SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q/A

Amendment No. 1





(Mark One)



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

For the quarterly period ended March 31, 2009

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 |  | (I.R.S. Employer      
|incorporation or organization)  |  | 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.  þ  Yes     ̈  No

Indicate by check mark whether the
registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12
months (or for such shorter period that the registrant was required to submit and post such files).   ̈  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 the definitions of large accelerated filer, accelerated filer and smaller reporting company in Rule 12b-2 of the Exchange Act.

Large accelerated filer   ̈        Accelerated filer  þ        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    þ  No

Indicate 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 4,935,542 shares outstanding as of May 8, 2009.









---

EXPLANATORY NOTE

Pamrapo Bancorp, Inc. (the Company) is filing this Amendment No. 1 on Form 10-Q/A (Form 10-Q/A) to its Quarterly Report on Form 10-Q for the quarter ended March 31, 2009, as filed
with the Securities and Exchange Commission on May 11, 2009 (Original Form 10-Q) to amend the following:



| |  |  | The Companys Consolidated Statement of Financial Condition at March 31, 2009 in Part I, Item 1, Financial Statements to reclassify $8.2 million of
deposits previously included in non-interest bearing deposits into interest bearing deposits.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Comparison of Operating Results for the Three Months Ended March 31, 2009 and 2008 and Liquidity and Capital Resources in Part I,
Item 2, Managements Discussion and Analysis of Financial Condition and Results of Operations to adjust disclosure related to deposits, as well as correct a clerical error.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Items included in the Original Form 10-Q that are not included in this Form 10-Q/A are not amended and remain in effect as of the filing date of the Original Form 10-Q.
In addition, this Form 10-Q/A does not modify or update the disclosures included in the Original Form 10-Q to reflect events that have occurred after the filing date of the Original Form 10-Q.



---

PAMRAPO BANCORP, INC.

AND SUBSIDIARIES

INDEX



|                             |  |                                                                                                                |  |           
|---------------------------- |  | -------------------------------------------------------------------------------------------------------------- |  | ----------
|                             |  |                                                                                                                |  | PageNumber
|PART IFINANCIAL INFORMATION |  |                                                                                                               
|Item 1.                      |  | Financial Statements                                                                                           |  |           
|                             |  |                                                                                                               
|                             |  | Consolidated Statements of Financial Condition at March 31, 2009 and December 31, 2008 (Unaudited)             |  | 1         
|                             |  |                                                                                                               
|                             |  | Consolidated Statements of Income for the Three Months Ended March 31, 2009 and 2008 (Unaudited)               |  | 2         
|                             |  |                                                                                                               
|                             |  | Consolidated Statements of Comprehensive Income for the Three Months Ended March 31, 2009 and 2008 (Unaudited) |  | 3         
|                             |  |                                                                                                               
|                             |  | Consolidated Statements of Cash Flows for the Three Months Ended March 31, 2009 and 2008
(Unaudited)           |  | 4         
|                             |  |                                                                                                               
|                             |  | Notes to Consolidated Financial Statements                                                                     |  | 5         
|                             |  |                                                                                                               
|Item 2.                      |  | Managements Discussion and Analysis of Financial Condition and Results of Operations                          |  | 10        
|                             | 
|PART IIOTHER INFORMATION    |  |                                                                                                               
|                             |  |                                                                                                               
|Item 6.                      |  | Exhibits                                                                                                       |  | 17        
|                             | 
|SIGNATURES                   |  | 18                                                                                                            



---

PART IFINANCIAL INFORMATION



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

PAMRAPO BANCORP, INC. AND
SUBSIDIARIES

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited)



|                                                                                                                  |  |               |             |   |                  |   |             |  
|----------------------------------------------------------------------------------------------------------------- |  | ------------- | ----------- | - | ---------------- | - | ----------- | -
|                                                                                                                  |  | March 31,2009 |             |   | December 31,2008 |  
|ASSETS                                                                                                            |  |               |             |   |                  |   |             |  
|Cash and amounts due from depository institutions                                                                 |  | $             | 3,282,593   |   |                  | $ | 4,116,871   |  
|Interest-bearing deposits in other banks                                                                          |  |               | 16,035,819  |   |                  |   | 9,470,431   |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total cash and cash equivalents                                                                                   |  |               | 19,318,412  |   |                  |   | 13,587,302  |  
|Securities available for sale                                                                                     |  |               | 726,093     |   |                  |   | 770,752     |  
|Investment securities held to maturity; estimated fair value of $10,787,000 (2009) and $10,831,000 (2008)         |  |               | 11,346,171  |   |                  |   | 11,350,165  |  
|Mortgage-backed securities held to maturity; estimated fair value of $114,336,000 (2009) and $119,920,146 (2008)  |  |               | 110,987,429 |   |                  |   | 117,427,652 |  
|Loans receivable (net of allowance for loan losses of $5,186,000 (2009) and $4,661,000 (2008)                     |  |               | 430,681,836 |   |                  |   | 437,554,169 |  
|Foreclosed real estate                                                                                            |  |               | 426,353     |   |                  |   | 426,353     |  
|Premises and equipment                                                                                            |  |               | 2,843,156   |   |                  |   | 2,929,035   |  
|Federal Home Loan Bank of New York stock                                                                          |  |               | 5,254,300   |   |                  |   | 5,160,100   |  
|Accrued interest receivable                                                                                       |  |               | 3,113,171   |   |                  |   | 2,884,431   |  
|Deferred tax assets                                                                                               |  |               | 5,028,654   |   |                  |   | 4,380,878   |  
|Other assets                                                                                                      |  |               | 2,647,468   |   |                  |   | 1,541,027   |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total assets                                                                                                      |  | $             | 592,373,043 |   |                  | $ | 598,011,864 |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                              |  |               |             |   |                  |   |             |  
|Liabilities:                                                                                                      |  |               |             |   |                  |   |             |  
|Deposits:                                                                                                         |  |               |             |   |                  |   |             |  
|Interest bearing                                                                                                  |  | $             | 394,156,548 |   |                  | $ | 403,317,004 |  
|Non-interest bearing                                                                                              |  |               | 39,938,477  |   |                  |   | 40,681,753  |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total deposits                                                                                                    |  |               | 434,095,025 |   |                  |   | 443,998,757 |  
|Advances from Federal Home Loan Bank of New York                                                                  |  |               | 91,600,000  |   |                  |   | 89,500,000  |  
|Advance payments by borrowers for taxes and insurance                                                             |  |               | 3,232,600   |   |                  |   | 3,281,968   |  
|Other liabilities                                                                                                 |  |               | 9,015,916   |   |                  |   | 6,552,889   |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total liabilities                                                                                                 |  |               | 537,943,541 |   |                  |   | 543,333,614 |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|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; 4,935,542 shares outstanding |  |               | 69,000      |   |                  |   | 69,000      |  
|Paid-in capital                                                                                                   |  |               | 19,339,615  |   |                  |   | 19,339,615  |  
|Retained earnings                                                                                                 |  |               | 61,625,559  |   |                  |   | 61,928,289  |  
|Accumulated other comprehensive loss                                                                              |  |               | (3,064,867  | ) |                  |   | (3,118,849  | )
|Treasury stock, at cost: 1,964,458 shares                                                                         |  |               | (23,539,805 | ) |                  |   | (23,539,805 | )
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total stockholders equity                                                                                        |  |               | 54,429,502  |   |                  |   | 54,678,250  |  
|                                                                                                                  |  |               |             |   |                  |   |             |  
|Total liabilities and stockholders equity                                                                        |  | $             | 592,373,043 |   |                  | $ | 598,011,864 |  
|                                                                                                                  |  |               |             |   |                  |   |             |  



