----

| MARYLAND                                                      |  20-4663714                    |
|---------------------------------------------------------------|-------------------------------------|
| (State or other jurisdiction ofIncorporation or organization) | (I.R.S. EmployerIdentification No.) |

| Large accelerated filer [  ]                          |   | Accelerated filer [  ] |   |
|-----------------------------------------------------------------|--------|----------------------------------|--------|
| Non-accelerated filer [  ]                       |   | Smaller reporting company [X]    |   |
| (Do not check if a smaller reporting company)    |   |                             |

----

|          |                                                                     | Page   |
|---------------|--------------------------------------------------------------------------|--------|
| Item 1.       | Financial Statements (Unaudited)                                         |   |
|          | Consolidated Balance Sheets at June 30, 2010 and December 31, 2009       | 1      |
|          | Consolidated Statements of Operations for the Three and Six Months Ended |   |
|          | June 30, 2010, and 2009                                                  | 2      |
|          | Consolidated Statements of Changes in Stockholders’ Equity         |   |
|          | For the Six Months Ended June 30, 2010 and 2009                          | 3      |
|          | Consolidated Statements of Cash Flows for the Six Months Ended           |   |
|          | June 30, 2010 and 2009                                                   | 4      |
|          | Notes to Unaudited Consolidated Financial Statements                     | 5      |
|  Item 2. | Management’s Discussion and Analysis of Financial Condition and    |   |
|          | Results of Operations                                                    | 15     |
| Item 3.       | Quantitative and Qualitative Disclosures About Market Risk               | 26     |
| Item 4T.      | Controls and Procedures                                                  | 26     |

| Item 1. | Legal Procedures                                            | 27 |
|---------|-------------------------------------------------------------|----|
| Item 1A | Risk Factors                                                | 27 |
| Item 2. | Unregistered Sales of Equity Securities and Use of Proceeds | 27 |
| Item 3  | Defaults Upon Senior Securities                             | 27 |
| Item 4. | [Reserved]                                                  | 27 |
| Item 5. | Other Information                                           | 27 |
| Item 6. | Exhibits                                                    | 28 |
|    | Signatures                                                  | 30 |

----

| ES BANCSHARES, INC.                                                                                                                                  |   |
|------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
| CONSOLIDATED BALANCE SHEETS                                                                                                                          |   |
| (Unaudited)                                                                                                                                          |   |
| (In thousands, except share data)                                                                                                                    |   |
|                                                                                                                                                 |   |   |   |   |   |   |
|                                                                                                                                                 |   | June 30,2010 |   |   | December 31,2009 |   |
| ASSETS                                                                                                                                               |   |   |   |   |   |   |
|                                                                                                                                                 |   |   |   |   |   |   |
| Cash and cash equivalents:                                                                                                                           |   |   |   |   |   |   |
| Cash and due from banks                                                                                                                              |   | $ | 14,504 |   |   | $ | 9,785 |   |
| Money market investments                                                                                                                             |   |   | 2,010 |   |   |   | 5,000 |   |
| Total cash and cash equivalents                                                                                                                      |   |   | 16,514 |   |   |   | 14,785 |   |
| Certificates of deposit at other financial institutions                                                                                              |   |   | 2,110 |   |   |   | 3,685 |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Available for sale securities, at fair value                                                                                                         |   |   | 28,593 |   |   |   | 28,756 |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Real estate mortgage loans held for sale                                                                                                             |   |   | 545 |   |   |   | - |   |
| Loans receivable, net                                                                                                                                |   |   |   |   |   |   |   |   |
| Loans receivable                                                                                                                                     |   |   | 112,675 |   |   |   | 106,898 |   |
| Deferred cost                                                                                                                                        |   |   | 565 |   |   |   | 585 |   |
| Allowance for loan losses                                                                                                                            |   |   | (1,744 | ) |   |   | (1,824 | ) |
| Total loans receivable, net                                                                                                                          |   |   | 111,496 |   |   |   | 105,659 |   |
| Accrued interest receivable                                                                                                                          |   |   | 614 |   |   |   | 627 |   |
| Federal Reserve Bank stock                                                                                                                           |   |   | 372 |   |   |   | 308 |   |
| Federal Home Loan Bank stock                                                                                                                         |   |   | 580 |   |   |   | 573 |   |
| Goodwill                                                                                                                                             |   |   | 581 |   |   |   | 581 |   |
| Office properties and equipment, net                                                                                                                 |   |   | 576 |   |   |   | 648 |   |
| Prepaid FDIC Assessment                                                                                                                              |   |   | 679 |   |   |   | 815 |   |
| Real estate owned                                                                                                                                    |   |   | 149 |   |   |   | 149 |   |
| Other assets                                                                                                                                         |   |   | 488 |   |   |   | 366 |   |
| Total assets                                                                                                                                         |   | $ | 163,297 |   |   | $ | 156,952 |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| LIABILITIES AND STOCKHOLDERS' EQUITY                                                                                                                 |   |   |   |   |   |   |   |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Liabilities:                                                                                                                                         |   |   |   |   |   |   |   |   |
| Deposits:                                                                                                                                            |   |   |   |   |   |   |   |   |
| Non-interest bearing                                                                                                                                 |   | $ | 15,319 |   |   | $ | 14,007 |   |
| Interest bearing                                                                                                                                     |   |   | 124,614 |   |   |   | 121,345 |   |
| Total deposits                                                                                                                                       |   |   | 139,933 |   |   |   | 135,352 |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Borrowed funds                                                                                                                                       |   |   | 10,765 |   |   |   | 10,123 |   |
| Accrued interest payable                                                                                                                             |   |   | 136 |   |   |   | 151 |   |
| Other liabilities                                                                                                                                    |   |   | 2,129 |   |   |   | 1,845 |   |
| Total liabilities                                                                                                                                    |   |   | 152,963 |   |   |   | 147,471 |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Commitments and contingencies                                                                                                                        |   |   |   |   |   |   |   |   |
|                                                                                                                                                 |   |   |   |   |   |   |   |   |
| Stockholders' equity                                                                                                                                 |   |   |   |   |   |   |   |   |
| Capital stock (par value $0.01; 5,000,000 shares authorized;     2,071,070 shares issued at June 30, 2010 and December 31, 2009) |   |   | 20 |   |   |   | 20 |   |
| Additional paid-in-capital                                                                                                                           |   |   | 18,978 |   |   |   | 18,970 |   |
| Accumulated deficit                                                                                                                                  |   |   | (9,597 | ) |   |   | (9,716 | ) |
| Accumulated other comprehensive income                                                                                                               |   |   | 933 |   |   |   | 207 |   |
| Total stockholders' equity                                                                                                                           |   |   | 10,334 |   |   |   | 9,481 |   |
| Total liabilities and stockholders' equity                                                                                                           |   | $ | 163,297 |   |   | $ | 156,952 |   |

