial services, competition, changes in the quality or composition of loan and investment portfolios of the Bank, changes in accounting principles, policies or guidelines, and other economic,
competitive, governmental and technological factors affecting the Companys operations, markets, products, services and prices.

Changes in
Financial Condition

The Companys assets at September 30, 2008 totaled $593.3 million, which represents a decrease of $64.1 million or 9.8%
as compared with $657.4 million at December 31, 2007.

Total cash and cash equivalents of $7.5 million at September 30, 2008 decreased $59.4
million or 88.8% when compared with $66.9 million at December 31, 2007. The decrease during the nine months ended September 30, 2008 resulted primarily from a decrease in interest-bearing deposits in other banks, attributable to a decrease
in deposits in the Federal Home Loan Bank of New York due to deposit outflow.

Securities available for sale at September 30, 2008 decreased $150,000
or 16.4% to $767,000 when compared with $917,000 at December 31, 2007. The decrease during the nine months ended September 30, 2008 resulted primarily from repayments on securities available for sale of $89,000 and a decrease in net
unrealized gain of $61,000.

Investment securities held to maturity at September 30, 2008 totaled $11.4 million as compared with $10.4 million at
December 31, 2007. During the nine months ended September 30, 2008, purchases of investment securities held to maturity totaled $1.0 million. Mortgage-backed securities held to maturity at September 30, 2008 decreased $1.8 million or
1.5 % to $122.1 million when compared with $123.9 million at December 31, 2007. During the nine months ended September 30, 2008, purchases of mortgage-backed securities held to maturity totaled $15.0 million and repayments totaled
$16.6 million.

Net loans amounted to $436.3 million at September 30, 2008, as compared to $439.1 million at December 31, 2007, which represents
a decrease of $2.8 million or .06%. The decrease during the nine months ended September 30, 2008 resulted primarily from principal repayments exceeding loan originations.

Foreclosed real estate consists of two single family residences.

Deposits at September 30, 2008 totaled $447.1
million as compared with $508.0 million at December 31, 2007, representing a decrease of $60.9 million or 12.0%. The decrease was primarily impacted by the reduction of an interest bearing account which had a balance of $40.3 million at
December 31, 2007 to $263,000 at September 30, 2008.

Advances from the Federal Home Loan Bank of New York (FHLB) amounted to $79.8
million at September 30, 2008 as compared with $84.0 million at December 31, 2007 representing a decrease of $4.2 million or 5.0% due to repayments on the advances exceeding new advances.



| |  |    |  | 
| |  | -- |  | 
| |  | 10 |  | 
| |  |    |  | 



---

##### Table of Contents

Stockholders equity totaled $57.8 million and $58.6 million at September 30, 2008 and December 31, 2007,
respectively. The decrease of $800,000 for the nine months ended September 30, 2008 resulted primarily from net income of $2.6 million, which was more than offset by cash dividends paid of $3.4 million.

Comparison of Operating Results for the Three Months Ended September 30, 2008 and 2007

Net income for the three months ended September 30, 2008 totaled $611,000 as compared with $1.1 million for the three months ended September 30, 2007, representing a decrease of $534,000 or 46.7%. The
decrease in net income during the 2008 period resulted from increases in total non-interest expenses and the provision for loan losses and a decrease in total interest income, which were partially offset by decreases in total interest expenses and
income taxes and an increase in total non-interest income.

Interest income on loans decreased by $309,000 or 4.3 % to $6.9 million during the three
months ended September 30, 2008, when compared with $7.2 million for the same 2007 period. The decrease during the 2008 period resulted from a decrease of $8.4 million or 1.9% in the average balance of loans outstanding, along with a decrease
of sixteen basis points in the yield earned on loans. Interest on mortgage-backed securities decreased $80,000 or 5.3% to $1.4 million during the three months ended September 30, 2008, when compared with $1.5 million for the same 2007 period.
The decrease during the 2008 period resulted from a decrease of $6.9 million or 5.2% in the average balance of mortgage-backed securities outstanding, along with a one basis point decrease in the yield earned on the mortgage-backed securities.
Interest earned on investments increased $51,000 or 29.1% to $226,000 during the three months ended September 30, 2008, when compared to $175,000 during the same 2007 period primarily due to an increase of $1.6 million or 15.5% in the average
balance of such assets outstanding, along with an increase of eighty-two basis points in the yield on the portfolio. Interest income earned on other interest-earning assets decreased by $299,000 or 74.8% to $101,000 during the three months ended
September 30, 2008, when compared to $400,000 during the same 2007 period primarily due to a decrease of $18.4 million or 57.5% in the average balance of such assets outstanding, along with a decrease of two hundred-three basis points in the
yield on the portfolio.