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



---

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited)



|                                                      |  |                             |           |      |   |          
|----------------------------------------------------- |  | --------------------------- | --------- | ---- | - | ---------
|                                                      |  | Three Months EndedMarch 31,
|                                                      |  | 2009                        |           | 2008
|Interest income:                                      |  |                             |           |      |   |          
|Loans                                                 |  | $                           | 6,763,971 |      | $ | 6,978,834
|Mortgage-backed securities                            |  |                             | 1,305,058 |      |   | 1,399,858
|Investments                                           |  |                             | 233,513   |      |   | 192,064  
|Other interest-earning assets                         |  |                             | 35,976    |      |   | 550,650  
|                                                      |  |                             |           |      |   |          
|Total interest income                                 |  |                             | 8,338,518 |      |   | 9,121,406
|                                                      |  |                             |           |      |   |          
|Interest expense:                                     |  |                             |           |      |   |          
|Deposits                                              |  |                             | 2,406,528 |      |   | 3,399,352
|Advances from Federal Home Loan Bank                  |  |                             | 870,390   |      |   | 1,037,204
|Overnight borrowings                                  |  |                             | 21,043    |      |   |         
|                                                      |  |                             |           |      |   |          
|Total interest expense                                |  |                             | 3,297,961 |      |   | 4,436,556
|                                                      |  |                             |           |      |   |          
|Net interest income                                   |  |                             | 5,040,557 |      |   | 4,684,850
|Provision for loan losses                             |  |                             | 525,000   |      |   | 77,500   
|                                                      |  |                             |           |      |   |          
|Net interest income after provision for loan losses   |  |                             | 4,515,557 |      |   | 4,607,350
|                                                      |  |                             |           |      |   |          
|Non-interest income:                                  |  |                             |           |      |   |          
|Fees and service charges                              |  |                             | 250,953   |      |   | 320,406  
|Gain on sale of branch                                |  |                             | 492,037   |      |   |         
|Commissions from sale of financial products           |  |                             | 83,320    |      |   | 164,750  
|Other                                                 |  |                             | 88,657    |      |   | 52,925   
|                                                      |  |                             |           |      |   |          
|Total non-interest income                             |  |                             | 914,967   |      |   | 538,081  
|                                                      |  |                             |           |      |   |          
|Non-interest expenses:                                |  |                             |           |      |   |          
|Salaries and employee benefits                        |  |                             | 2,060,148 |      |   | 1,935,704
|Net occupancy expense of premises                     |  |                             | 329,728   |      |   | 334,137  
|Equipment                                             |  |                             | 311,281   |      |   | 322,858  
|Advertising                                           |  |                             | 50,388    |      |   | 76,832   
|Professional fees                                     |  |                             | 1,226,993 |      |   | 205,125  
|Provision for loss on foreclosed real estate          |  |                             |          |      |   | 22,500   
|Other                                                 |  |                             | 752,245   |      |   | 647,430  
|                                                      |  |                             |           |      |   |          
|Total non-interest expenses                           |  |                             | 4,730,783 |      |   | 3,544,586
|                                                      |  |                             |           |      |   |          
|Income before income taxes                            |  |                             | 699,741   |      |   | 1,600,845
|Income taxes                                          |  |                             | 262,141   |      |   | 591,246  
|                                                      |  |                             |           |      |   |          
|Net income                                            |  | $                           | 437,600   |      | $ | 1,009,599
|                                                      |  |                             |           |      |   |          
|Net income per common share:                          |  |                             |           |      |   |          
|Basic                                                 |  | $                           | 0.09      |      | $ | 0.20     
|                                                      |  |                             |           |      |   |          
|Diluted                                               |  | $                           | 0.09      |      | $ | 0.20     
|                                                      |  |                             |           |      |   |          
|Dividends per common share                            |  | $                           | 0.15      |      | $ | 0.23     
|                                                      |  |                             |           |      |   |          
|Weighted average number of common shares outstanding: |  |                             |           |      |   |          
|Basic                                                 |  |                             | 4,935,542 |      |   | 4,975,542
|                                                      |  |                             |           |      |   |          
|Diluted                                               |  |                             | 4,935,542 |      |   | 4,975,542
|                                                      |  |                             |           |      |   |          



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



---

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

(Unaudited)



|                                                                 |  |                             |         |   |      |   |           |  
|---------------------------------------------------------------- |  | --------------------------- | ------- | - | ---- | - | --------- | -
|                                                                 |  | Three Months EndedMarch 31, |        
|                                                                 |  | 2009                        |         |   | 2008 |  
|Net income                                                       |  | $                           | 437,600 |   |      | $ | 1,009,599 |  
|                                                                 |  |                             |         |   |      |   |           |  
|Other comprehensive income, net of income taxes:                 |  |                             |         |   |      |   |           |  
|Gross unrealized holding losses on securities available for sale |  |                             | (26,407 | ) |      |   | (5,119    | )
|Benefit plans                                                    |  |                             | 116,482 |   |      |   | 47,678    |  
|Deferred income taxes                                            |  |                             | (36,093 | ) |      |   | (16,971   | )
|                                                                 |  |                             |         |   |      |   |           |  
|Other comprehensive income                                       |  |                             | 53,982  |   |      |   | 25,588    |  
|                                                                 |  |                             |         |   |      |   |           |  
|Comprehensive income                                             |  | $                           | 491,582 |   |      | $ | 1,035,187 |  
|                                                                 |  |                             |         |   |      |   |           |  



