<PAGE>

                UNITED STATES SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-QSB

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

                       FOR THE QUARTER ENDED JUNE 30, 2007

                        COMMISSION FILE NUMBER 333-135107

                               LOTUS BANCORP, INC
             (Exact name of registrant as specified in its charter)

<TABLE>
<S>                                                          <C>
           MICHIGAN                                               20-2377468
(State or other jurisdiction of                                 (IRS Employer
 incorporation or organization)                              Identification No.)
</TABLE>

                    45650 GRAND RIVER AVENUE, NOVI, MI 48374
          (Address of principal executive offices, including zip code)

                                 (248) 735-1000
              (Registrant's telephone number, including area code)

Check whether the issuer (1) filed all reports required to be filed by Section
13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter
period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days. Yes [X] No [ ]

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

The number of shares outstanding of the Issuer's Common Stock, $0.01 par value,
as of August 14, 2007 was 1,389,965 shares.

Transitional Small Business Filer Format: Yes [ ] No [X]

<PAGE>

                                      INDEX

<TABLE>
<S>                                                                          <C>
PART I  FINANCIAL INFORMATION                                                  3

        ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS                              3
        ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OR PLAN OF OPERATION     13
        ITEM 3. CONTROLS AND PROCEDURES                                       16

PART II OTHER INFORMATION                                                     17

        ITEM 1. LEGAL PROCEEDINGS                                             17
        ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS   17
        ITEM 3. DEFAULTS UPON SENIOR SECURITIES                               18
        ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS           18
        ITEM 5. OTHER INFORMATION                                             18
        ITEM 6. EXHIBITS                                                      19
</TABLE>

Certification Pursuant to Rule 13a - 15(e) and 15(d) - 15(e)
Certification Pursuant to Rule 13a - 15(e) and 15(d) - 15(e)
Certification Pursuant to Rule 13a - 14(b) and 15(d) - 14(b)


                                        2

<PAGE>

                         PART 1 - FINANCIAL INFORMATION

ITEM 1. CONSOLIDATED FINANCIAL STATEMENTS.

                               LOTUS BANCORP, INC.
                                 AND SUBSIDIARY
                           CONSOLIDATED BALANCE SHEETS

                                     ASSETS

<TABLE>
<CAPTION>
                                                     June 30, 2007
                                                      (unaudited)    December 31, 2006
                                                     -------------   -----------------
<S>                                                  <C>             <C>
Cash and cash equivalents
   Cash and due from banks                            $   334,292        $    6,422
   Federal funds sold                                  12,109,002                --
                                                      -----------        ----------
      Total cash and cash equivalents                  12,443,294             6,422
Loans - net                                             2,133,892                --
Property & equipment, net of depreciation (Note 3)      1,252,062         1,078,326
Deferred income tax benefit                                 7,700             7,700
Deferred offering costs (Note 1)                                0           200,803
Accrued interest receivable and other assets               74,444           106,219
                                                      -----------        ----------
      Total Assets                                    $15,911,392        $1,399,470
                                                      ===========        ==========
</TABLE>

                 LIABILITIES AND SHAREHOLDERS' EQUITY (DEFICIT)

<TABLE>
<CAPTION>
                                                          June 30, 2007
                                                           (unaudited)    December 31, 2006
                                                          -------------   -----------------
<S>                                                       <C>             <C>
Deposits
   Non-interest bearing                                    $   555,997       $       --
   Interest bearing                                          3,122,039               --
                                                           -----------       ----------
      Total Deposits                                         3,678,036               --
Note Payable (Note 4)                                               --        1,856,775
Advances from organizers (Note 5)                                   --          189,990
Federal income taxes payable                                        --            7,700
Accrued interest payable and other liabilities (Note 6)         16,905           30,339
                                                           -----------       ----------
      Total Liabilities                                      3,694,941        2,084,804
                                                           -----------       ----------
Shareholders' Equity (Deficit)
   Common Stock, $0.01 par value
      Authorized -8,000,000 shares at
         June 30, 2007 and
         At December 31, 2006
      Issued and outstanding - 1,381,205
         shares at June 30, 2007 and 1 share
         At December 31, 2006                                   13,812               --
Paid in capital                                             13,177,110               10
Paid in capital - warrants (Note 13)                           133,715               --
Accumulated deficit                                         (1,108,186)        (685,344)
                                                           -----------       ----------
   Total Shareholders' Equity (deficit)                     12,216,451         (685,334)
                                                           -----------       ----------
   Total Liabilities and Shareholders'
      Equity (deficit)                                     $15,911,392       $1,399,470
                                                           ===========       ==========
</TABLE>