Interest expense on deposits decreased $872,000 or 24.9% to $2.6 million during the three months ended September 30, 2008,
when compared to $3.5 million during the same 2007 period. Such decrease was primarily attributable to a decrease of seventy basis points in the cost of interest-bearing deposits, along with a decrease of $17.0 million or 3.9% in the average balance
of interest-bearing deposits. Interest expense on advances and other borrowed money decreased by $194,000 or 18.1% to $879,000 during the three months ended September 30, 2008, when compared with $1.1 million during the same 2007 period,
primarily due to a decrease of $14.9 million or 17.1% in the average balance of advances and other borrowed money outstanding, along with a decrease of six basis points in the cost of advances and other borrowed money.

Net interest income increased $429,000 or 9.1 % during the three months ended September 30, 2008 when compared with the same 2007 period. Such increase was due
to a decrease in total interest expense of $1.1 million, which more than offset a decrease in total interest income of $637,000. The Banks net interest rate spread was 3.08% in 2008 and 2.55% in 2007. There was a decrease of sixty-four basis
points in the cost of interest-bearing liabilities, which more than offset a decrease of eleven basis points in the yield on interest-earning assets.

During the three months ended September 30, 2008 and 2007, the Bank provided $352,000 and $150,000, respectively, as a provision for loan losses. The allowance for loan losses is based on managements evaluation of the risk
inherent in its loan portfolio and gives due consideration to the changes in general market conditions and in the nature and volume of the Banks loan activity. The Bank intends to continue to provide for loan losses based on its periodic
review of the loan portfolio and general market conditions. At September 30, 2008 and 2007, the Banks non-performing loans, which were delinquent ninety days or more, totaled $8.8 million or 1.46% of total assets and $5.1 million or 0.82%
of total assets, respectively. At September 30, 2008, $3.5 million of non-performing loans were accruing interest and $5.3 million were on non-accrual status.



| |  |    |  | 
| |  | -- |  | 
| |  | 11 |  | 
| |  |    |  | 



---

##### Table of Contents

Included in the non-performing loans were $3.0 million in one-to-four family mortgage loans, $2.0 million in commercial
loans, $1.5 million in non-residential loans, $1.2 million in multi-family loans and $1.1 million in construction loans. The largest commercial loan is to a local hospital. The loan was originally for $3.0 million. When the loan matured on
October 15, 2006, $1.0 million of the loan was paid and the remaining balance of approximately $1.9 million was secured by a mortgage on real estate. As of September 30, 2008, the $1.9 million loan balance had not been paid. The hospital
is presently in bankruptcy and the repayment of the loan is subject to bankruptcy proceedings. In September 2008, the creditors committee for the hospital filed a complaint against the Bank seeking to recover the $1.0 million previously paid
on the loan and to set aside the mortgage securing the $1.9 million still owed to the Bank.

During the three months ended September 30, 2008 and
2007, the Bank charged off loans aggregating $21,000 and $12,000, respectively, and recoveries totaled $0 and $100,000, respectively. The allowance for loan losses amounted to $3.7 million at September 30, 2008, representing 0.84% of total
loans and 42.27% of loans delinquent ninety days or more, and $3.2 million at September 30, 2007, representing 0.73% of total loans and 63.02% of loans delinquent ninety days or more.

Non-interest income increased $135,000 or 26.7% to $640,000 during the three months ended September 30, 2008, from $505,000 during the same 2007 period, which
resulted primarily from increases in commissions from sale of financial products of $77,0000 and miscellaneous income of $57,000.

Non-interest expenses
increased $1.2 million or 35.9% to $4.4 million during the three months ended September 30, 2008, when compared with $3.3 million during the same 2007 period. Salaries and employee benefits, net occupancy expense of premises, equipment,
professional fees, loss on foreclosed real estate and miscellaneous expenses increased $400,000, $20,000, $38,000, $710,000, $2,000 and $10,000, respectively, which was sufficient to offset a decrease in advertising expense of $12,000 during the
2008 period when compared with the same 2007 period. The increase in professional fees was due to fees related to compliance and regulatory issues associated with the Order issued by the OTS on September 26, 2008 which was stipulated and
consented to by the Bank on that same date. The increase was also due to certain other corporate and litigation matters.