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



---

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



|                                                                                  |  |                             |             |   |      |   |             |  
|--------------------------------------------------------------------------------- |  | --------------------------- | ----------- | - | ---- | - | ----------- | -
|                                                                                  |  | Three Months EndedMarch 31, |            
|                                                                                  |  | 2009                        |             |   | 2008 |  
|Cash flows from operating activities:                                             |  |                             |             |   |      |   |             |  
|Net income                                                                        |  | $                           | 437,600     |   |      | $ | 1,009,599   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                             |             |   |      |   |             |  
|Depreciation of premises and equipment                                            |  |                             | 100,243     |   |      |   | 135,297     |  
|Amortization of premiums and discounts, net                                       |  |                             | 55,406      |   |      |   | 99,908      |  
|Amortization of deferred loan fees, net                                           |  |                             | 42,678      |   |      |   | 53,884      |  
|Provision for loan losses                                                         |  |                             | 525,000     |   |      |   | 77,500      |  
|Provision for loss on foreclosed real estate                                      |  |                             |            |   |      |   | 22,500      |  
|(Gain) on sale of branch                                                          |  |                             | (492,037    | ) |      |   |            |  
|Deferred income tax (benefit)                                                     |  |                             | (611,993    | ) |      |   | (186,573    | )
|(Increase) in accrued interest receivable                                         |  |                             | (228,740    | ) |      |   | (225,606    | )
|(Increase) decrease in other assets                                               |  |                             | (1,178,317  | ) |      |   | 236,320     |  
|Increase in other liabilities                                                     |  |                             | 2,579,509   |   |      |   | 377,771     |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Net cash provided by operating activities                                         |  |                             | 1,229,349   |   |      |   | 1,600,600   |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Cash flows from investing activities:                                             |  |                             |             |   |      |   |             |  
|Principal repayments on securities available for sale                             |  |                             | 18,252      |   |      |   | 54,680      |  
|Principal repayments on mortgage-backed securities held to maturity               |  |                             | 6,388,811   |   |      |   | 5,593,929   |  
|Purchases of mortgage-backed securities held to maturity                          |  |                             |            |   |      |   | (10,042,273 | )
|Net decrease in loans receivable                                                  |  |                             | 6,304,655   |   |      |   | 9,305,787   |  
|Capital improvements to foreclosed real estate                                    |  |                             |            |   |      |   | (10,226     | )
|Additions to premises and equipment                                               |  |                             | (22,326     | ) |      |   | (21,879     | )
|Proceeds from sale of premises and equipment                                      |  |                             | 7,962       |   |      |   |            |  
|(Purchase) redemption of Federal Home Loan Bank of New York stock                 |  |                             | (94,200     | ) |      |   | 300         |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Net cash provided by investing activities                                         |  |                             | 12,603,154  |   |      |   | 4,880,318   |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Cash flows from financing activities:                                             |  |                             |             |   |      |   |             |  
|Net increase (decrease) in deposits                                               |  |                             | 4,541,883   |   |      |   | (5,601,238  | )
|Cash paid upon sale of branch deposits, net of premiums received                  |  |                             | (13,953,578 | ) |      |   |            |  
|Increase in advances from Federal Home Loan Bank                                  |  |                             | 2,100,000   |   |      |   |            |  
|Net (decrease) increase in payments by borrowers for taxes and insurance          |  |                             | (49,368     | ) |      |   | 75,827      |  
|Cash dividends paid                                                               |  |                             | (740,330    | ) |      |   | (1,144,375  | )
|                                                                                  |  |                             |             |   |      |   |             |  
|Net cash (used in) financing activities                                           |  |                             | (8,101,393  | ) |      |   | (6,669,786  | )
|                                                                                  |  |                             |             |   |      |   |             |  
|Net increase (decrease) in cash and cash equivalents                              |  |                             | 5,731,110   |   |      |   | (188,868    | )
|Cash and cash equivalents  beginning                                             |  |                             | 13,587,302  |   |      |   | 66,896,019  |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Cash and cash equivalents  ending                                                |  |                             | 19,318,412  |   |      | $ | 66,707,151  |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Supplemental information:                                                         |  |                             |             |   |      |   |             |  
|Cash paid during the period for:                                                  |  |                             |             |   |      |   |             |  
|Interest on deposits and borrowings                                               |  | $                           | 3,300,191   |   |      | $ | 4,542,591   |  
|                                                                                  |  |                             |             |   |      |   |             |  
|Income taxes                                                                      |  | $                           | 0           |   |      | $ | 83,160      |  
|                                                                                  |  |                             |             |   |      |   |             |  



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



---

PAMRAPO BANCORP, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. PRINCIPLES OF
CONSOLIDATION

The consolidated unaudited 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 months ended
March 31, 2009, 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 2008 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, 2008.

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. The Company had no dilutive potential common shares outstanding during the three month periods ended March 31, 2009 and 2008.

4. SALE OF BRANCH OFFICE

On March 6, 2009, the Bank completed
its transaction for the sale of assets and transfer of liabilities of the Banks Fort Lee, New Jersey banking office, as well as assignment of the lease for that office, to NewBank, a New York chartered commercial bank located in Flushing, New
York. As of that date, the deposits of the Banks Fort Lee branch were approximately $14.5 million. The sale price for the assets of the branch, which was offset against the amount owed to NewBank for assuming the branchs deposits, was
$500,000. The Bank recorded a gain of approximately $492,000 as a result of the sale.