See Notes to Financial Statements


                                        3
<PAGE>

                               LOTUS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENT OF OPERATIONS
                                   (unaudited)

<TABLE>
<CAPTION>
                                           Three Months Ended        Six Months Ended
                                                 June 30                 June 30
                                         ----------------------   ---------------------
                                            2007         2006        2007        2006
                                         ----------   ---------   ---------   ---------
<S>                                      <C>          <C>         <C>         <C>
Interest income:
Loans receivable, including fees         $   23,821   $      --   $  23,821   $      --
Federal funds sold                          174,116          --     323,047          --
                                         ----------   ---------   ---------   ---------
   Total interest income                    197,937          --     346,868          --
                                         ----------   ---------   ---------   ---------
Interest Expense:
Deposits                                     28,773          --      31,472          --
Other                                            --       5,000      21,675       5,000
                                         ----------   ---------   ---------   ---------
   Total interest expense                    28,773       5,000      53,147       5,000
                                         ----------   ---------   ---------   ---------
Net interest income                         169,164      (5,000)    293,721      (5,000)
                                         ----------   ---------   ---------   ---------
   Provision for loan losses                 27,000          --      27,000          --
                                         ----------   ---------   ---------   ---------
   Net interest income after provision      142,164      (5,000)    266,721      (5,000)
                                         ----------   ---------   ---------   ---------
Non-interest income:
Service charges and fees                        976          --         985          --
                                         ----------   ---------   ---------   ---------
   Total non-interest income                    976          --         985          --
                                         ----------   ---------   ---------   ---------
Non-interest expense:

Compensation and employee benefits          176,165          --     374,552          --
Occupancy and equipment                      49,634       2,829      77,087       3,579
Professional fees                            46,171      50,530      77,419     107,782
Advertising and promotion                    35,915       5,324      50,478       5,562
Other                                        73,840      41,408     111,012      71,865
                                         ----------   ---------   ---------   ---------
   Total non-interest expense               381,725     100,091     690,548     188,788
                                         ----------   ---------   ---------   ---------
Loss before income tax expense             (238,585)   (105,091)   (422,842)   (193,788)
   Income tax expense                            --          --          --          --
                                         ----------   ---------   ---------   ---------
Net Loss                                 $ (238,585)  $(105,091)  $(422,842)  $(193,788)
                                         ==========   =========   =========   =========
Basic and Diluted Loss Per Share         $     (.18)  $(105,091)  $    (.46)  $(193,788)
                                         ==========   =========   =========   =========
Weighted Average Shares                   1,354,935           1     918,048           1
</TABLE>

                        See Notes to Financial Statements


                                       4

<PAGE>

                               LOTUS BANCORP, INC.
                                 AND SUBSIDIARY
            CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY (DEFICIT)
                                   (unaudited)

<TABLE>
<CAPTION>
                                                        Paid In
                                 Common     Paid In     Capital    Accumulated
                                 Stock      Capital     Warrants     Deficit        Total
                                -------   -----------   --------   -----------   -----------
<S>                             <C>       <C>           <C>         <C>          <C>
Balance December 31, 2006       $    --   $        10   $     --   $  (685,344)  $  (685,334)
Issuance of  1,381,204 Shares
   Common Stock                  13,812    13,798,228         --            --    13,812,040
Deferred offering costs                      (487,413)                              (487,413)
Warrants                                     (133,715)   133,715            --            --
Net loss                                                              (422,842)     (422,842)
                                -------   -----------   --------   -----------   -----------
Balance June 30, 2007           $13,812   $13,177,110   $133,715   $(1,108,186)  $12,216,451
                                =======   ===========   ========   ===========   ===========
</TABLE>