----

| ES BANCSHARES, INC.                                  |
|------------------------------------------------------|
| CONSOLIDATED STATEMENTS OF OPERATIONS                |
| (Unaudited)                                          |
| (In thousands, except per share data)                |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                 |   | For the Three MonthsEnded June 30, |   |   | For the Six MonthsEnded June 30, |   |
|                                                 |   | 2010 |   |   | 2009 |   |   | 2010 |   |   | 2009 |   |
| Interest and dividend income:                        |   |   |   |   |   |   |   |   |   |   |   |   |
| Loans                                                |   | $ | 1,622 |   |   | $ | 1,397 |   |   | $ | 3,186 |   |   | $ | 2,762 |   |
| Securities                                           |   |   | 317 |   |   |   | 406 |   |   |   | 648 |   |   |   | 790 |   |
| Certificates of deposit                              |   |   | 18 |   |   |   | 11 |   |   |   | 35 |   |   |   | 40 |   |
| Fed Funds and other earning assets                   |   |   | 19 |   |   |   | 20 |   |   |   | 44 |   |   |   | 36 |   |
| Total interest and dividend income                   |   |   | 1,976 |   |   |   | 1,834 |   |   |   | 3,913 |   |   |   | 3,628 |   |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest expense:                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Deposits                                             |   |   | 637 |   |   |   | 755 |   |   |   | 1,279 |   |   |   | 1,605 |   |
| Borrowed funds                                       |   |   | 117 |   |   |   | 84 |   |   |   | 213 |   |   |   | 172 |   |
| Total interest expense                               |   |   | 754 |   |   |   | 839 |   |   |   | 1,492 |   |   |   | 1,777 |   |
| Net interest income                                  |   |   | 1,222 |   |   |   | 995 |   |   |   | 2,421 |   |   |   | 1,851 |   |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Provision for loan losses                            |   |   | 120 |   |   |   | 97 |   |   |   | 179 |   |   |   | 180 |   |
| Net interest income after provision for loan losses  |   |   | 1,102 |   |   |   | 898 |   |   |   | 2,242 |   |   |   | 1,671 |   |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Non-interest income:                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Service charges and fees                             |   |   | 134 |   |   |   | 124 |   |   |   | 239 |   |   |   | 224 |   |
| Gain on sale of securities                           |   |   | 146 |   |   |   | - |   |   |   | 146 |   |   |   | - |   |
| Net gain on sales of real estate mortgage            |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| loans held for sale                                  |   |   | 22 |   |   |   | 89 |   |   |   | 57 |   |   |   | 154 |   |
| Other                                                |   |   | 37 |   |   |   | 158 |   |   |   | 62 |   |   |   | 207 |   |
| Total non-interest income                            |   |   | 339 |   |   |   | 371 |   |   |   | 504 |   |   |   | 585 |   |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Non-interest expense:                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Compensation and benefits                            |   |   | 614 |   |   |   | 584 |   |   |   | 1,196 |   |   |   | 1,146 |   |
| Occupancy and equipment                              |   |   | 191 |   |   |   | 183 |   |   |   | 381 |   |   |   | 386 |   |
| Data processing service fees                         |   |   | 85 |   |   |   | 72 |   |   |   | 158 |   |   |   | 142 |   |
| Other                                                |   |   | 488 |   |   |   | 595 |   |   |   | 892 |   |   |   | 887 |   |
| Total non-interest expense                           |   |   | 1,378 |   |   |   | 1,434 |   |   |   | 2,627 |   |   |   | 2,561 |   |
| Net income (loss) before income taxes                |   |   | 63 |   |   |   | (165 | )  |   |   | 119 |   |   |   | (305 | )  |
| Income tax expense                                   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Net income (loss)                                    |   | $ | 63 |   |   | $ | (165 | ) |   | $ | 119 |   |   | $ | (305 | ) |
| Other comprehensive income (loss):                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Net unrealized gain on available-for-sale securities |   |   | 543 |   |   |   | 170 |   |   |   | 726 |   |   |   | 106 |   |
| Comprehensive income (loss)                          |   | $ | 606 |   |   | $ | 5 |   |   | $ | 845 |   |   | $ | (199 | )  |
|                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Weighted average:                                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Common shares                                        |   |   | 2,071,070 |   |   |   | 1,869,907 |   |   |   | 2,071,070 |   |   |   | 1,869,214 |   |
| Earnings (Loss) per common share:                    |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Basic                                                |   | $ | 0.03 |   |   | $ | (0.09 | )  |   | $ | 0.06 |   |   | $ | (0.16 | )  |
| Diluted                                              |   | $ | 0.03 |   |   | $ | (0.09 | )  |   | $ | 0.06 |   |   | $ | (0.16 | )  |

----

| ES BANCSHARES, INC.                                                                    |
|----------------------------------------------------------------------------------------|
| CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY                             |
| FOR THE SIX MONTHS ENDED JUNE 30, 2010 AND 2009                                        |
| (In thousands of dollars except, share data)                                           |
| (Unaudited)                                                                            |
|                                                                                   |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   | Accumulated |   |   |   |   |
|                                                                                   |   |   |   |   |   |   |   | Additional |   |   |   |   |   | Other |   |   |   |   |
|                                                                                   |   | Capital Stock |   |   | Paid-In |   |   | Accumulated |   |   | Comprehensive |   |   |   |   |
|                                                                                   |   | Shares |   |   | Amount |   |   | Capital |   |   | Deficit |   |   | Gain (Loss) |   |   | Total |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at January 1, 2009                                                             |   |   | 1,868,505 |   |   | $ | 19 |   |   | $ | 17,911 |   |   | $ | (8,484 | ) |   | $ | (215 | ) |   | $ | 9,231 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Stock based compensation, net                                        |   |   | - |   |   |   | - |   |   |   | 9 |   |   |   | - |   |   |   | - |   |   |   | 9 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Comprehensive loss:                                                  |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|      Net loss for the period                                  |   |   | - |   |   |   | - |   |   |   | - |   |   |   | (305 | ) |   |   | - |   |   |   | (305 | ) |
| Net unrealized gain on available-                                                      |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|        for-sale securities                          |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 106 |   |   |   | 106 |   |
|           Total comprehensive loss   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | (199 | ) |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|   Net proceeds from issuance                                                 |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|       of common stock                                    |   |   | 127,565 |   |   |   | 1 |   |   |   | 685 |   |   |   | - |   |   |   | - |   |   |   | 686 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at June 30, 2009                                                               |   |   | 1,996,070 |   |   | $ | 20 |   |   | $ | 18,605 |   |   | $ | (8,789 | ) |   | $ | (109 | ) |   | $ | 9,727 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at January 1, 2010                                                             |   |   | 2,071,070 |   |   | $ | 20 |   |   | $ | 18,970 |   |   | $ | (9,716 | ) |   | $ | 207 |   |   | $ | 9,481 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Stock based compensation, net                                        |   |   | - |   |   |   | - |   |   |   | 8 |   |   |   | - |   |   |   | - |   |   |   | 8 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|    Comprehensive income:                                                |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|      Net income for the period                                |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 119 |   |   |   | - |   |   |   | 119 |   |
|      Net unrealized gain on available-                             |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|        for-sale securities                          |   |   | - |   |   |   | - |   |   |   | - |   |   |   | - |   |   |   | 726 |   |   |   | 726 |   |
|           Total comprehensive income |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   | 845 |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                                                   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Balance at June 30, 2010                                                               |   |   | 2,071,070 |   |   | $ | 20 |   |   | $ | 18,978 |   |   | $ | (9,597 | ) |   | $ | 933 |   |   | $ | 10,334 |   |