5



---

5. BENEFIT PLANSCOMPONENTS OF NET PERIODIC PENSION/SERP COST



|                                             |  |                                        |     |   |                                                                |   |      |      |  |   |      |   |  |   |     |  
|-------------------------------------------- |  | -------------------------------------- | --- | - | -------------------------------------------------------------- | - | ---- | ---- |  | - | ---- | - |  | - | --- | -
|                                             |  | Pension PlanThree MonthsEndedMarch 31, |     |   | SupplementalExecutiveRetirement PlanThree MonthsEndedMarch 31, |  
|                                             |  | 2009                                   |     |   | 2008                                                           |   |      | 2009 |  |   | 2008 |  
|                                             |  | (In Thousands)                         |     |   | (In Thousands)                                                 |  
|Service cost                                 |  | $                                      | 67  |   |                                                                | $ | 67   |      |  | $ |     |   |  | $ |    |  
|Interest cost                                |  |                                        | 131 |   |                                                                |   | 128  |      |  |   | 21   |   |  |   | 27  |  
|Expected return on plan assets               |  |                                        | (95 | ) |                                                                |   | (146 | )    |  |   |     |   |  |   |    |  
|Amortization of unrecognized net loss/(gain) |  |                                        | 118 |   |                                                                |   | 42   |      |  |   | (18  | ) |  |   | (11 | )
|Unrecognized past service liability          |  |                                        | 4   |   |                                                                |   | 4    |      |  |   | 12   |   |  |   | 12  |  
|                                             |  |                                        |     |   |                                                                |   |      |      |  |   |      |   |  |   |     |  
|Net periodic benefit expense                 |  | $                                      | 225 |   |                                                                | $ | 95   |      |  | $ | 15   |   |  | $ | 28  |  
|                                             |  |                                        |     |   |                                                                |   |      |      |  |   |      |   |  |   |     |  

6. FAIR VALUES OF FINANCIAL INSTRUMENTS

In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of Financial Accounting Standards (SFAS) 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.

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



---

For assets measured at fair value on a recurring and non recurring basis, the Companys fair value measurements by
level within the fair value hierarchy used at March 31, 2009 and December 31, 2008 are as follows:



|                              |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|----------------------------- |  | - | ----- | --------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | --- |  | - | -----
|Description                   |  |   |       | (Level 1)Quoted Pricesin ActiveMarkets forIdenticalAssets |   | (Level 2)SignificantOtherObservableInputs |  | (Level 3)SignificantUnobservableInputs
|                              |  |   |       | (In Thousands)                                           
|March 31, 2009                |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Recurring:                    |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Securities available for sale |  | $ | 726   |                                                           | $ |                                          |  | $                                      | 726 |  | $ |     
|Non-recurring:                |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Impaired loans                |  |   | 2,223 |                                                           |   |                                          |  |                                        |    |  |   | 2,223
|Foreclosed real estate        |  |   | 426   |                                                           |   |                                          |  |                                        |    |  |   | 426  
|                              |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Total                         |  | $ | 3,375 |                                                           | $ |                                          |  | $                                      | 726 |  | $ | 2,649
|                              |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|                              |  |   |       |                                                          
|December 31, 2008             |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Recurring:                    |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Securities available for sale |  | $ | 771   |                                                           | $ |                                          |  | $                                      | 771 |  | $ |     
|Non-recurring:                |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Impaired loans                |  |   | 1,501 |                                                           |   |                                          |  |                                        |    |  |   | 1,501
|Foreclosed real estate        |  |   | 426   |                                                           |   |                                          |  |                                        |    |  |   | 426  
|                              |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      
|Total                         |  | $ | 2,698 |                                                           | $ |                                          |  | $                                      | 771 |  | $ | 1,927
|                              |  |   |       |                                                           |   |                                           |  |                                        |     |  |   |      

The following summarizes activity related to impaired loans and foreclosed real estate for the three month period
ended March 31, 2009 (in thousands):



|                           |  |                                      |       |  
|-------------------------- |  | ------------------------------------ | ----- | -
|Impaired Loans             |  | Three monthperiod endedMarch 31,2009 |      
|Beginning Balance          |  | $                                    | 1,501 |  
|Additions                  |  |                                      | 869   |  
|Payments and other credits |  |                                      |      |  
|Provision for loan losses  |  |                                      | (147  | )
|                           |  |                                      |       |  
|Ending balance             |  | $                                    | 2,223 |  
|                           |  |                                      |       |  



|                           |  |                                      |    
|-------------------------- |  | ------------------------------------ | ---
|Foreclosed Real Estate     |  | Three monthperiod endedMarch 31,2009
|Beginning Balance          |  | $                                    | 426
|Additions                  |  |                                      |   
|Payments and other credits |  |                                      |   
|Reserve for loss           |  |                                      |   
|                           |  |                                      |    
|Ending balance             |  | $                                    | 426
|                           |  |                                      |    



7



---

The following valuation techniques were used to measure the fair value of assets in the tables above.

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 March 31, 2009 and December 31, 2008, all fair values on available for sale securities were based on prices obtained from these sources based on actual market quotations for each specific security.

Impaired Loans Loans included in the above tables are those that are accounted for under SFAS No. 114, Accounting by Creditors for Impairment
of a Loan (SFAS 114), 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 loan balances of
$2,223,000, net of valuation allowances of $1,232,000 at March 31, 2009, and loan balances of $1,501,000, net of valuation allowances of $1,086,000 at December 31, 2008.

Foreclosed Real Estate Fair value of foreclosed real estate 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.

7. CRITICAL ACCOUNTING POLICIES

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 are considered to be critical
accounting policies. Material estimates that are particularly susceptible to significant changes relate to the determination of the allowance for loan losses, amounts related to the Companys defined benefit pension plan and
other-than-temporary impairment of investment and mortgage-backed securities. 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 composition of 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.

Our pension plan costs are
calculated using actuarial concepts, as discussed within the requirements of Statement of Financial Accounting Standards (SFAS) No. 87, Employers Accounting for Pensions, SFAS No. 132 (R) Employers
Disclosures about Pensions and Other Post Retirement Benefits  an amendment of FASB Statements No. 87, 88, and 106, and as amended by SFAS No. 158, Employers Accounting for Deferred Benefit Pension and Other
Post Retirement Plans. Pension expense and the determination of our projected pension liability are based upon two critical assumptions: the discount rate and the expected return on plan assets. We evaluate each of these critical assumptions
annually. Other assumptions impact the determination of pension expense and the projected liability, including the primary employee demographics such as retirement patterns, employee



8



---

turnover, mortality rates, and estimated employer compensation increases. These factors, along with the critical assumptions, are carefully reviewed by
management each year in consultation with our pension plan consultants and actuaries. Further information about our pension plan assumptions, the plans funded status, and other plan information is included in Note 11 to the Consolidated
Financial Statements in the Companys 2008 Annual Report to Shareholders, which is filed as Exhibit 13 and incorporated by reference to the Companys Annual Report on Form 10-K for fiscal 2008.