                        See Notes to Financial Statements


                                        5

<PAGE>

                               LOTUS BANCORP, INC.
                                 AND SUBSIDIARY
                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                          Six Months Ended
                                                   -----------------------------
                                                   June 30, 2007   June 30, 2006
                                                   -------------   -------------
<S>                                                <C>             <C>
CASH FLOWS FROM OPERATING ACTIVITIES
   Adjustments to reconcile actual loss
      to net cash from operating activities:
      Net loss                                      $  (422,842)     $(193,788)
      Depreciation                                       47,726            461
      Provision for loan losses                          27,000             --
      Decrease in other assets                           31,775             --
      Decrease in other liabilities                     (13,434)        (3,109)
      Decrease in federal income taxes payable           (7,700)            --
                                                    -----------      ---------
         Net cash used in operating activities         (337,475)      (196,436)
                                                    -----------      ---------
CASH FLOWS FROM INVESTING ACTIVITIES
      Net increase in loans                          (2,160,892)            --
      Purchase of equipment                            (183,914)        (2,853)
      Building development costs                        (37,548)            --
      (Increase) in deposit                                            (30,000)
                                                    -----------      ---------
         Net cash used in investing activities       (2,382,354)       (32,853)
                                                    -----------      ---------
CASH FLOWS FROM FINANCING ACTIVITIES
      Decrease in deferred offering costs              (286,610)            --
      Increase in deposits                            3,678,036             --
      Advances (payments) on line of credit          (1,856,775)       135,422
      Issuance of common stock and warrants          13,702,050             --
      Decrease in advances from organizers              (80,000)            --
                                                    -----------      ---------
         Net cash provided by financing
            activities                               15,156,701        135,422
                                                    -----------      ---------
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS     12,436,872        (93,867)

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD          6,422         93,867
                                                    -----------      ---------
CASH AND CASH EQUIVALENTS AT END OF PERIOD          $12,443,294      $       0
                                                    ===========      =========
Supplemental Disclosure of Non-Cash Financing
   Activity:
      Conversion of advances from organizers
         into shares of common stock                $   109.990      $      --
</TABLE>

                        See Notes to Financial Statements


                                        6
<PAGE>

                               LOTUS BANCORP, INC.
                                 AND SUBSIDIARY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

ORGANIZATION - Lotus Bancorp, Inc. (the "Company") was incorporated as De Novo
Holdings, Inc. on October 27, 2004 for the purpose of becoming a bank holding
company under the Bank Holding Company Act of 1956, as amended. The Company
subsequently changed its name to Lotus Bancorp, Inc. The Company received the
required regulatory approvals to purchase the common stock of Lotus Bank (the
"Bank") on February 2, 2007. The Company withdrew common stock subscription
funds totaling $12,582,050 from its escrow account on February 27, 2007 and
capitalized the Bank with $10,500,000 on that same date. The bank commenced
operations on February 28, 2007. The Company completed the public offering of
its common stock on June 30, 2007. The Company raised a total of $13,899,650 in
capital. As of August 14, 2007, there were 1,389,965 shares of the Company's
common stock issued and outstanding.

BASIS OF FINANCIAL STATEMENT PRESENTATION - The accompanying unaudited
consolidated interim financial statements have been prepared in conformity with
accounting principles generally accepted in the United States of America and
with the instructions to Form 10-Q. Accordingly, certain information and
disclosures required by the accounting principles generally accepted in the
United States of America for complete financial statements are not included
herein. The interim financial statements of Lotus Bancorp, Inc. should be read
in conjunction with the financial statements of Lotus Bancorp, Inc. and the
notes thereto included in the Company's annual report on Form 10-K for the year
ended December 31, 2006.

All adjustments, consisting of normal recurring adjustments, which in the
opinion of management are necessary for a fair presentation of the results of
operations and cash flows, have been made. The results of operations for the six
months ended June 30, 2007 are not necessarily indicative of the results that
may be expected for the year ended December 31, 2007.