Income taxes totaled $399,000 and
$671,000 during the three months ended September 30, 2008 and 2007, respectively. The decrease during the 2008 period resulted from a decrease in pre-tax income of $807,000. The effective income tax rate was 39.5% and 37.0% for the three months
ended September 30, 2008 and 2007, respectively.

Comparison of Operating Results for the Nine Months Ended September 30, 2008 and 2007

Net income decreased $941,000 or 26.7% to $2.6 million for the nine months ended September 30, 2008, compared with $3.5 million for the same 2007
period. The decrease in net income during the 2008 period resulted from an increase in total non-interest expenses and the provision for loan losses, along with decreases in total interest income and total non-interest income, which were partially
offset by decreases in total interest expenses and income taxes.

Interest income on loans decreased by $953,000 or 4.4% to $20.7 million during the nine
months ended September 30, 2008, when compared with $21.7 million for the same 2007 period. The decrease during the 2008 period resulted from a decrease of nine basis points in the yield earned on loans, along with a decrease of $13.9 million
or 3.1% in the average balance of loans outstanding. Interest on mortgage-backed securities decreased $341,000 or 7.4% to $4.3 million during the nine months ended September 30, 2008, when compared with $4.6 million for the same 2007 period.
The decrease during the 2008 period resulted from a decrease of $9.9 million or 7.4% in the average balance of mortgage-backed securities outstanding. There was no change in the yield earned on the mortgage-backed securities. Interest earned on
investments increased $109,000 or 21.2% to $623,000 during the nine months ended September 30, 2008, when compared to $514,000 during the same 2007 period primarily due to an increase of fifty-one basis points in the yield on the portfolio,
along with an increase of $1.3



| |  |    |  | 
| |  | -- |  | 
| |  | 12 |  | 
| |  |    |  | 



---

##### Table of Contents

million or 12.9% in the average balance of such assets outstanding. Interest earned on other interest-earning assets decreased by $173,000 or 15.7% to
$931,000 during the nine months ended September 30, 2008, when compared to $1.1 million during the same 2007 period primarily due to a decrease of two-hundred thirteen basis points in the yield on the portfolio, which more than offset an
increase of $13.3 million or 45.6% in the average balance of such assets outstanding.

Interest expense on deposits decreased $1.2 million or 11.8% to $9.0
million during the nine months ended September 30, 2008, when compared to $10.2 million during the same 2007 period. Such decrease was primarily attributable to a decrease of forty-three basis points in the cost of interest-bearing deposits,
which was sufficient to offset an increase of $9.8 million or 2.3% in the average balance of interest-bearing deposits. Interest expense on advances and other borrowed money decreased by $359,000 or 10.8% to $3.0 million during the nine months ended
September 30, 2008, when compared with $3.3 million during the same 2007 period, primarily due to a decrease of $16.9 million or 18.0% in the average balance of advances and other borrowed money outstanding, sufficient to offset a forty-one
basis point increase in the cost of advances and other borrowed money.

Net interest income increased $205,000 or 1.4% during the nine months ended
September 30, 2008 when compared with the same 2007 period. Such increase was due to a decrease in total interest expense of $1.6 million, which more than offset a decrease in total interest income of $1.4 million. The Banks net interest
rate spread was 2.73% in 2008 and 2.58% in 2007. A decrease of thirty-five basis points in the cost on interest-bearing liabilities was more than offset by a twenty-one basis point decrease in the yield of interest-earning assets.

During the nine months ended September 30, 2008 and 2007, the Bank provided $580,000 and $520,000, respectively, as a provision for loan losses. The allowance for
loan losses is based on managements evaluation of the risk inherent in its loan portfolio and gives due consideration to the changes in general market conditions and in the nature and volume of the Banks loan activity. The Bank intends
to continue to provide for loan losses based on its periodic review of the loan portfolio and general market conditions. During the nine months ended September 30, 2008 and 2007, the Bank charged off loans aggregating $21,000 and $32,000,
respectively, and recoveries totaled $0 and $100,000, respectively.

Non-interest income decreased $80,000 or 4.4% to $1.7 million during the nine months
ended September 30, 2008, from $1.8 million during the same 2007 period, which resulted from a decrease in commissions from sale of financial products of $232,000 as there has been continued stress on borrowers from difficult economic
conditions, rising energy costs, and negative commercial and residential real estate market issues pervading into many related businesses, which more than offset increases in fees and service charges of $25,000 and miscellaneous income of $127,000.