----

| ES BANCSHARES INC.                                                                        |
|-------------------------------------------------------------------------------------------|
| CONSOLIDATED STATEMENTS OF CASH FLOWS                                                     |
| FOR THE SIX MONTHS ENDED JUNE 30                                                          |
| (Unaudited)                                                                               |
| (in thousands)                                                                            |
|                                                                                      |
|                                                                                      |   | 2010 |   |   | 2009 |   |
|                                                                                      |   |   |   |   |   |   |
| Cash flows from operating activities:                                                     |   |   |   |   |   |   |
|   Net income (loss) for period                                                  |   | $ | 119 |   |   | $ | (305 | ) |
|   Adjustments to reconcile net income (losses) to net cash                           |   |   |   |   |   |
|     provided by operating activities:                                 |   |   |   |   |   |   |   |   |
|     Provision for loan losses                                         |   |   | 179 |   |   |   | 180 |   |
|     Depreciation expense                                              |   |   | 132 |   |   |   | 132 |   |
|     Amortization of deferred fees, discounts and premiums, net        |   |   | (96 | ) |   |   | (26 | ) |
|     Net originations of loans held for sale                           |   |   | (545 | ) |   |   | (1,036 | ) |
|     Stock compensation expense                                        |   |   | 8 |   |   |   | 9 |   |
|     Net gain on sale of real estate mortgage loans held for sale      |   |   | (57 | ) |   |   | (154 | ) |
|     Net gain on sales of investment securities                        |   |   | (146 | ) |   |   | - |   |
|     Changes in assets and liabilities                                 |   |   |   |   |   |   |   |   |
|       Increase (decrease) in other assets                   |   |   | 30 |   |   |   | (157 | ) |
|       Increase in accrued expenses and other liabilities    |   |   | 269 |   |   |   | 625 |   |
|         Net cash used in operating activities     |   |   | (107 | ) |   |   | (732 | ) |
| Cash flows from investing activities:                                                     |   |   |   |   |   |   |   |   |
|   Maturity of certificates of deposit at other financial institutions           |   |   | 1,575 |   |   |   | 6,279 |   |
|   Purchase of certificates of deposit at other financial institutions           |   |   | - |   |   |   | (3,005 | ) |
|   Purchase of available-for-sale securities                                     |   |   | (5,934 | ) |   |   | - |   |
|   Purchase of held-to-maturity securities                                       |   |   | - |   |   |   | (11,356 | ) |
|   Proceeds from sales of available-for-sale securities                          |   |   | 3,511 |   |   |   |   |   |
|   Proceeds from principal payments and maturities of securities                 |   |   | 3,402 |   |   |   | 6,894 |   |
|   Net disbursements for loan originations                                       |   |   | (5,793 | ) |   |   | (2,468 | ) |
|   Purchase of Federal Home Loan Bank stock                                      |   |   | (7 | ) |   |   | (67 | ) |
|   Redemption (purchase) of Federal Reserve Bank stock                           |   |   | (64 | ) |   |   | 12 |   |
|   Leasehold improvements and acquisitions of capital assets                     |   |   | (74 | ) |   |   | (94 | ) |
|         Net cash used in investing activities     |   |   | (3,386 | ) |   |   | (3,805 | ) |
| Cash flows from financing activities:                                                     |   |   |   |   |   |   |   |   |
|   Net increase in deposits                                                      |   |   | 4,580 |   |   |   | 8,847 |   |
|   Proceeds of advance from line of credit & FHLB                            |   |   | 1,130 |   |   |   | - |   |
|   Repayment of advances                                                         |   |   | (488 | ) |   |   | (471 | ) |
|   Net proceeds from common stock issuance                                       |   |   | - |   |   |   | 686 |   |
|         Net cash provided by financing activities |   |   | 5,222 |   |   |   | 9,062 |   |
|                                                                                      |   |   |   |   |   |   |   |   |
| Net increase in cash and cash equivalents                                                 |   |   | 1,729 |   |   |   | 4,525 |   |
| Cash and cash equivalents at beginning of period                                          |   |   | 14,785 |   |   |   | 12,459 |   |
|                                                                                      |   |   |   |   |   |   |   |   |
| Cash and cash equivalents at end of period                                                |   | $ | 16,514 |   |   | $ | 16,984 |   |
|                                                                                      |   |   |   |   |   |   |   |   |
| Supplemental cash flow information                                                        |   |   |   |   |   |   |   |   |
|   Interest paid                                                                 |   | $ | 1,507 |   |   | $ | 1,808 |   |
|   Income taxes paid                                                             |   | $ | - |   |   | $ | - |   |

----

----

|                                                                          |   | Three Months Ended |   |   | Six Months Ended |   |
|-------------------------------------------------------------------------------|--------|--------------------|--------|--------|------------------|--------|
|                                                                          |   | June 30,           |   |   | June 30,         |   |
|                                                                          |   | 2010               |   |   | 2009             |   |   | 2010 |   |   | 2009 |   |
| (in thousands, except per share data)                                         |   |               |   |   |             |   |   |   |   |   |   |   |
| Net income (loss) attributable to Common Shareholders                         |   |               | 63     |   |             |   | (165 | ) |   |   | 119 |   |   |   | (305 | ) |
| Average number of Common Shares Outstanding-basic                             |   |               | 2,071  |   |             |   | 1,870 |   |   |   | 2,071 |   |   |   | 1,869 |   |
| Dilutive effect of stock options                                              |   |               | -      |   |             |   | - |   |   |   | - |   |   |   | - |   |
| Average number of common shares outstanding-diluted                           |   |               | 2,071  |   |             |   | 1,870 |   |   |   | 2,071 |   |   |   | 1,869 |   |
| Income (loss) per common share attributable                                   |   |               |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
|          to common shareholders: |   |               |   |   |             |   |   |   |   |   |   |   |   |   |   |   |
|   Basic                                                             |   |               | 0.03   |   |             |   | (0.09 | ) |   |   | 0.06 |   |   |   | (0.16 | ) |
|   Diluted                                                           |   |               | 0.03   |   |             |   | (0.09 | ) |   |   | 0.06 |   |   |   | (0.16 | ) |

----

----

----

|                                     |   | June 30, 2010 |   |
|------------------------------------------|--------|---------------|--------|
|                                     |   |          |   |   | (in thousands) |   |   |   |   |
|                                     |   |          |   |   |   |   |   |   |   |   |   |   |
|                                     |   | Amortized     |   |   | Gross Unrealized |   |   | Fair |   |
|                                     |   | Cost          |   |   | Gains |   |   | Losses |   |   | Value |   |
|                                     |   |          |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed securities-residential * |   | $             | 25,257 |   |   | $ | 878 |   |   | $ | -- |   |   | $ | 26,135 |   |
| U.S. Government Agencies                 |   |          | 1,103  |   |   |   | 23 |   |   |   | -- |   |   |   | 1,126 |   |
| Trust Preferred Securities               |   |          | 1,300  |   |   |   | 48 |   |   |   | (16 | ) |   |   | 1,332 |   |
| Total                                    |   | $             | 27,660 |   |   | $ | 949 |   |   | $ | (16 | ) |   | $ | 28,593 |   |

|                                     |   | December 31, 2009 |   |
|------------------------------------------|--------|-------------------|--------|
|                                     |   |              |   |   | (in thousands) |   |   |   |   |
|                                     |   |              |   |   |   |   |   |   |   |   |   |   |
|                                     |   | Amortized         |   |   | Gross Unrealized |   |   | Fair |   |
|                                     |   | Cost              |   |   | Gains |   |   | Losses |   |   | Value |   |
|                                     |   |              |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed securities-residential * |   | $                 | 25,649 |   |   | $ | 399 |   |   | $ | (202 | ) |   | $ | 25,846 |   |
| U.S. Government Agencies                 |   |              | 1,600  |   |   |   | 26 |   |   |   | -- |   |   |   | 1,626 |   |
| Trust Preferred Securities               |   |              | 1,300  |   |   |   | 4 |   |   |   | (20 | ) |   |   | 1,284 |   |
| Total                                    |   | $                 | 28,549 |   |   | $ | 429 |   |   | $ | (222 | ) |   | $ | 28,756 |   |