PRINCIPLES OF CONSOLIDATION - The accompanying consolidated financial statements
include accounts of Lotus Bancorp, Inc. and its wholly-owned subsidiary, Lotus
Bank (collectively "the Company"). All significant intercompany accounts and
transactions have been eliminated.

USE OF ESTIMATES - The preparation of financial statements in conformity with
accounting principles generally accepted in the United States of America
requires management to make estimates and assumptions that affect the amounts
reported in the financial statements and accompanying notes. Actual results
could differ from those estimates and assumptions.

CASH AND CASH EQUIVALENTS - Cash and cash equivalents are comprised of highly
liquid investments with purchase maturities of three months or less. Cash
equivalents are carried at cost, which approximates fair value. At times bank
balances may be in excess of insured limits. Management has deemed this a normal
business risk.

PROPERTY AND EQUIPMENT - Equipment is stated at cost. Depreciation is computed
for financial reporting purposes using the straight-line method over the useful
life of the assets.

ORGANIZATION AND PRE-OPENING COSTS - Organization and pre-opening costs
represent incorporation costs, legal, accounting, consultant and other
professional fees and costs relating to the organization. The organization and
pre-opening costs totaled approximately $790,000 through the commencement of
operations, and were charged to expense as incurred.

DEFERRED OFFERING COSTS - Direct costs relating to the offering of common stock
totaled approximately $489,000 through June 30, 2007, and were capitalized and
netted against the offering proceeds.

INCOME TAXES - Deferred income tax assets and liabilities are determined using
the liability (or balance sheet) method. Under this method, the net deferred tax
asset or liability is determined based on the tax effect of the various
temporary differences between the book value and tax basis of the various
balance sheet assets and liabilities, and requires the current recognition of
changes in tax rates and laws. Valuation allowances are established, when
necessary, to reduce deferred tax assets to the amount expected to be realized.

EARNINGS PER SHARE - Basic earnings per share excluding dilution have been
computed by dividing net earnings by the weighted-average number of common
shares outstanding for the period. Diluted earnings per share are computed using
the


                                       7

<PAGE>

treasury stock method for outstanding stock warrants as of June 30, 2007 but
were not included in the computation of diluted loss per share because the
shares would be anti-dilutive.

RECENT ACCOUNTING PRONOUNCEMENTS - Financial Accounting Standards Board's
("FASB") Financial Interpretation No. 48, "Accounting for Uncertainty in Income
Taxes")("FIN 48"), was issued on July 13, 2006. FIN 48 clarifies the accounting
for uncertainty in income taxes recognized in the financial statements in
accordance with SFAS No. 109, "Accounting for Income Taxes." This interpretation
provides guidance on the financial statement recognition and measurement of a
tax position taken or expected to be taken in a tax return. Further, FIN 48
provides guidance on de-recognition, classification, interest and penalties,
accounting in interim periods, disclosures and transition. This interpretation
is effective for fiscal years beginning after December 15, 2006. The Company is
not aware of any tax position recognized in the financial statements that is
subject to tax law under varied interpretation and which might not be upheld if
examined and ruled upon by a taxing authority.

In September 2006, the FASB issued Statement of Financial Accounting Standards
No. 157, "Fair Value Measurements" ("FASB 157"). FASB 157 enhances existing
guidance for measuring assets and liabilities using fair value. Prior to the
issuance of FASB 157, guidance for applying fair value was incorporated in
several accounting pronouncements. FASB 157 provides a single definition of fair
value, together with a framework for measuring it, and requires additional
disclosure about the use of fair value to measure assets and liabilities. FASB
157 also emphasizes that fair value is a market-based measurement, not an
entity-specific measurement, and sets out a fair value hierarchy with the
highest priority being quoted prices in active markets. Under FASB 157, fair
value measurements are disclosed by level within the hierarchy. While FASB 157
does not add any new fair value measurements, it does change current practice.
Changes to practice include: (1) a requirement for an entity to include its own
credit standing in the measurement of its liabilities; (2) a modification of the
transaction price presumption; (3) a prohibition on the use of block discounts
when valuing large blocks of securities for broker-dealers and investment
companies; and (4) a requirement to adjust the value of restricted stock for the
effect of the restriction even if the restriction lapses within one year. FASB
157 is effective for fiscal years beginning after November 15, 2007, and interim
periods within those fiscal years. The Company has not determined the impact of
adopting FASB 157 on its financial statements.