Non-interest expenses increased by $1.5 million or 15.0% to $11.6 million during the nine months ended September 30, 2008, when compared with $10.1
million during the same 2007 period. Salaries and employee benefits, net occupancy expense of premises, equipment, advertising, professional fees, and loss on foreclosed real estate expenses increased $446,000, $88,000, $38,000, $15,000, $987,000
and $30,000, respectively, which was sufficient to offset a decrease in miscellaneous expense of $95,000, during the 2008 period when compared with the same 2007 period. The increase in professional fees was due to fees related to compliance and
regulatory issues associated with the Order issued by the OTS on September 26, 2008 which was stipulated and consented to by the Bank on that same date. The increase was also due to certain other corporate and litigation matters. The increase
in loss on foreclosed real estate relates to costs to maintain the properties.

Income taxes totaled $1.6 million and $2.1 million during the nine months
ended September 30, 2008 and 2007, respectively. The decrease during the 2008 period resulted from a decrease in pre-tax income of $1.4 million. The effective income tax rate was 37.6% and 36.9% for the nine months ended September 30, 2008
and 2007, respectively.



| |  |    |  | 
| |  | -- |  | 
| |  | 13 |  | 
| |  |    |  | 



---

##### Table of Contents

Liquidity and Capital Resources

The Bank is required by the OTS regulations to maintain sufficient liquidity to ensure the Banks safe and sound operation. The Banks liquidity averaged 2.02% during the month of September 2008. The Bank
adjusts its liquidity levels in order to meet funding needs for deposit outflows, payment of real estate taxes from escrow accounts on mortgage loans, repayment of borrowings, when applicable, and loan funding commitments. The Bank also adjusts its
liquidity levels as appropriate to meet its asset/liability objectives.

The Banks primary sources of funds are deposits, amortization and
prepayments of loans and mortgage-backed securities, FHLB advances, maturities of investment securities and funds provided from operations. While scheduled loan and mortgage-backed securities amortization and maturing investment securities are a
relatively predictable source of funds, deposit flow and loan and mortgage-backed securities prepayments are greatly influenced by market interest rates, economic conditions and competition.

The Banks liquidity, represented by cash and cash equivalents, is a product of its operating, investing and financing activities.

Cash was generated by operating activities during the nine months ended September 30, 2008 and 2007. The primary source of cash was net income. Cash dividends of
$3.4 million were paid during the nine months ended September 30, 2008 and 2007, respectively.

The primary sources of investing activities are
lending and mortgage-backed securities. Loans receivable amounted to $436.3 million and $439.1 million at September 30, 2008 and December 31, 2007, respectively. Securities available for sale totaled $767,000 and $917,000 at
September 30, 2008 and December 31, 2007, respectively. Mortgage-backed securities held to maturity totaled $122.1 million and $123.9 million at September 30, 2008, and December 31, 2007, respectively. In addition to funding new
loan production and mortgage-backed securities purchases through operating and financing activities, such activities were funded by principal repayments on existing loans and mortgage-backed securities.

Liquidity management is both a daily and long-term function of business management. Excess liquidity is generally invested in short-term investments, such as federal
funds and interest-bearing deposits. If the Bank requires funds beyond its ability to generate them internally, borrowing agreements exist with the FHLB which provide an additional source of funds. At September 30, 2008, advances from the FHLB
amounted to $79.8 million.

The Bank anticipates that it will have sufficient funds available to meet its current loan commitments. At September 30,
2008, the Bank had outstanding commitments to originate loans of $7.2 million. Certificates of deposit scheduled to mature in one year or less at September 30, 2008, totaled $210.6 million. Management believes that, based upon its experience
and the Banks deposit flow history, a significant portion of such deposits will remain with the Bank.