----

|                                                                    |   |           |   |
|-------------------------------------------------------------------------|--------|----------------|--------|
|                                                                    |   | June 30, 2010  |   |
|                                                                    |   | (in thousands) |   |
|                                                                    |   |           |   |   |   |   |
|                                                                    |   | Amortized      |   |   | Fair |   |
|                                                                    |   | Cost           |   |   | Value |   |
| Available-for-Sale:                                                     |   |           |   |   |   |   |
| Mortgaged-backed securities                                             |   | $              | 25,257 |   |   | $ | 26,135 |   |
| U.S. Government Agencies and Trust Preferred Securities                 |   |           |   |   |   |   |   |   |
|       Due less than one year              |   |           | --     |   |   |   | -- |   |
|       One year to less than three years   |   |           | 600    |   |   |   | 622 |   |
|       Three years to less than five years |   |           | 503    |   |   |   | 504 |   |
|       Five years to ten years             |   |           | --     |   |   |   | -- |   |
|       More than ten years                 |   |           | 1,300  |   |   |   | 1,332 |   |
| Total                                                                   |   | $              | 27,660 |   |   | $ | 28,593 |   |

|                                                     |   |                |   |   | June 30, 2010     |              |   |   |   |   |       |   |
|----------------------------------------------------------|--------|---------------------|--------|--------|-------------------|-------------------|--------|--------|--------|--------|------------|--------|
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |
|                                                     |   | Less Than 12 Months |   |   | 12 Months or More |              |   | Total  |   |
|                                                     |   | Fair                |   |   | Unrealized        |              |   | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
|                                                     |   | Value               |   |   | Loss              |              |   | Value  |   |   | Loss       |   |   | Value |   |   | Loss |   |
|                                                     |   | (In thousands)      |   |
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |
| Mortgage-backed securities                               |   | $                   | -      |   |              | $                 | -      |   |   | $      | -          |   |   | $ | - |   |   | $ | - |   |   | $ | - |   |
| U.S. Government Agencies                                 |   |                | -      |   |              |              | -      |   |   |   | -          |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Trust Preferred Securities                               |   |                | 295    |   |              |              | 5      |   |   |   | 150        |   |   |   | 11 |   |   |   | 445 |   |   |   | 16 |   |
|      Total temporarily impaired |   | $                   | 295    |   |              | $                 | 5      |   |   | $      | 150        |   |   | $ | 11 |   |   | $ | 445 |   |   | $ | 16 |   |
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                     |   |                |   |   |              | December 31, 2009 |   |   |   |   |       |   |   |   |   |
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |   |   |   |   |   |   |
|                                                     |   | Less Than 12 Months |   |   | 12 Months or More |              |   | Total  |   |
|                                                     |   | Fair                |   |   | Unrealized        |              |   | Fair   |   |   | Unrealized |   |   | Fair |   |   | Unrealized |   |
|                                                     |   | Value               |   |   | Loss              |              |   | Value  |   |   | Loss       |   |   | Value |   |   | Loss |   |
|                                                     |   | (In thousands)      |   |
|                                                     |   |                |   |   |              |              |   |   |   |   |       |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Mortgage-backed securities                               |   | $                   | 5,294  |   |              | $                 | 30     |   |   | $      | 6,044      |   |   | $ | 172 |   |   | $ | 11,338 |   |   | $ | 202 |   |
| U.S. Government Agencies                                 |   |                | -      |   |              |              | -      |   |   |   | -          |   |   |   | - |   |   |   | - |   |   |   | - |   |
| Trust Preferred Securities                               |   |                | 347    |   |              |              | 3      |   |   |   | 433        |   |   |   | 17 |   |   |   | 780 |   |   |   | 20 |   |
|      Total temporarily impaired |   | $                   | 5,641  |   |              | $                 | 33     |   |   | $      | 6,477      |   |   | $ | 189 |   |   | $ | 12,118 |   |   | $ | 222 |   |

----

|                                 |   | Shares |    |   | WeightedAverageExercisePrice |   |   | WeightedAverageRemainingContrctualTerm (years) |   |   | IntrinsicValue |   |
|--------------------------------------|--------|--------|---------|--------|------------------------------|--------|--------|------------------------------------------------|--------|--------|----------------|--------|
|                                 |   |   |    |   |                         |   |   |                                           |   |   |           |   |
| Outstanding at January 1, 2010       |   |   | 152,250 |   |                         | $      | 10.42  |                                           |   |   |           |   |   |   |
| Granted                              |   |   | 16,000  |   |                         |   | 6.00   |                                           |   |   |           |   |   |   |
| Exercised                            |   |   | -       |   |                         |   | -      |                                           |   |   |           |   |   |   |
| Forfeited or expired                 |   |   | -       |   |                         |   | -      |                                           |   |   |           |   |   |   |
| Outstanding at June 30, 2010         |   |   | 168,250 |   |                         | $      | 10.00  |                                           |   |   | 5.1            |   |   |   | - |   |
|                                 |   |   |    |   |                         |   |   |                                           |   |   |           |   |   |   |   |   |
| Options exercisable at June 30, 2010 |   |   | 141,300 |   |                         | $      | 10.31  |                                           |   |   | 4.6            |   |   |   | - |   |
|                                 |   |   |    |   |                         |   |   |                                           |   |   |           |   |   |   |   |   |
| Vested and expected to vest          |   |   | 168,250 |   |                         | $      | 10.00  |                                           |   |   | 5.1            |   |   |   |   |   |

----

|                                                                                           |   | June 30, 2010 |   |
|------------------------------------------------------------------------------------------------|--------|---------------|--------|
|                                                                                           |   |          |   |
| Risk-free interest rate                                                                        |   |          | 3.70   | % |
| Expected option life                                                                           |   |          | 8.0    |   |
| Expected stock price volatility                                                                |   |          | 0.30   |   |
| Dividend yield                                                                                 |   |          | 0.00   | % |
| Weighted average fair value                                                                    |   |          |   |   |
|           of options granted during the year |   | $             | 2.03   |   |

|   | Level 1 – Quoted prices (unadjusted) for identical assets or liabilities in active markets that the entity has the ability to access as of the measurement date. |
|--------|------------------------------------------------------------------------------------------------------------------------------------------------------------------------|
|   | Level 2 – Significant other observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data. |
|--------|----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

|   | Level 3 – Significant unobservable inputs that reflect a company’s own assumptions about the assumptions that market participants would use in pricing an asset or liability. |
|--------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