In September 2006, the FASB issued Statement of Financial Accounting Standards
No. 158, "Employers' Accounting for Defined Benefit Pension and Other
Postretirement Plans," (:FASB 158"), which amends FASB 87 and FASB 106 to
require recognition of the overfunded or underfunded status of pension and other
postretirement benefit plans on the balance sheet. Under FASB 158, gains and
losses, prior to service costs and credits, and any remaining transition amounts
under FASB 87 and FASB 106 that have not yet been recognized through net
periodic benefit cost will be recognized in accumulated other comprehensive
income, net of tax effects, until they are amortized as a component of net
periodic cost. The measurement date (the date at which the benefit obligation
and plan assets are measured) is required to be the company's fiscal year end.
FASB 158 is effective for publicly-held companies for fiscal years ending after
December 15, 2006, except for the measurement date provisions, which are
effective for fiscal years ending after December 15, 2008. This FASB is not
applicable to the Company because they do not have defined benefit pension or
other postretirement plans.

In February 2007, the FASB issued Statement of Financial Accounting Standards
No. 159, "The Fair Value Option for Financial Assets and Financial Liabilities,"
("FASB 159"). This statement permits entities to choose to measure many
financial instruments and certain other items at fair value. An entity shall
report unrealized gains and losses on items for which the fair value option has
been elected in earnings at each subsequent reporting date. The statement is
effective as of the beginning of an entity's first fiscal year that begins after
November 15, 2007. Early adoption is permitted as of the beginning of a fiscal
year that begins on or after November 15, 2007, provided the entity also elects
to apply the provisions of FASB 157. The Company is continuing to evaluate the
impact of this statement.


                                       8

<PAGE>

NOTE 2 - STANDBY LETTERS OF CREDIT AND FINANCIAL GUARANTEES

The bank is a party to credit-related financial instruments with off-balance
sheet risk in the normal course of business to meet the financing needs of its
customers. These financial instruments include commitments to extend credit,
standby letters of credit, and undisbursed lines of credit. Such commitments
involve, to varying degrees, elements of credit and interest rate risk in excess
of the amount recognized in the consolidated balance sheet.

The Bank's exposure to credit loss is represented by the contractual amount of
these commitments. The Bank follows the same credit policies in making
commitments as it does for on-balance sheet instruments.

The total contractual amounts of commitments to extend credit, standby letters
of credit, and undisbursed lines of credit as of June 20, 2007 and December 31,
2006 are shown below:

<TABLE>
<CAPTION>
                               June 30, 2007   December 31, 2006
                               -------------   -----------------
<S>                            <C>             <C>
Commitments to extend credit    $ 9,199,800           $--
Standby letters of credit         1,500,000            --
Undisbursed lines of credit       6,805,995            --
                                -----------           ---
Total                           $17,505,795           $--
                                -----------           ---
</TABLE>

NOTE 3 - PROPERTY AND EQUIPMENT

Property and equipment consist of the following:

<TABLE>
<CAPTION>
                                             June 30, 2007   December 31, 2006
                                             -------------   -----------------
<S>                                          <C>             <C>
Development costs for building                 $  118,805        $   81,258
Land                                              854,233           854,233
Office equipment                                  333,374           149,460
                                               ----------        ----------
                                                1,306,412         1,084,951
Less: Accumulated depreciation                     54,350             6,625
                                               ----------        ----------

Property and equipment net of depreciation     $1,252,062        $1,078,326
                                               ----------        ----------
</TABLE>

NOTE 4 - NOTE PAYABLE

On February 1, 2006, the Company signed a $1,000,000 line of credit agreement
with the Bankers Bank of Atlanta, Georgia. The Line was increased to $2,000,000
on August 16, 2006. The line of credit was payable on demand with interest at
the prime rate minus one percent, and was secured by the personal guarantees of
the Company's Organizers. The guarantee of each organizer was limited to
$121,053. The line was paid in full on February 26, 2007 and retired with the
proceeds of the Company's stock offering.