Under OTS regulations, three separate
measurements of capital adequacy (the Capital Rule) are required. The Capital Rule requires each savings institution to maintain tangible capital equal to at least 1.5% and core capital equal to at least 4.0% of its adjusted total
assets. The Capital Rule further requires each savings institution to maintain total capital equal to at least 8.0% of its risk-weighted assets.



| |  |    |  | 
| |  | -- |  | 
| |  | 14 |  | 
| |  |    |  | 



---

##### Table of Contents

The following table sets forth the Banks capital position at September 30, 2008, as compared to the minimum
regulatory capital requirements (dollars in thousands):



|                                                |  |        |        |       |                             |   |        |                                                               |        |  |      |        |  |       |        |  |       |  
|----------------------------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | ------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                                                |  | Actual |        |       | Minimum CapitalRequirements |   |        | To Be WellCapitalizedUnder PromptCorrectiveActions Provisions |       
|                                                |  | Amount |        | Ratio |                             |   | Amount |                                                               | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital(to risk-weighted assets)          |  | $      | 61,458 |       | 16.14                       | % |        | $                                                             | 30,465 |  | 8.00 | %      |  | $     | 38,081 |  | 10.00 | %
|                                                |  |        |        |       |                             |  
|Tier 1 Capital(to risk-weighted assets)         |  |        | 58,442 |       | 15.35                       | % |        |                                                               |       |  |     |        |  |       | 22,849 |  | 6.00  | %
|                                                |  |        |        |       |                             |  
|Core (Tier 1) Capital(to adjusted total assets) |  |        | 58,422 |       | 9.82                        | % |        |                                                               | 23,810 |  | 4.00 | %      |  |       | 29,763 |  | 5.00  | %
|                                                |  |        |        |       |                             |  
|Tangible Capital(to adjusted total assets)      |  |        | 58,422 |       | 9.82                        | % |        |                                                               | 8,929  |  | 1.50 | %      |  |       |       |  |      |  

In a press release dated November 3, 2008 the Company announced its intention to file an
application with the U.S. Treasury Department to participate in the Capital Purchase Program which was announced on October 14, 2008 as part of the Emergency Economic Stabilization Act of 2008.

Under the Capital Purchase Program, the Company is eligible to receive up to $11,400,000 in capital through the issuance of preferred stock, based on
three percent of the Companys risk-weighted assets as of September 30, 2008. At September 30, 2008, the Banks Tier I capital ratio was 9.82%. On a pro forma basis at September 30, 2008 assuming full participation in the program, the
Banks Tier I capital ratio would increase to approximately 11.5%, compared to the minimum regulatory capital requirement of 4%. The Companys participation in the program, as well as the amount the Treasury Department may invest, is
subject to Treasurys approval, the execution of definitive agreements and standard closing conditions.



| |  |    |  | 
| |  | -- |  | 
| |  | 15 |  | 
| |  |    |  | 



---

##### Table of Contents

Contractual Obligations and Off-Balance Sheet Arrangements

The following table sets forth the Banks contractual obligations and commercial commitments at September 30, 2008:



|                        |  |                |         |                       |   |                                      |  |                                       |        |                     |   |       |  |   |       
|----------------------- |  | -------------- | ------- | --------------------- | - | ------------------------------------ |  | ------------------------------------- | ------ | ------------------- | - | ----- |  | - | ------
|                        |  |                |         | Payment Due By Period
|Contractual Obligations |  | Total          |         | One Yearor Less       |   | More Than OneYear ThroughThree Years |  | More ThanThree YearsThrough FiveYears |        | More ThanFive Years
|                        |  | (In Thousands)
|FHLB-NY advances        |  | $              | 79,800  |                       | $ | 20,800                               |  | $                                     | 41,000 |                     | $ |      |  | $ | 18,000
|Certificates of deposit |  |                | 229,493 |                       |   | 210,580                              |  |                                       | 17,001 |                     |   | 1,812 |  |   | 100   
|Lease obligations       |  |                | 2,935   |                       |   | 497                                  |  |                                       | 959    |                     |   | 857   |  |   | 622   
|Benefit plans           |  |                | 6,612   |                       |   | 688                                  |  |                                       | 1,392  |                     |   | 1,390 |  |   | 3,142 
|                        |  |                |         |                       |   |                                      |  |                                       |        |                     |   |       |  |   |       
|Total                   |  | $              | 318,840 |                       | $ | 232,565                              |  | $                                     | 60,352 |                     | $ | 4,059 |  | $ | 21,864
|                        |  |                |         |                       |   |                                      |  |                                       |        |                     |   |       |  |   |       

In the normal course of business, the Bank enters into off-balance sheet arrangements consisting of commitments to
fund mortgage loans and lines of credit secured by real estate. The following table presents these off-balance sheet arrangements at September 30, 2008.