----

|                                                             |   |     |          | Fair Value Measurements at |
|------------------------------------------------------------------|--------|----------|---------------|----------------------------|
|                                                             |   |     |          | June 30, 2010 Using:       |
|                                                             |   |     |          |                       |   | Significant |   |   |
|                                                             |   |     |          | Quoted Prices in           |   | Other |   | Significant |
|                                                             |   |     |          | Active Markets for         |   | Observable |   | Unobservable |
|                                                             |   | Carrying |          | Identical Assets           |   | Inputs |   | Inputs |
|                                                             |   | Value    |          | (Level 1)                  |   | (Level 2) |   | (Level 3) |
| (Dollars in thousands)                                           |   |     |          |                       |   |   |   |   |
| Financial Assets                                                 |   |     |          |                       |   |   |   |   |
| Investment securities available-for sale:                        |   |     |          |                       |   |   |   |   |
|    Mortgage-backed securities – residential |   | $        |   26,135 |                       |   |   | $ | 26,135 |   |   |
|    U.S. government agencies                       |   |     | 1,126         |                       |   |   |   | 1,126 |   |   |
|    Other securities                               |   |     | 1,332         |                       |   |   |   | 1,332 |   |   |
| Total available- for-sale                                        |   |     | 28,593        |                       |   |   |   | 28,593 |   |   |

|                                                             |   |     |          | Fair Value Measurements at |
|------------------------------------------------------------------|--------|----------|---------------|----------------------------|
|                                                             |   |     |          | December 31, 2009 Using:   |
|                                                             |   |     |          |                       |   | Significant |   |   |
|                                                             |   |     |          | Quoted Prices in           |   | Other |   | Significant |
|                                                             |   |     |          | Active Markets for         |   | Observable |   | Unobservable |
|                                                             |   | Carrying |          | Identical Assets           |   | Inputs |   | Inputs |
|                                                             |   | Value    |          | (Level 1)                  |   | (Level 2) |   | (Level 3) |
| (Dollars in thousands)                                           |   |     |          |                       |   |   |   |   |
| Financial Assets                                                 |   |     |          |                       |   |   |   |   |
| Investment securities available-for sale:                        |   |     |          |                       |   |   |   |   |
|    Mortgage-backed securities – residential |   | $        |   25,846 |                       |   |   | $ | 25,846 |   |   |
|    U.S. government agencies                       |   |     | 1,626         |                       |   |   |   | 1,626 |   |   |
|    Other securities                               |   |     | 1,284         |                       |   |   |   | 1,284 |   |   |
| Total available- for-sale                                        |   |     | 28,756        |                       |   |   |   | 28,756 |   |   |

----

|           |   |     |   |   | Fair Value Measurements |   |
|----------------|--------|----------|--------|--------|-------------------------|--------|
|           |   |     |   |   | (in thousands)          |   |
|           |   |     |   |   | at June 30, 2010 Using  |   |
|           |   |     |   |   | Identical               |   |   | Observable |   |   | Unobservable |   |
|           |   | Carrying |   |   | Assets                  |   |   | Inputs |   |   | Inputs |   |
|           |   | Value    |   |   | (Level 1)               |   |   | (Level 2) |   |   | (Level 3) |   |
| Assets:        |   |     |   |   |                    |   |   |   |   |   |   |   |
| Impaired Loans |   | $        | 229    |   |                    | $      | - |   |   | $ | - |   |   | $ | 229 |   |
| REO Property   |   |     | 149    |   |                    |   | - |   |   |   | - |   |   |   | 149 |   |

|         |   |     |   |   | Fair Value Measurements    |   |
|--------------|--------|----------|--------|--------|----------------------------|--------|
|         |   |     |   |   | (in thousands)             |   |
|         |   |     |   |   | at December 31, 2009 Using |   |
|         |   |     |   |   | Identical                  |   |   | Observable |   |   | Unobservable |   |
|         |   | Carrying |   |   | Assets                     |   |   | Inputs |   |   | Inputs |   |
|         |   | Value    |   |   | (Level 1)                  |   |   | (Level 2) |   |   | (Level 3) |   |
| Assets:      |   |     |   |   |                       |   |   |   |   |   |   |   |
| REO Property |   | $        | 149    |   |                       | $      | - |   |   | $ | - |   |   |   | 149 |   |

|                                            |   | June 30, |    |   | December 31, |
|-------------------------------------------------|--------|----------|---------|--------|--------------|
|                                            |   | 2010     |    |   | 2009         |
|                                            |   | Carrying |    |   | Fair         |   |   | Carrying |   |   | Fair |
|                                            |   | Amount   |    |   | Value        |   |   | Amount |   |   | Value |
| Financial assets                                |   |     |    |   |         |   |   |   |   |   |   |
| Cash and due from banks                         |   | $        | 14,504  |   |         | $ | 14,504 |   |   | $ | 9,785 |   |   | $ | 9,785 |
| Federal Funds sold and money market investments |   |     | 2,010   |   |         |   | 2,010 |   |   |   | 5,000 |   |   |   | 5,000 |
| Securities available for sale                   |   |     | 28,593  |   |         |   | 28,593 |   |   |   | 28,756 |   |   |   | 28,756 |
| Loans, net                                      |   |     | 111,496 |   |         |   | 112,433 |   |   |   | 105,659 |   |   |   | 106,337 |
| Federal Home Loan Bank stock                    |   |     | 580     |   |         |   | N/A |   |   |   | 573 |   |   |   | N/A |
| Federal Reserve Bank stock                      |   |     | 372     |   |         |   | N/A |   |   |   | 308 |   |   |   | N/A |
| Accrued interest receivable                     |   |     | 614     |   |         |   | 614 |   |   |   | 627 |   |   |   | 627 |
|                                            |   |     |    |   |         |   |   |   |   |   |   |   |   |   |   |
| Financial Liabilities                           |   |     |    |   |         |   |   |   |   |   |   |   |   |   |   |
| Deposits                                        |   |     | 139,933 |   |         |   | 141,436 |   |   |   | 135,352 |   |   |   | 136,610 |
| Federal Home Loan Bank advances                 |   |     | 8,020   |   |         |   | 8,202 |   |   |   | 8,508 |   |   |   | 8,605 |
| Other borrowings                                |   |     | 2,745   |   |         |   | 2,807 |   |   |   | 1,615 |   |   |   | 1,633 |
| Accrued interest payable                        |   |     | 136     |   |         |   | 136 |   |   |   | 151 |   |   |   | 151 |

----

----

----

----

|                                                  |   | At June 30,2010        |    |   | At December 31,2009 |   |
|-------------------------------------------------------|--------|------------------------|---------|--------|---------------------|--------|
|                                                  |   | Amount                 |    |   | Amount              |   |
|                                                  |   | (Dollars in thousands) |    |
|                                                  |   |                   |    |   |                |   |
| Real estate loans:                                    |   |                   |    |   |                |   |
|   One-to four-family                        |   |                   | 29,433  |   |                |   | 26,831 |   |
|   Commercial                                |   |                   | 36,819  |   |                |   | 39,261 |   |
|   Multi-family                              |   |                   | 10,579  |   |                |   | 9,416 |   |
|   Construction or development               |   |                   | 2,582   |   |                |   | 2,798 |   |
|   Home equity                               |   |                   | 8,821   |   |                |   | 7,964 |   |
|      Total real estate loans |   |                   | 88,234  |   |                |   | 86,270 |   |
|                                                  |   |                   |    |   |                |   |   |   |
| Other loans:                                          |   |                   |    |   |                |   |   |   |
|   Commercial business                       |   |                   | 24,165  |   |                |   | 20,080 |   |
|   Consumer                                  |   |                   | 276     |   |                |   | 548 |   |
|      Total other loans       |   |                   | 24,441  |   |                |   | 20,628 |   |
|                                                  |   |                   |    |   |                |   |   |   |
| Total loans                                           |   | $                      | 112,675 |   |                | $      | 106,898 |   |
|                                                  |   |                   |    |   |                |   |   |   |
| Less:                                                 |   |                   |    |   |                |   |   |   |
|   Deferred loan costs (fees) net            |   |                   | 565     |   |                |   | 585 |   |
|   Allowance for loan losses                 |   |                   | (1,744  | )      |                |   | (1,824 | ) |
|                                                  |   |                   |    |   |                |   |   |   |
| Total loans receivable, net                           |   | $                      | 111,496 |   |                | $      | 105,659 |   |