NOTE 5 - ADVANCES FROM ORGANIZERS

Advances from Organizers in the amount of $189,990 were used for certain
operating and pre-opening expenses in the Company's development stage. Of the
advances, $80,000 were refunded to certain of the Company's organizers, and the
balance of $109,990 in advances was retired by issuing stock to the remaining
organizers having an aggregate subscription price equal to the amount advanced
by the organizers.

NOTE 6 - OTHER LIABILITIES

The Company entered into consulting agreements with five individuals, all of
whom became employees of the Bank upon regulatory approval. These agreements
called for the additional payments to be made to two of the individuals,
conditional


                                        9

<PAGE>

upon the Bank opening for business. On February 28, 2007, $57,500 was paid to
these individuals in satisfaction of the provision contained in the consulting
agreements, and expensed in the Company's financial statements.

NOTE 7 - INCOME TAXES

The Company has net operating loss carryforwards of approximately $870,000 as of
June 30, 2007 that are available to reduce future taxable income through the
year ending December 31, 2026. The deferred tax asset created by that loss
carryforward has been offset with a valuation allowance since the Company does
not have a history of earnings.

The components of the Company's net deferred tax assets, included in other
assets, are as follows:

<TABLE>
<S>                                  <C>
Deferred Tax Asset:
   Net Operating Loss Carryforward   $ 296,000
   Less: Valuation Allowance          (288,300)
                                     ---------
      Total net deferred tax asset   $   7,700
                                     ---------
</TABLE>

A reconciliation of the provision for income taxes for each period ended March
31 follows:

<TABLE>
<CAPTION>
                                                                2007       2006
                                                             ---------  ---------
<S>                                                          <C>        <C>
Income tax benefit at federal statutory rate of 34 percent   $ 143,766  $ 295,664
Change in valuation allowance                                 (144,000)  (288,300)
Other - net                                                        234        336
                                                             ---------  ---------
Net income tax expense                                       $      --  $   7,700
                                                             ---------  ---------
</TABLE>

NOTE 8 - LEASES AND COMMITMENTS

On August 10, 2006, the Company entered into a lease agreement for temporary
office space, which called for lease payments of $3,753 per month through
September 2, 2007, and $3,866 per month for each month thereafter. In January,
2007, the lease was amended to reflect the Company renting additional office
space, and the monthly rent was increased to $4,188 per month through September,
2007, and $4,314 per month for each month thereafter. Rent expense for the six
month period ended June 30, 2007 totaled $24,258. The following is a schedule of
future minimum rental payments under the operating leases on a calendar basis:

<TABLE>
<CAPTION>
Year Ending December 31    Amount
-----------------------   -------
<S>                       <C>
2007                      $25,632
2008                       12,942
2009                           --
2010                           --
2011                           --
2012 and after                 --
                          -------
Total                     $38,574
                          -------
</TABLE>

NOTE 9 - STOCK OPTIONS AND WARRANTS

The Company plans to issue 55,000 stock options to the executive officers of the
Bank upon approval from the Board of Directors. The Company is also planning to
issue 142,500 stock warrants to the organizing members of the Bank. These
proposed options and warrants would be issued with a strike price of $10.
Additionally, in conjunction with its stock offering, the Company has issued to
each initial shareholder one warrant for every five shares of common stock
purchased in the offering. These warrants would have a strike price of $12.50
and a duration of three years. As of June 30, 2007, the stock incentive plan had
not been created and no organizer stock warrants were outstanding. As of August
14, 2007, warrants to purchase up to 277,993 shares of the Company's common
stock were outstanding. See Note 13.


                                       10

<PAGE>

Statement of Financial Accounting Standards ("SFAS") No. 123 (Revised) requires
the measurement and recognition of compensation expense for all stock-based
payment awards made to employees and directors. SFAS No. 123 (R) requires
companies to estimate the fair value of the stock-based payment awards on the
date of grant using an option-pricing model. The value of the portion of the
award that is ultimately expected to vest is recognized as compensation expense
over the requisite service periods in the Company's statement of operations.