|                               |  |                |        |                                 |   |                                      |  |                                       |    |                     |   |   |  |   |  
|------------------------------ |  | -------------- | ------ | ------------------------------- | - | ------------------------------------ |  | ------------------------------------- | -- | ------------------- | - | - |  | - | -
|                               |  |                |        | Commitment Expiration By Period
|Off-Balance Sheet Arrangements |  | Total          |        | One Yearor Less                 |   | More Than OneYear ThroughThree Years |  | More ThanThree YearsThroughFive Years |    | More ThanFive Years
|                               |  | (In Thousands)
|To originate loans             |  | $              | 7,211  |                                 | $ | 7,211                                |  | $                                     |   |                     | $ |  |  | $ | 
|Unused lines of credit         |  |                | 13,971 |                                 |   | 13,971                               |  |                                       |   |                     |   |  |  |   | 
|Letters of credit              |  |                | 559    |                                 |   | 549                                  |  |                                       | 10 |                     |   |  |  |   | 
|                               |  |                |        |                                 |   |                                      |  |                                       |    |                     |   |   |  |   |  
|Total                          |  | $              | 21,741 |                                 | $ | 21,731                               |  | $                                     | 10 |                     | $ |  |  | $ | 
|                               |  |                |        |                                 |   |                                      |  |                                       |    |                     |   |   |  |   |  



|ITEM 3. | Quantitative and Qualitative Disclosures About Market Risk
|------- | ----------------------------------------------------------

Management of Interest Rate Risk. The ability to maximize net interest income is largely dependent upon the achievement of a positive interest rate spread that can be sustained during fluctuations in prevailing interest rates. Interest rate
sensitivity is a measure of the difference between amounts of interest-earning assets and interest-bearing liabilities that either reprice or mature within a given period of time. The difference, or the interest rate repricing gap,
provides an indication of the extent to which an institutions interest rate spread will be affected by changes in interest rates. A gap is considered positive when the amount of interest-rate sensitive assets exceeds the amount of
interest-rate sensitive liabilities, and is considered negative when the amount of interest rate sensitive liabilities exceeds the amount of interest-rate sensitive assets. Generally, during a period of rising interest rates, a negative gap within
shorter maturities would adversely affect net interest income, while a positive gap within shorter maturities would result in an increase in net interest income, and during a period of falling interest rates, a negative gap within shorter maturities
would result in an increase in net interest income while a positive gap within shorter maturities would result in a decrease in net interest income.



| |  |    |  | 
| |  | -- |  | 
| |  | 16 |  | 
| |  |    |  | 



---

##### Table of Contents

Because the Banks interest-bearing liabilities that mature or reprice within short periods exceed its
interest-earning assets with similar characteristics, material and prolonged increases in interest rates generally would adversely affect net interest income, while material and prolonged decreases in interest rates generally would have a positive
effect on net interest income.

The Banks current investment strategy is to maintain an overall securities portfolio that provides a source of
liquidity and that contributes to the Banks overall profitability and asset mix within given quality and maturity considerations established and maintained by the Banks Investment and Interest Rate Risk Committees. Securities classified
as available for sale provide management with the flexibility to make adjustments to the portfolio given changes in the economic or interest rate environment, to fulfill unanticipated liquidity needs, or to take advantage of alternative investment
opportunities.

Net Portfolio Value. The Banks interest rate sensitivity is monitored by management through the use of the OTS model that
estimates the change in the Banks net portfolio value (NPV) over a range of interest rate scenarios. NPV is the present value of expected cash flows from assets, liabilities, and off-balance sheet contracts. The NPV ratio, under
any interest rate scenario, is defined as the NPV in that scenario divided by the market value of assets in the same scenario. The OTS produces its analysis based upon data submitted on the Banks quarterly Thrift Financial Reports. The
following table sets forth the Banks NPV as of June 30, 2008, the most recent date the Banks NPV was calculated by the OTS.