|                                                    |   | At June 30,            |   |   | At December 31, |   |
|---------------------------------------------------------|--------|------------------------|--------|--------|-----------------|--------|
|                                                    |   | 2010                   |   |   | 2009            |   |
|                                                    |   | (Dollars in thousands) |   |
| Non-accrual loans:                                      |   |                   |   |   |            |   |
| Real estate loans:                                      |   |                   |   |   |            |   |
|    One-to-four family                    |   | $                      | -      |   |            | $      | 472 |   |
|    Commercial                            |   |                   | 1,463  |   |            |   | 1,108 |   |
|    Multi-family                          |   |                   | -      |   |            |   | - |   |
|    Construction or development           |   |                   | 994    |   |            |   | 1,034 |   |
|    Home equity                           |   |                   | 75     |   |            |   | - |   |
| Total real estate loans                                 |   |                   | 2,532  |   |            |   | 2,614 |   |
|                                                    |   |                   |   |   |            |   |   |   |
| Other Loans:                                            |   |                   |   |   |            |   |   |   |
|    Commercial business                   |   |                   | 685    |   |            |   | 451 |   |
|    Consumer                              |   |                   | -      |   |            |   | - |   |
| Total non-performing loans                              |   | $                      | 3,217  |   |            | $      | 3,065 |   |
|    REO, net                              |   |                   | 149    |   |            |   | 149 |   |
| Total non-performing assets                             |   | $                      | 3,366  |   |            | $      | 3,214 |   |
|                                                    |   |                   |   |   |            |   |   |   |
| Ratios:                                                 |   |                   |   |   |            |   |   |   |
|    Non-performing loans to total loans   |   |                   | 2.84   | %      |            |   | 2.87 | % |
|    Non-performing loans to total assets  |   |                   | 1.97   | %      |            |   | 1.95 | % |
|    Non-performing assets to total assets |   |                   | 2.06   | %      |            |   | 2.04 | % |

----

|                                                               | Six Months Ended       |   |
|--------------------------------------------------------------------|------------------------|--------|
|                                                               | June 30,               |   |
|                                                               | 2010                   |   |   | 2009 |   |
|                                                               | (Dollars in thousands) |   |
| Balance at beginning of year                                       | $                      | 1,824  |   |   | $ | 862 |   |
| Charge-offs                                                        |                   |   |   |   |   |   |   |
|    Real estate mortgage loans                       |                   | (124   | ) |   |   | - |   |
|    Commercial loans and lines of credit             |                   | (94    | ) |   |   | (11 | ) |
|    Home Equity and consumer loans                   |                   | (2     | ) |   |   | - |   |
|    Construction loans                               |                   | (40    | ) |   |   |   |   |
|          Total charge-offs |                   | (260   | ) |   |   | (11 | ) |
|                                                               |                   |   |   |   |   |   |   |
| Recoveries                                                         |                   |   |   |   |   |   |   |
|    Real Estate mortgage loans                       |                   | -      |   |   |   | - |   |
|    Commercial loans and lines of credit             |                   | -      |   |   |   | - |   |
|    Home Equity and consumer loans                   |                   | 1      |   |   |   | - |   |
|    Construction loans                               |                   | -      |   |   |   | - |   |
|          Total recoveries  |                   | 1      |   |   |   | - |   |
|                                                               |                   |   |   |   |   |   |   |
| Provision for losses                                               |                   | 179    |   |   |   | 180 |   |
| Balance at end of period                                           | $                      | 1,744  |   |   | $ | 1,031 |   |
|                                                               |                   |   |   |   |   |   |   |
| Ratio of net charge-offs to average total loans                    |                   | 0.23   | % |   |   | 0.01 | % |
| Ratio of allowance for loan losses to toal loans                   |                   | 1.54   | % |   |   | 1.04 | % |

----

|                                                                                                     |   |           |    |   | For the Three Months Ended |   |   |              |   |
|----------------------------------------------------------------------------------------------------------|--------|----------------|---------|--------|----------------------------|--------|--------|-------------------|--------|
|                                                                                                     |   |  June 30, |    |   |  June 30,             |   |
|                                                                                                     |   | 2010           |    |   | 2009                       |   |
|                                                                                                     |   | AverageBalance |    |   | Interest                   |   |   | AverageYield/Cost |   |   | Average Balance |   |   | Interest  |   |   | AverageYield/Cost |   |
| Assets                                                                                                   |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |
| Interest-earning assets:                                                                                 |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |
| Loans                                                                                                    |   |           | 113,693 |   |                       | $      | 1,622  |              |   |   | 5.64 | % |   |   | 97,510 |   |   | $ | 1,397 |   |   |   | 5.73 | % |
| Fed Funds & other investments                                                                        |   |           | 10,832  |   |                       |   | 8      |              |   |   | 0.29 | % |   |   | 15,047 |   |   |   | 8 |   |   |   | 0.22 | % |
| Certificates of deposit                                                                                  |   |           | 2,947   |   |                       |   | 18     |              |   |   | 2.45 | % |   |   | 1,696 |   |   |   | 11 |   |   |   | 2.55 | % |
| FRB & FHLB stock                                                                                     |   |           | 921     |   |                       |   | 11     |              |   |   | 4.78 | % |   |   | 891 |   |   |   | 12 |   |   |   | 5.26 | % |
| Securities                                                                                               |   |           | 31,031  |   |                       |   | 317    |              |   |   | 4.09 | % |   |   | 32,940 |   |   |   | 406 |   |   |   | 4.91 | % |
| Total interest-earning assets                                                                            |   | $              | 159,424 |   |                       | $      | 1,976  |              |   |   | 4.90 | % |   | $ | 148,084 |   |   | $ | 1,834 |   |   |   | 4.95 | % |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Allowance for loan losses                                                                                |   |           | (1,831  | )      |                       |   |   |              |   |   |   |   |   |   | (959 | ) |   |   |   |   |   |   |   |   |
| Cash & Due from banks                                                                                |   |           | 1,885   |   |                       |   |   |              |   |   |   |   |   |   | 1,848 |   |   |   |   |   |   |   |   |   |
| Other Non-interest earning assets                                                                        |   |           | 3,276   |   |                       |   |   |              |   |   |   |   |   |   | 2,171 |   |   |   |   |   |   |   |   |   |
| Total assets                                                                                             |   | $              | 162,754 |   |                       |   |   |              |   |   |   |   |   | $ | 151,144 |   |   |   |   |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Liabilities and Stockholders' Equity                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest-bearing liabilities:                                                                            |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| NOW accounts                                                                                             |   | $              | 6,547   |   |                       | $      | 17     |              |   |   | 1.04 | % |   | $ | 3,808 |   |   | $ | 4 |   |   |   | 0.45 | % |
| Money Market accounts                                                                                    |   |           | 36,858  |   |                       |   | 107    |              |   |   | 1.16 | % |   |   | 36,052 |   |   |   | 152 |   |   |   | 1.68 | % |
| Regular savings accounts                                                                                 |   |           | 11,405  |   |                       |   | 29     |              |   |   | 1.02 | % |   |   | 11,557 |   |   |   | 39 |   |   |   | 1.34 | % |
| Certficates of Deposit                                                                                   |   |           | 70,835  |   |                       |   | 484    |              |   |   | 2.74 | % |   |   | 66,152 |   |   |   | 560 |   |   |   | 3.37 | % |
| Total interest-bearing deposits                                                                          |   | $              | 125,645 |   |                       |   | 637    |              |   |   | 2.03 | % |   | $ | 117,569 |   |   |   | 755 |   |   |   | 2.56 | % |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Borrowings                                                                                               |   |           | 10,820  |   |                       |   | 117    |              |   |   | 4.34 | % |   |   | 9,067 |   |   |   | 84 |   |   |   | 3.63 | % |
| Total interest-bearing liabilities                                                                       |   | $              | 136,465 |   |                       | $      | 754    |              |   |   | 2.22 | % |   | $ | 126,636 |   |   | $ | 839 |   |   |   | 2.64 | % |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Non-interest-bearing liabilities                                                                         |   |           | 16,295  |   |                       |   |   |              |   |   |   |   |   |   | 14,839 |   |   |   |   |   |   |   |   |   |
| Total liabilities                                                                                        |   |           | 152,760 |   |                       |   |   |              |   |   |   |   |   |   | 141,475 |   |   |   |   |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Stockholders' equity                                                                                     |   |           | 9,994   |   |                       |   |   |              |   |   |   |   |   |   | 9,669 |   |   |   |   |   |   |   |   |   |
| Total liabilities and stockholders' equity                                                               |   | $              | 162,754 |   |                       |   |   |              |   |   |   |   |   | $ | 151,144 |   |   |   |   |   |   |   |   |   |
| Net interest income                                                                                      |   |           |    |   |                       | $      | 1,222  |              |   |   |   |   |   |   |   |   |   | $ | 995 |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                       |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average interest rate spread (1)                                                                         |   |           |    |   |                       |   |   |              |   |   | 2.69 | % |   |   |   |   |   |   |   |   |   |   | 2.31 | % |
| Net interest margin (2)                                                                                  |   |           |    |   |                       |   |   |              |   |   | 3.07 | % |   |   |   |   |   |   |   |   |   |   | 2.69 | % |
| Net interest-earning assets (3)                                                                          |   | $              | 22,959  |   |                       |   |   |              |   |   |   |   |   | $ | 21,448 |   |   |   |   |   |   |   |   |   |
| Ratio of average interest-earning assets     to average interest-bearing liabilities |   |           |    |   |                       |   |   |              |   |   | 116.82 | % |   |   |   |   |   |   |   |   |   |   | 116.94 | % |