The determination of whether or not other than temporary impairment exists is a matter of judgment. On a quarterly basis, management makes an assessment to
determine whether there have been any events or economic circumstances to indicate that a security on which there is an unrealized loss is impaired on an other-than-temporary basis. Management considers many factors including the severity and
duration of the impairment; the intent and ability of the Bank to hold the security for a period of time sufficient for a recovery in value; recent events specific to the issuer or industry; and for debt securities, external credit ratings and
recent downgrades. Securities on which there is an unrealized loss that is deemed to be other-than-temporary are written down to fair value with the write-down recorded as a realized loss.

8. RECENT ACCOUNTING PRONOUNCEMENTS

In April 2009, the Financial
Accounting Standards Board (FASB) issued FASB Staff Position (FSP) No. FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying Transactions
That Are Not Orderly(FSP FAS 157-4). FASB Statement 157, Fair Value Measurements, defines fair value as the price that would be received to sell the asset or transfer the liability in an orderly transaction (that is, not a forced
liquidation or distressed sale) between market participants at the measurement date under current market conditions. FSP FAS 157-4 provides additional guidance on determining when the volume and level of activity for the asset or liability has
significantly decreased. The FSP also includes guidance on identifying circumstances when a transaction may not be considered orderly.

FSP FAS 157-4
provides a list of factors that a reporting entity should evaluate to determine whether there has been a significant decrease in the volume and level of activity for the asset or liability in relation to normal market activity for the asset or
liability. When the reporting entity concludes there has been a significant decrease in the volume and level of activity for the asset or liability, further analysis of the information from that market is needed and significant adjustments to the
related prices may be necessary to estimate fair value in accordance with Statement 157.

This FSP clarifies that when there has been a significant
decrease in the volume and level of activity for the asset or liability, some transactions may not be orderly. In those situations, the entity must evaluate the weight of the evidence to determine whether the transaction is orderly. The FSP provides
a list of circumstances that may indicate that a transaction is not orderly. A transaction price that is not associated with an orderly transaction is given little, if any, weight when estimating fair value.

This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15,
2009. The Company has not early adopted the guidance and is currently evaluating the effect that this new pronouncement will have on its consolidated financial statements.

In April 2009, the FASB issued FSP No. FAS 115-2 and FAS 124-2, Recognition and Presentation of Other-Than-Temporary Impairments(FSP FAS 115-2 and FAS 124-2). FSP FAS 115-2 and FAS 124-2 clarifies
the interaction of the factors that should be considered when determining whether a debt security is other-than-temporarily impaired. For debt securities, management must assess whether (a) it has the intent to sell the security and (b) it
is more likely than not that management will be required to sell the security prior to its anticipated recovery. These steps are done before assessing whether the entity will recover the cost basis of the investment. Previously, this assessment
required management to assert it has both the intent and the ability to hold a security for a period of time sufficient to allow for an anticipated recovery in fair value to avoid recognizing an other-than-temporary impairment. This change does not
affect the need to forecast recovery of the value of the security through either cash flows or market price.

In instances when a determination is made
that an other-than-temporary impairment exists but the investor does not intend to sell the debt security and it is not more likely than not that the investor will be required to sell the debt security prior to its anticipated recovery, FSP FAS
115-2 and FAS 124-2 changes the presentation and amount of the other-than-temporary impairment recognized in the income statement. The other-than-temporary impairment is separated into (a) the amount of the total other-than-temporary impairment
related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors. The amount of the total other-than-temporary
impairment related to the credit loss is recognized in earnings. The amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income.



9



---

This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption
permitted for periods ending after March 15, 2009. The Company has not early adopted the guidance and is currently evaluating the effect that this new pronouncement will have on its consolidated financial statements.

In April 2009, the FASB issued FSP No. FAS 107-1 and APB 28-1, Interim Disclosures about Fair Value of Financial Instruments(FSP FAS 107-1 and APB 28-1).
FSP FAS 107-1 and APB 28-1 amends FASB Statement No. 107, Disclosures about Fair Value of Financial Instruments, to require disclosures about fair value of financial instruments for interim reporting periods of publicly traded companies
as well as in annual financial statements. This FSP also amends APB Opinion No. 28, Interim Financial Reporting, to require those disclosures in summarized financial information at interim reporting periods.

This FSP is effective for interim and annual reporting periods ending after June 15, 2009, with early adoption permitted for periods ending after March 15,
2009. The Company has not early adopted the guidance and is currently evaluating the effect that this new pronouncement will have on its consolidated financial statements.



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

Forward-Looking Statements

This Form 10-Q/A 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.

Recent
Developments

As previously disclosed in the Companys Annual Report on Form 10-K for the fiscal year ended December 31, 2008 and its 2008
Annual Report to Shareholders, in August 2008, management became aware that certain commission payments from a third-party broker, which were payable to Pamrapo Service Corporation, Inc. (the Corporation), a wholly-owned subsidiary of
the Bank, as required by its policies and procedures, were being paid directly to the manager of the Corporation (the Manager). The direct payments to the Manager were made pursuant to a letter between a third-party broker and the
president of the Corporation. These direct payments constituted a change in commission structure, which was made without the approval of the Board of Directors of the Corporation, as required by its policies and procedures. Following an
internal inquiry into this matter, the Bank determined, based upon the knowledge and understanding at the time of the individuals who conducted the inquiries, that $270,357 was owed by the Manager to the Corporation for commissions paid directly to
the Manager for the period from August 2007 to December 2008. The $270,357 was repaid by or on behalf of the Manager to the Corporation, and the Company and the Bank recognized the amount of $270,357 in earnings during the fourth quarter of 2008.
For further information, please see Note 22 to the Consolidated Financial Statements in the Companys 2008 Annual Report to Shareholders, which is filed as Exhibit 13 and incorporated by reference to its Annual Report on Form 10-K for
fiscal 2008.