|                                                      |        |                        |              |  |                                           |               |   |  |          |    |  |                       |   |  |      |  
|----------------------------------------------------- | ------ | ---------------------- | ------------ |  | ----------------------------------------- | ------------- | - |  | -------- | -- |  | --------------------- | - |  | ---- | -
|Change in Interest Rates In Basis Points (Rate Shock) |        | Net Portfolio Value    |              |  | NPV asPercent of PortfolioValue of
Assets |              
|                                                      | Amount |                        | DollarChange |  |                                           | PercentChange |   |  | NPVRatio |    |  | Change InBasis Points |  
|                                                      |        | (Dollars in Thousands) |             
|+300                                                  |        | $                      | 38,670       |  | $                                         | (44,445       | ) |  | (53      | )% |  | 6.60                  | % |  | (647 | )
|+200                                                  |        |                        | 53,638       |  |                                           | (29,478       | ) |  | (35      | )% |  | 8.90                  | % |  | (417 | )
|+100                                                  |        |                        | 68,927       |  |                                           | (14,189       | ) |  | (17      | )% |  | 11.12                 | % |  | (195 | )
|+  50                                                 |        |                        | 76,163       |  |                                           | (6,952        | ) |  | (8       | )% |  | 12.13                 | % |  | (94  | )
|0                                                     |        |                        | 83,116       |  |                                           |              |   |  |         |    |  | 13.07                 | % |  |      |  
|-  50                                                 |        |                        | 89,010       |  |                                           | 5,895         |   |  | 7        | %  |  | 13.84                 | % |  | 77   |  
|-100                                                  |        |                        | 94,869       |  |                                           | 11,754        |   |  | 14       | %  |  | 14.60                 | % |  | 152  |  

Certain shortcomings are inherent in the methodology used in the above interest rate risk measurements. Modeling
changes in NPV require the making of certain assumptions that may or may not reflect the manner in which actual yields and costs respond to changes in market interest rates. In this regard, the NPV model presented assumes that the composition of the
Banks interest sensitive assets and liabilities existing at the beginning of a period remains constant over the period being measured and also assumes that a particular change in interest rates is reflected uniformly across the yield curve
regardless of the duration to maturity or repricing of specific assets and liabilities. Accordingly, although the NPV measurements and net interest income models provide an indication of the Banks interest rate risk exposure at a particular
point in time, such measurements are not intended to and do not provide a precise forecast of the effect of changes in market interest rates on the Banks net interest income and will differ from actual results.



| |  |    |  | 
| |  | -- |  | 
| |  | 17 |  | 
| |  |    |  | 



---

##### Table of Contents

|ITEM 4. | Controls and Procedures
|------- | -----------------------

As of the end of the period covered by
this report, based on an evaluation of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended (Exchange Act)), each of the Chief Executive
Officer and the Chief Financial Officer of the Company has concluded that the Companys disclosure controls and procedures are effective to ensure that information required to be disclosed by the Company in its Exchange Act reports is recorded,
processed, summarized and reported within the applicable time periods specified by the Securities and Exchange Commissions rules and forms.

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



| |  |    |  | 
| |  | -- |  | 
| |  | 18 |  | 
| |  |    |  | 



---

##### Table of Contents

PART IIOTHER INFORMATION



|ITEM 1. | Legal Proceedings
|------- | -----------------

Neither the Company nor the Bank
is involved in any pending legal proceedings other than routine legal proceedings occurring in the ordinary course of business, which involve amounts in the aggregate believed by management to be immaterial to the financial condition of the Company
and the Bank.



|ITEM 1A. | Risk Factors
|-------- | ------------

The Bank is subject to a
cease and desist order, which could adversely affect us.

The Bank is subject to supervision and regulation by the OTS. As a
regulated savings bank, the Banks good standing with its regulators is of fundamental importance to the continuation of its business. On September 26, 2008, the Bank consented to the Order issued by the OTS. The Order requires the Bank to
strengthen its BSA/AML Program, to strengthen its Compliance Maintenance Program and internal controls related to those matters and to take certain other actions identified by the OTS in the Order. We cannot predict the further impact of the Order
upon our business, financial condition or results of operations.

There are no other material changes from the risk factors previously
disclosed in Part I, Item 1A of the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2007.



|ITEM 2. | Unregistered Sales of Equity Securities and Use of Proceeds
|------- | -----------------------------------------------------------

On August 22, 2000, the Company announced a new share repurchase program authorizing the Company to repurchase up to 256,000 shares of the Companys common stock. There were no repurchases of common stock during the quarter ended
September 30, 2008. There are 41,465 shares remaining that may be repurchased under the program as of September 30, 2008.



|ITEM 3. | Defaults Upon Senior Securities
|------- | -------------------------------

Not applicable.



|ITEM 4. | Submission of Matters to a Vote of Security Holders
|------- | ---------------------------------------------------

None.



|ITEM 5. | Other Information
|------- | -----------------

None.



| |  |    |  | 
| |  | -- |  | 
| |  | 19 |  | 
| |  |    |  | 



---

##### Table of Contents

|ITEM 6. | Exhibits
|------- | --------

The following Exhibits are filed as part
of this report.