----

|                                                                                                     |   |      |    |   |   For the Six Months Ended |   |   |              |   |
|----------------------------------------------------------------------------------------------------------|--------|----------------|---------|--------|---------------------------------|--------|--------|-------------------|--------|
|                                                                                                     |   | June 30,       |    |   | June 30,                        |   |
|                                                                                                     |   | 2010           |    |   | 2009                            |   |
|                                                                                                     |   | AverageBalance |    |   | Interest                        |   |   | AverageYield/Cost |   |   | AverageBalance |   |   | Interest |   |   | AverageYield/Cost |   |
| Assets                                                                                                   |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |
| Interest-earning assets:                                                                                 |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |
| Loans                                                                                                    |   |           | 111,556 |   |                            | $      | 3,186  |              |   |   | 5.68 | % |   |   | 97,042 |   |   | $ | 2,762 |   |   |   | 5.69 | % |
| Fed Funds & other investments                                                                        |   |           | 11,143  |   |                            |   | 19     |              |   |   | 0.34 | % |   |   | 12,622 |   |   |   | 15 |   |   |   | 0.24 | % |
| Certificates of deposit                                                                                  |   |           | 3,179   |   |                            |   | 35     |              |   |   | 2.22 | % |   |   | 2,665 |   |   |   | 40 |   |   |   | 2.99 | % |
| FRB & FHLB stock                                                                                     |   |           | 910     |   |                            |   | 25     |              |   |   | 5.49 | % |   |   | 855 |   |   |   | 21 |   |   |   | 4.91 | % |
| Securities                                                                                               |   |           | 31,153  |   |                            |   | 648    |              |   |   | 4.16 | % |   |   | 31,678 |   |   |   | 790 |   |   |   | 4.99 | % |
| Total interest-earning assets                                                                            |   | $              | 157,941 |   |                            | $      | 3,913  |              |   |   | 4.93 | % |   | $ | 144,862 |   |   | $ | 3,628 |   |   |   | 5.01 | % |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Allowance for loan losses                                                                                |   |           | (1,670  | )      |                            |   |   |              |   |   |   |   |   |   | (921 | ) |   |   |   |   |   |   |   |   |
| Cash & Due from banks                                                                                |   |           | 1,574   |   |                            |   |   |              |   |   |   |   |   |   | 1,857 |   |   |   |   |   |   |   |   |   |
| Other Non-interest earning assets                                                                        |   |           | 3,256   |   |                            |   |   |              |   |   |   |   |   |   | 2,283 |   |   |   |   |   |   |   |   |   |
| Total assets                                                                                             |   | $              | 161,101 |   |                            |   |   |              |   |   |   |   |   | $ | 148,081 |   |   |   |   |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Liabilities and Stockholders' Equity                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Interest-bearing liabilities:                                                                            |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| NOW accounts                                                                                             |   | $              | 6,338   |   |                            | $      | 24     |              |   |   | 0.76 | % |   | $ | 3,120 |   |   | $ | 7 |   |   |   | 0.45 | % |
| Money Market accounts                                                                                    |   |           | 36,914  |   |                            |   | 220    |              |   |   | 1.20 | % |   |   | 32,856 |   |   |   | 319 |   |   |   | 1.94 | % |
| Regular savings accounts                                                                                 |   |           | 10,657  |   |                            |   | 55     |              |   |   | 1.04 | % |   |   | 11,925 |   |   |   | 95 |   |   |   | 1.60 | % |
| Certficates of Deposit                                                                                   |   |           | 71,052  |   |                            |   | 980    |              |   |   | 2.78 | % |   |   | 67,055 |   |   |   | 1,184 |   |   |   | 3.53 | % |
| Total interest-bearing deposits                                                                          |   | $              | 124,961 |   |                            |   | 1,279  |              |   |   | 2.06 | % |   | $ | 114,956 |   |   |   | 1,605 |   |   |   | 2.79 | % |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Borrowings                                                                                               |   |           | 10,444  |   |                            |   | 213    |              |   |   | 4.11 | % |   |   | 9,186 |   |   |   | 172 |   |   |   | 3.68 | % |
| Total interest-bearing liabilities                                                                       |   | $              | 135,405 |   |                            | $      | 1,492  |              |   |   | 2.22 | % |   | $ | 124,142 |   |   | $ | 1,777 |   |   |   | 2.86 | % |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Non-interest-bearing liabilities                                                                         |   |           | 16,004  |   |                            |   |   |              |   |   |   |   |   |   | 14,286 |   |   |   |   |   |   |   |   |   |
| Total liabilities                                                                                        |   |           | 151,409 |   |                            |   |   |              |   |   |   |   |   |   | 138,428 |   |   |   |   |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Stockholders' equity                                                                                     |   |           | 9,692   |   |                            |   |   |              |   |   |   |   |   |   | 9,652 |   |   |   |   |   |   |   |   |   |
| Total liabilities and stockholders' equity                                                               |   | $              | 161,101 |   |                            |   |   |              |   |   |   |   |   | $ | 148,081 |   |   |   |   |   |   |   |   |   |
| Net interest income                                                                                      |   |           |    |   |                            | $      | 2,421  |              |   |   |   |   |   |   |   |   |   | $ | 1,851 |   |   |   |   |   |
|                                                                                                     |   |           |    |   |                            |   |   |              |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |   |
| Average interest rate spread (1)                                                                         |   |           |    |   |                            |   |   |              |   |   | 2.71 | % |   |   |   |   |   |   |   |   |   |   | 2.15 | % |
| Net interest margin (2)                                                                                  |   |           |    |   |                            |   |   |              |   |   | 3.07 | % |   |   |   |   |   |   |   |   |   |   | 2.56 | % |
| Net interest-earning assets (3)                                                                          |   | $              | 22,536  |   |                            |   |   |              |   |   |   |   |   | $ | 20,720 |   |   |   |   |   |   |   |   |   |
| Ratio of average interest-earning assets     to average interest-bearing liabilities |   |           |    |   |                            |   |   |              |   |   | 116.64 | % |   |   |   |   |   |   |   |   |   |   | 116.69 | % |