On February 24, 2009, the Audit Committee of the Company engaged independent forensic accountants to assist with an internal
investigation of the business and financial records of the Corporation. On May 5, 2009, the independent forensic accountants issued a report to the Companys Audit Committee with respect to the results of their internal investigation (the
Report). The Report indicates that, based upon the information presented to the forensic accountants on or before April 24, 2009 and the procedures that they performed, the forensic accountants determined that the Manager received
funds in the form of commission income directly from broker-dealers and insurance carriers beginning in the year 2005 through his termination on February 12, 2009. According to the Report, the independent forensic accountants determined that,
as of May 5, 2009, excluding the $270,357 previously paid to the Corporation, an additional $224,559 in commission revenue for



10



---

the fiscal years 2005 through 2008 is due to the Corporation by the Manager and certain other individuals previously affiliated with the Corporation.
Recovery of any of these amounts is subject to several contingencies, including any claims or defenses put forth by any person or entity that the Company would choose to seek recovery from, including, but not limited to, the former Manager of the
Corporation. The amounts are subject to change based on the receipt of further information. Management has determined that the item is a gain contingency and in accordance with Financial Accounting Standard No. 5, Accounting for
Contingencies (As Amended), has not reflected any amounts in its consolidated financial statements as of March 31, 2009 and December 31, 2008 and for the three month periods ended March 31, 2009 and 2008. If it is determined
that the Corporation is in fact entitled to any of these amounts and they are in fact recovered, the amounts could be material to the Companys current and previously issued consolidated financial statements, and restatements of certain
consolidated financial statements may be necessary.

The Report reflects the determinations of the independent forensic accountants based upon information
received and procedures performed through the date of the Report. The Companys management and Board of Directors are still in the process of evaluating the Report.

Changes in Financial Condition

The Companys assets at March 31, 2009 totaled $592.4 million, which
represents a decrease of $5.6 million as compared with $598.0 million at December 31, 2008.

Total cash and cash equivalents of $19.3 million at
March 31, 2009 increased $5.7 million or 41.9% when compared with $13.6 million at December 31, 2008. The increase during the three months ended March 31, 2009 resulted primarily from an increase in interest-bearing deposits in other
banks which more than offset a decrease in cash and amounts due from depository institutions.

Securities available for sale at March 31, 2009
decreased $45,000 or 5.8% to $726,000 when compared with $771,000 at December 31, 2008. The decrease during the three months ended March 31, 2009 resulted primarily from repayments on securities available for sale of $18,000 and an
increase in net unrealized losses of $27,000.

Investment securities held to maturity at March 31, 2009 totaled $11.3 million as compared with $11.4
million at December 31, 2008. Mortgage-backed securities held to maturity at March 31, 2009 decreased $6.4 million or 5.5% to $111.0 million when compared with $117.4 million at December 31, 2008. During the three months ended
March 31, 2009, principal repayments of mortgage-backed securities held to maturity totaled $6.4 million.

Net loans receivable amounted to $430.7
million at March 31, 2009, as compared to $437.6 million at December 31, 2008, which represents a decrease of $6.9 million or 1.6%. The decrease during the three months ended March 31, 2009 resulted primarily from principal repayments
exceeding loan originations.

Foreclosed real estate consists of two single family residences.

Deposits at March 31, 2009 totaled $434.1 million as compared with $444.0 million at December 31, 2008, representing a decrease of $9.9 million or 2.2%. The
decrease during the three months ended March 31, 2009 resulted primarily from the sale of the Banks Fort Lee, New Jersey branch with deposits of approximately $14.5 million.

Advances from the Federal Home Loan Bank of New York (FHLB) amounted to $91.6 million at March 31, 2009 as compared with $89.5 million at December 31, 2008 representing an increase of $2.1
million or 2.3%.

Stockholders equity totaled $54.4 million and $54.7 million at March 31, 2009 and December 31, 2008, respectively. The
decrease of $300,000 for the three months ended March 31, 2009 resulted primarily from net income of $438,000 offset by cash dividends paid of $740,000.



11



---

Comparison of Operating Results for the Three Months Ended March 31, 2009 and 2008

Net income for the three months ended March 31, 2009 totaled $438,000 as compared with $1.0 million for the three months ended March 31, 2008 representing a
decrease of $572,000 or 57.2%. The decrease in net income during the 2009 period resulted from a decrease in total interest income and increases in the provision for loan losses and non-interest expenses, which more than offset decreases in total
interest expense and income taxes along with an increase in non-interest income.

Interest income on loans decreased by $215,000 or 3.1% to $6.8 million
during the three months ended March 31, 2009, when compared with $7.0 million for the same 2008 period. The decrease during the 2009 period resulted from a decrease of $1.2 million or 0.3% in the average balance of loans outstanding, along with
a decrease of eighteen basis points in the yield earned on loans. Interest on mortgage-backed securities decreased $95,000 or 6.8% to $1.3 million during the three months ended March 31, 2009, when compared with $1.4 million for the same 2008
period. The decrease during the 2009 period resulted from a decrease of $9.3 million or 7.5% in the average balance of mortgage-backed securities outstanding, which more than offset a three basis point increase in the yield earned on the
mortgage-backed securities. Interest earned on investments increased $42,000 or 21.9% to $234,000 during the three months ended March 31, 2009, when compared to $192,000 during the same 2008 period primarily due to an increase of $932,000 or
8.7% in the average balance of such assets outstanding, along with an increase of eighty-seven basis points in the yield on the portfolio. Interest earned on other interest-earning assets decreased by $515,000 or 93.5% to $36,000 during the three
months ended March 31, 2009, when compared to $551,000 during the same 2008 period primarily due to a decrease of $47.7 million or 72.5% in the average balance of such assets outstanding, along with a decrease of two hundred fifty-five basis
points in the yield on the portfolio. Approximately $38.0 million of the decrease relates to withdrawals from one interest bearing demand deposit account.

Interest expense on deposits decreased $993,000 or 29.2% to $2.4 million during the three months ended March 31, 2009, when compared to $3.4 million during the same 2008 period. Such decrease was primarily attributable to a decrease of
$62.0 million or 13.3% in the average balance of interest-bearing deposits, along with a decrease of fifty-three basis points in the cost of interest-bearing deposits. Interest expense on advances and other borrowed money decreased by $146,000 or
14.6% to $891,000 during the three months ended March 31, 2009, when compared with $1.0 million during the same 2008 period, primarily due to a decrease of seventy-six basis points in the cost of advances and other borrowed money, which more
than offset an increase of $1.3 million or 1.5% in the average balance of advances and other borrowed money outstanding.

Net interest income increased
$356,000 or 7.6% during the three months ended March 31, 2009 when compared with the same 2008 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
$783,000. The Banks net interest rate spread was 3.06% in 2009 and 2.51% in 2008. During the three months ended March 31, 2009, there was a decrease in the cost of interest-bearing liabilities of fifty-three basis points, along with an
increase of two basis points in the yield on interest-earning assets.