|      |  |                                                                                                                                                                    
|----- |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------
|3.1.1 |  | Certificate of Incorporation of Pamrapo Bancorp, Inc.1                                                                                                             
|      | 
|3.1.2 |  | Certificate of Amendment to Certificate of Incorporation of Pamrapo Bancorp, Inc.2                                                                                 
|      | 
|3.2   |  | Bylaws of Pamrapo Bancorp, Inc.3                                                                                                                                   
|      | 
|4     |  | Stock Certificate of Pamrapo Bancorp, Inc.4                                                                                                                        
|      | 
|10.1  |  | Restated Bank Employment Agreement by and between Pamrapo Savings Bank, S.L.A. and William J. Campbell.5*                                                          
|      | 
|10.2  |  | Restated Holding Company Employment Agreement by and between Pamrapo Bancorp, Inc. and William J. Campbell.5*                                                      
|      | 
|10.3  |  | Change in Control Agreement by and between Pamrapo Bancorp, Inc. and Margaret Russo.6*                                                                             
|      | 
|10.4  |  | Restated Pamrapo Bancorp, Inc. Change in Control Agreement by and between Pamrapo Bancorp, Inc. and Kenneth D. Walter.5*                                           
|      | 
|10.5  |  | Pamrapo Savings Bank, S.L.A. Directors Consultation and Retirement Plan.7                                                                                         
|      | 
|10.6  |  | Pamrapo Bancorp, Inc. 2003 Stock-Based Incentive Plan.8                                                                                                            
|      | 
|10.7  |  | Order to Cease and Desist, Order No. NE-08-12, effective September 26, 2008.9                                                                                      
|      | 
|10.8  |  | Stipulation and Consent to Issuance of Order to Cease and Desist.9                                                                                                 
|      | 
|11    |  | Computation of earnings per share (filed herewith).                                                                                                                
|      | 
|31.1  |  | Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                               
|      | 
|31.2  |  | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                               
|      | 
|32.1  |  | Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).
|      | 
|32.2  |  | Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 (filed herewith).



|  |  |                                                                                                                                             
|- |  | --------------------------------------------------------------------------------------------------------------------------------------------
|1 |  | Incorporated herein by reference to the Annual Report on Form 10-K for the fiscal year ended December 31, 2000, filed on March 30, 2001.    
|2 |  | Incorporated herein by reference to the Quarterly Report on Form 10-Q for the quarter ended September 30, 2003, filed on November 12, 2003. 
|3 |  | Incorporated herein by reference to the Current Report on Form 8-K, filed on November 27, 2007.                                             
|4 |  | Incorporated herein by reference to the Registration Statement on Form S-1 (Registration No. 33-30370), as amended, filed on August 8, 1989.
|5 |  | Incorporated herein by reference to the Current Report on Form 8-K, filed on October 29, 2007.                                              
|6 |  | Incorporated herein by reference to the Quarterly Report on Form 10-Q for the quarter ended September 30, 2007, filed on November 9, 2007.  
|7 |  | Incorporated herein by reference to the Annual Report on Form 10-K for the fiscal year ended December 31, 2005, filed on March 16, 2006.    
|8 |  | Incorporated herein by reference to the 2003 Annual Meeting Proxy Statement, filed on March 31, 2003.                                       
|9 |  | Incorporated herein by reference to the Current Report on Form 8-K, filed on September 26, 2008.                                            
|* |  | Management contract or compensatory plan or arrangement.                                                                                    



| |  |    |  | 
| |  | -- |  | 
| |  | 20 |  | 
| |  |    |  | 



---

##### Table of Contents

SIGNATURES

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



|                        |  |                       |  |                                           
|----------------------- |  | --------------------- |  | ------------------------------------------
|                        |  | PAMRAPO BANCORP, INC.
|                        |  |                      
|Date: November 10, 2008 |  | By:                   |  | /s/ WILLIAM J. CAMPBELL                   
|                        |  |                       |  | William J. Campbell                       
|                        |  |                       |  | President and Chief Executive Officer     
|                        |  |                      
|Date: November 10, 2008 |  | By:                   |  | /s/ KENNETH D. WALTER                     
|                        |  |                       |  | Kenneth D. Walter                         
|                        |  |                       |  | Vice President and Chief Financial Officer



| |  |    |  | 
| |  | -- |  | 
| |  | 21 |  | 
| |  |    |  |