----

| (1)   | Average interest rate spread represents the difference between the yield on average interest-earning assets and the cost of average interest-bearing liabilities. |
|-----------------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| (2)   | Net interest margin represents net interest income divided by average total interest-earning assets. |
|-----------------|------------------------------------------------------------------------------------------------------|

| (3)   | Net interest-earning assets represents total interest-earning assets less total interest-bearing liabilities. |
|-----------------|---------------------------------------------------------------------------------------------------------------|

----

----

----

----

----

| ·   | Centralize responsibility for consumer financial protection by creating a new agency. |
|--------------------|---------------------------------------------------------------------------------------|

| ·   | Apply the same leverage and risk-based capital requirements that currently apply to insured depository institutions to bank holding companies. |
|--------------------|------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Require the FDIC to adjust capital timing requirements so that the amount of capital required to be maintained increases in times of economic expansion and decreases in times of economic contraction. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Change the assessment base for federal deposit insurance from the amount of insured deposits to consolidated assets less tangible capital. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Implement corporate governance revisions, including with regard to executive compensation and proxy access by shareholders, that apply to all public companies, not just financial institutions. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Make permanent the $250 thousand limit for federal deposit insurance and increase the cash limit of Securities Investor Protection Corporation protection from $100 thousand to $250 thousand, and provide unlimited federal deposit insurance until January 1, 2013, for non-interest bearing demand transaction accounts at all insured depository institutions. |
|--------------------|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Repeal the federal prohibitions on the payment of interest on demand deposits, thereby permitting depository institutions to pay interest on business transaction and other accounts. |
|--------------------|---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ·   | Increase the authority of the Federal Reserve. |
|--------------------|------------------------------------------------|

----

----

| Exhibit Number | Document                                                                                            | Reference toPrevious Filing,If Applicable |
|----------------|-----------------------------------------------------------------------------------------------------|-------------------------------------------|
|           |                                                                                                |                                      |
| 3(1)           | Articles of Incorporation                                                                           | *                                         |
|           |                                                                                                |                                      |
| 3(2)           | Amended and Restated Bylaws                                                                         | *                                         |
|           |                                                                                                |                                      |
| 4              | Form of Stock Certificate                                                                           | **                                        |
|           |                                                                                                |                                      |
| 10.1           | Employment Agreement between ES Bancshares, Inc. and Anthony P. Costa, dated December 29, 2008      | ***                                       |
|           |                                                                                                |                                      |
| 10.2           | Employment Agreement between Empire State Bank, N.A. and Anthony P. Costa, dated December 29, 2008  | ***                                       |
|           |                                                                                                |                                      |
| 10.3           | Employment Agreement between ES Bancshares, Inc. and Philip Guarnieri, dated December 29, 2008      | ***                                       |
|           |                                                                                                |                                      |
| 10.4           | Employment Agreement between Empire State Bank, N.A. and Philip Guarnieri, dated December 29, 2008  | ***                                       |
|           |                                                                                                |                                      |
| 10.7           | Employment Agreement between ES Bancshares, Inc. and Joseph L. Macchia, dated December 29, 2008.    | ***                                       |
|           |                                                                                                |                                      |
| 10.8           | Employment Agreement between Empire State Bank, N.A. and Joseph L. Macchia, dated December 29, 2008 | ***                                       |
|           |                                                                                                |                                      |
| 10.9           | Empire State Bank, N.A. 2004 Stock Option Plan                                                      | **                                        |
|           |                                                                                                |                                      |
| 10.10          | Empire State Bank, N.A. 2004 Stock Option Plan Stock Option Agreement- Employee                     | ****                                      |

----

| 10.11  | Empire State Bank, N.A. 2004 Stock Option Plan Stock Option Agreement- Outside Directors                                                                                      | ****   |
|--------|-------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|--------|
|   |                                                                                                                                                                          |   |
| 23     | Consent of Crowe Horwath LLP                                                                                                                                                  |   |
|   |                                                                                                                                                                          |   |
| 31.1   | Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                            |   |
|   |                                                                                                                                                                          |   |
| 31.2   | Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002                                                                            |   |
|   |                                                                                                                                                                          |   |
| 32     | Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 |   |
|   |                                                                                                                                                                          |   |
| 32.1   | Employment Agreement between ES Bancshares, Inc. and Thomas Sperzel, dated March 31, 2010.                                                                                    | *****  |
|   |                                                                                                                                                                          |   |
| 32.2   | Employment Agreement between Empire State Bank, N.A.. and Thomas Sperzel, dated March 31, 2010.                                                                               | *****  |

----

| * | Incorporated by reference to the Company’s Quarterly Report of Form 10-QSB for the period ended September 30, 2006 filed with the SEC on November 14, 2006. |
|---|-------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| ** | Incorporated by reference to the Company’s Registration Statement on Form S-4 filed on April 14, 2006 and subsequently amended on April 18, 2006, May 1, 2006, May 16, 2006, and May 23, 2006 and a post-effective amendment filed on June 9, 2006. |
|----|-----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------|

| *** | Incorporated by reference to the Company Current Report on Form 8-K filed with the SEC on January 5, 2009. |
|-----|------------------------------------------------------------------------------------------------------------|

| **** | Incorporated by reference to the Company’s Annual Report of Form 10-KSB for the year ended December 31, 2007 filed with the SEC on March 31, 2008. |
|------|----------------------------------------------------------------------------------------------------------------------------------------------------------|

| ***** | Incorporated by reference to the Company Current Report on Form 8-K filed with the SEC on April 28, 2010. |
|-------|-----------------------------------------------------------------------------------------------------------|

----

|                             | ES Bancshares, Inc. |                                                     |
|----------------------------------|---------------------|----------------------------------------------------------|
|                             |                |                                                     |   |
| Date:  August 12, 2010 | By:                 | /s/ Philip Guarnieri                                |   |
|                             |                | Philip GuarnieriPresident and Co-Chief Executive Officer |   |

| Date:  August 12, 2010 | By:    | /s/ Thomas Sperzel                                                |   |
|----------------------------------|--------|------------------------------------------------------------------------|--------|
|                             |   | Thomas Sperzel  Senior Vice President and Chief Financial Officer |   |