During the three months ended March 31, 2009 and 2008, the Bank provided
$525,000 and $77,500, 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. The increase in the provision for
loan losses was primarily due to an increase in the Banks non-performing loans. At March 31, 2009 and 2008, the Banks non-performing loans, which were delinquent ninety days or more, totaled $16.0 million or 2.70% of total assets
and $5.4 million or 0.90% of total assets, respectively. At March 31, 2009, $8.8 million of non-performing loans were accruing interest and $7.2 million were on non-accrual status.

Included in the non-performing loans were $7.1 million in one-to-four family mortgage loans, $2.5 million in multi-family mortgage loans, $2.2 million in non-residential mortgage loans, $2.0 million in construction



12



---

loans, and $2.2 million in commercial loans. The Banks largest non-accruing commercial loan of $1.9 million is to a local hospital. In October 2006,
$1.0 million of the total $3.0 million due on the loan was paid and the remaining balance of approximately $1.9 million was secured by a mortgage on real estate. The $1.9 million was due on June 1, 2007. As of March 31, 2009, the $1.9
million loan balance had not been paid. 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. The methodology used to determine the collectability of this loan was based on the fair value of the collateral of the loan. The fair value
of the physical collateral was valued on December 15, 2006 at $2.04 million, which is greater than the loan balance at March 31, 2009. While management believes that the mortgage on the property is valid, the unsecured creditors in the
bankruptcy proceedings have brought suit against the Bank charging that the mortgage is a voidable preference. Litigation is in the discovery phase. At this point, management believes, based on discussions with its litigation counsel,
the Bank will likely prevail in its defense. However, due to the normal uncertainties of any litigation, the loan has been deemed impaired and is included in the net recorded investment in impaired loans with recorded allowances totaling $2.2
million at March 31, 2009. The hospital property is in close proximity to the Bank and is routinely observed by management. Given the proximity of the property, managements knowledge of the real estate and the fact that the appraisal of
the property is higher than the carrying value of the loan, management does not believe that a new appraisal is needed at this time. The Company has not charged off this loan against the allowance for loan losses based on the fact that the loan is
collateralized by properties that have a greater value than the carrying amount of the loan. However, due to the uncertainty of any litigation, the Bank decided to establish an allowance for the hospital loan and will continue to monitor this loan
and evaluate its collectability as necessary.

During the three months ended March 31, 2009 and 2008, the Bank charged off no loans. There were also
no recoveries during either period. The allowance for loan losses amounted to $5.2 million at March 31, 2009, representing 1.19% of total loans and 32.32% of loans delinquent ninety days or more, and $3.2 million at March 31, 2008,
representing 0.75% of total loans and 59.43% of loans delinquent ninety days or more.

Non-interest income increased $377,000 or 70.1% to $915,000 during
the three months ended March 31, 2009, from $538,000 during the same 2008 period. Fees and service charges and commissions from the sale of financial products decreased $69,000 and $81,000 respectively, which were more than offset by the gain
on the sale of the Fort Lee branch of $492,000 and an increase in other income of $36,000.

Non-interest expenses increased $1.2 million or 34.3% to $4.7
million during the three months ended March 31, 2009, when compared with $3.5 million during the same 2008 period. Salaries and employee benefits, professional fees, and miscellaneous expenses increased $124,000, $1,022,000, and $105,000
respectively, sufficient to offset decreases in net occupancy of premises, equipment, advertising, and loss on foreclosed real estate of $4,000, $12,000, $26,000 and $22,000 respectively. The increase in professional fees was predominately due to
fees paid to consultants that the Bank engaged as a result of the Cease and Desist Order issued by the Office of Thrift Supervision (OTS), effective September 26, 2008, and expenses incurred for legal, accounting and other
professional services as a result of the federal grand jury investigation by the United States Attorneys Office for the District of New Jersey (U.S. Attorneys Office).

Income taxes totaled $262,000 and $591,000 during the three months ended March 31, 2009 and 2008, respectively. The decrease during the 2009 period resulted from a
decrease in pre-tax income of $901,000. The effective income tax rate was 37.5% and 36.9% for the three months ended March 31, 2009 and 2008, respectively.

Liquidity and Capital Resources

The Bank is required by OTS regulations to maintain sufficient liquidity to ensure the Banks safe and
sound operation. The Banks liquidity averaged 3.84% during the month of March 2009. 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.



13



---

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 three months ended March 31, 2009 and 2008.

The primary sources of investing activities are lending and
mortgage-backed securities. Loans receivable amounted to $430.7 million and $437.6 million at March 31, 2009 and December 31, 2008, respectively. Securities available for sale totaled $726,000 and $771,000 at March 31, 2009 and
December 31, 2008, respectively. Mortgage-backed securities held to maturity totaled $111.0 million and $117.4 million at March 31, 2009, and December 31, 2008, 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.

The main sources of financing activities are deposits, advances and dividends. Deposits were $434.1 million and $444.0 million at March 31, 2009 and December 31, 2008, respectively. Advances totaled $91.6
million and $89.5 million at March 31, 2009 and December 31, 2008, respectively. Cash dividends of $740,000 and $1.1 million were paid during the three months ended March 31, 2009 and 2008, respectively.

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 March 31, 2009, advances from the FHLB
amounted to $91.6 million.

The Bank anticipates that it will have sufficient funds available to meet its current loan commitments. At March 31, 2009,
the Bank had outstanding commitments to originate loans of $4.9 million. Certificates of deposit scheduled to mature in one year or less at March 31, 2009, totaled $196.9 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



---

The following table sets forth the Banks capital position at March 31, 2009, as compared to the minimum
regulatory capital requirements (dollars in thousands):



|                           |  |        |        |       |                             |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|-------------------------- |  | ------ | ------ | ----- | --------------------------- | - | ------ | -------------------------------------------------------------- | ------ |  | ---- | ------ |  | ----- | ------ |  | ----- | -
|                           |  | Actual |        |       | Minimum CapitalRequirements |   |        | To Be WellCapitalized UnderPrompt CorrectiveActions Provisions |       
|                           |  | Amount |        | Ratio |                             |   | Amount |                                                                | Ratio  |  |      | Amount |  | Ratio |       
|Total Capital              |  | $      | 59,204 |       | 15.56                       | % |        | $                                                              | 30,438 |  | 8.00 | %      |  | $     | 38,047 |  | 10.00 | %
|(to risk-weighted assets)  |  |        |        |       |                             |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|                           |  |        |        |       |                             |  
|Tier 1 Capital             |  |        | 55,248 |       | 14.52                       |   |        |                                                                |       |  |     |        |  |       | 22,828 |  | 6.00  |  
|(to risk-weighted assets)  |  |        |        |       |                             |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|                           |  |        |        |       |                             |  
|Core (Tier 1) Capital      |  |        | 55,248 |       | 9.35                        |   |        |                                                                | 23,638 |  | 4.00 | %      |  |       | 29,548 |  | 5.00  |  
|(to adjusted total assets) |  |        |        |       |                             |   |        |                                                                |        |  |      |        |  |       |        |  |       |  
|                           |  |        |        |       |                             |  
|Tangible Capital           |  |        | 55,248 |       | 9.35                        |   |        |                                                                | 8,864  |  | 1.50 | %      |  |       |       |  |      |  
|(to adjusted total assets) |  |        |        |       |                             |   |        |                                                                |        |  |      |        |  |       |        |  |       |  

Contractual Obligations and Off-Balance Sheet Arrangements

The following table sets forth the Banks contractual obligations and commercial commitments at March 31, 2009:



|                        |  |                 |         |                                      |   |                                        |  |                     |        |  |   |       |  |   |       
|----------------------- |  | --------------- | ------- | ------------------------------------ | - | -------------------------------------- |  | ------------------- | ------ |  | - | ----- |  | - | ------
|Contractual Obligations |  | Total           |         | Payment Due By Period               
|                        |  | One Yearor Less |         | More Than OneYear ThroughThree Years |   | More Than ThreeYears ThroughFive Years |  | More ThanFive Years
|                        |  | (In Thousands) 
|FHLB-NY advances        |  | $               | 91,600  |                                      | $ | 40,600                                 |  | $                   | 33,000 |  | $ | 0     |  | $ | 18,000
|Certificates of deposit |  |                 | 212,994 |                                      |   | 196,918                                |  |                     | 14,358 |  |   | 1,718 |  |   |      
|Lease obligations       |  |                 | 2,665   |                                      |   | 487                                    |  |                     | 954    |  |   | 773   |  |   | 451   
|Benefit plans           |  |                 | 7,059   |                                      |   | 694                                    |  |                     | 1,390  |  |   | 1,379 |  |   | 3,596 
|                        |  |                 |         |                                      |   |                                        |  |                     |        |  |   |       |  |   |       
|Total                   |  | $               | 314,318 |                                      | $ | 238,699                                |  | $                   | 49,702 |  | $ | 3,870 |  | $ | 22,047
|                        |  |                 |         |                                      |   |                                        |  |                     |        |  |   |       |  |   |       



15



---

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 March 31, 2009.



|                               |  |                 |        |                                      |   |                                       |  |                     |    |  |   |   |  |   |  
|------------------------------ |  | --------------- | ------ | ------------------------------------ | - | ------------------------------------- |  | ------------------- | -- |  | - | - |  | - | -
|Off-Balance Sheet Arrangements |  | Total           |        | Commitment Expiration By Period     
|                               |  | One Yearor Less |        | More Than OneYear ThroughThree Years |   | More ThanThree YearsThroughFive Years |  | More ThanFive Years
|                               |  | (In Thousands) 
|To originate loans             |  | $               | 4,881  |                                      | $ | 4,881                                 |  | $                   |   |  |   |  |  |   | 
|Unused lines of credit         |  |                 | 11,317 |                                      |   | 11,317                                |  |                     |   |  |   |  |  |   | 
|Letters of credit              |  |                 | 1,722  |                                      |   | 1,712                                 |  |                     | 10 |  |   |   |  |   |  
|                               |  |                 |        |                                      |   |                                       |  |                     |    |  |   |   |  |   |  
|Total                          |  | $               | 17,920 |                                      | $ | 17,910                                |  | $                   | 10 |  | $ |  |  | $ | 
|                               |  |                 |        |                                      |   |                                       |  |                     |    |  |   |   |  |   |  



16



---

PART IIOTHER INFORMATION



|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   |  | Pamrapo Bancorp, Inc. By-laws.3                                                                                                                                                                        
|      | 
|4     |  | Stock Certificate of Pamrapo Bancorp, Inc.4                                                                                                                                                            
|      | 
|10.1  |  | Change in Control Agreement by and between Pamrapo Bancorp, Inc. and Margaret Russo.5*                                                                                                                 
|      | 
|10.2  |  | Restated Pamrapo Bancorp, Inc. Change in Control Agreement by and between Pamrapo Bancorp, Inc. and Kenneth D. Walter.6*                                                                               
|      | 
|10.3  |  | Amended and Restated Pamrapo Savings Bank, S.L.A. Directors Consultation and Retirement Plan.7                                                                                                        
|      | 
|10.4  |  | Pamrapo Bancorp, Inc. 2003 Stock-Based Incentive Plan.8                                                                                                                                                
|      | 
|10.5  |  | Order to Cease and Desist, Order No. NE-08-12, effective September 26, 2008.9                                                                                                                          
|      | 
|10.6  |  | Stipulation and Consent to Issuance of Order to Cease and Desist.9                                                                                                                                     
|      | 
|11    |  | Computation of earnings per share.7                                                                                                                                                                    
|      | 
|31    |  | Certification of Chief Financial Officer and Interim Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (filed herewith).                                               
|      | 
|32    |  | Certification of Chief Financial Officer and Interim 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).



|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 Quarterly Report on Form 10-Q for the quarter ended September 30, 2007, filed on
November 9, 2007.
|- | ------------------------------------------------------------------------------------------------------------------------------------------

|6 | Incorporated herein by reference to the Current Report on Form 8-K, filed on October 29, 2007.
|- | ----------------------------------------------------------------------------------------------

|7 | Incorporated herein by reference to the Quarterly Report on Form 10-Q for the quarter ended March 31, 2009,
filed on May 11, 2009.
|- | ----------------------------------------------------------------------------------------------------------------------------------

|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.
|- | --------------------------------------------------------



17



---

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: May 26, 2009 |  |  |  | By:                   |  | /s/    Kenneth D. Walter                                                                                                  
|                   |  |  |  |                       |  | Kenneth D. Walter Vice President, Treasurer and Chief
Financial Officer, and Interim President and Chief Executive
Officer



18