NOTE 10 - PUBLIC OFFERING

As described in Note 1 (Organization), the Company completed an initial public
offering of its stock on June 30, 2007. As of June 30, 2007, subscriptions for
shares of the Company's common stock totaled $13,899,650. Offering costs of
approximately $489,000 have been netted against these proceeds, and pre-opening
expenses of approximately $790,000 have been recognized in the accounts of the
Company.

NOTE 11 - SUBSEQUENT EVENTS

Stock certificates evidencing ownership of 1,381,205 common shares in the
Company were issued through June 2007, as were 276,241 shareholder warrants
entitling the holder of the warrant the right to purchase one share of the
Company's common stock at a price of $12.50 per share until February 26, 2010.
An additional 8,760 stock certificates and 1,752 shareholder warrants were
issued in early July, 2007.

NOTE 12 - MINIMUM REGULATORY CAPITAL REQUIREMENTS

Banks and bank holding companies are subject to regulatory capital requirements
administered by federal banking agencies. Capital adequacy guidelines and,
additionally for the Bank, prompt corrective action regulations, involve
quantitative measures of assets, liabilities, and certain off-balance sheet
items calculated under regulatory accounting policies. Capital amounts and
classifications are also subject to qualitative judgments by regulators. Failure
to meet capital requirements can initiate regulatory action. The prompt
corrective action regulations provide five classifications; well capitalized,
adequately capitalized, undercapitalized and critical undercapitalized, although
these terms are not used to represent overall financial condition. If adequately
capitalized, regulatory approval is required to accept brokered deposits. If
undercapitalized, capital distributions are limited, as is asset growth and
expansion, and plans for capital restoration are required. The Bank and the
Company were well capitalized as of June 30, 2007.

The Bank's and Company's actual capital amounts and ratios as of June 30, 2007
are presented in the following table (dollars in thousands):

<TABLE>
<CAPTION>
                                               For Capital
                                                Adequacy        To Be Well
                                Actual          Purposes        Capitalized
                           ---------------   --------------   --------------
                            Amount   Ratio   Amount   Ratio   Amount   Ratio
                           -------   -----   ------   -----   ------   -----
<S>                        <C>       <C>     <C>      <C>     <C>      <C>
As of June 30, 2007:
Total Risk Based Capital
   to Risk Weighted
   Assets
   Lotus Bank              $10,206   77.94%  $1,048   8.00%   $1,310   10.00%
   Lotus Bancorp, Inc.      12,243   93.39%   1,049   8.00%    1,311   10.00%
Tier One Capital to Risk
   Weighted Assets
   Lotus Bank              $10,179   77.73%  $  524   4.00%   $  786    6.00%
   Lotus Bancorp, Inc.      12,216   93.19%     524   4.00%      787    6.00%
Tier One Capital to
   Assets
   Lotus Bank              $10,179   64.06%  $  636   4.00%   $  795    5.00%
   Lotus Bancorp, Inc.      12,216   76.78%     636   4.00%      796    5.00%
</TABLE>


                                       11

<PAGE>

NOTE 13 - WARRANTS

In December 2004, the Financial Accounting Standards Board issued Statement of
Financial Accounting Standards No. 123 (revised 2004), Share-based Payment,
(SFAS 123R), which requires entities to measure the cost of equity instruments
based on the grant-date fair value of the award (with limited exceptions). As
required by SFAS 123R, as with SFAS 123, the Company is required to estimate the
fair value of all warrants on each grant date, using an appropriate valuation
approach such as the Black-Scholes option pricing model. The provisions of this
statement are effective for the Company beginning January 1, 2006.

During the three months ended June 30, 2007, the Company issued warrants to
initial public offering shareholders at an exercise price of $12.50 per share
with a duration of 3 years. The warrants vested immediately. The Company
calculated the value of the warrants, using the Black-Scholes option
pricing-model, to be $133,715 as shown in the consolidated statements of
shareholders' equity (deficit).

The fair value of each shareholder warrant is estimated on the date of the grant
using the Black-Scholes option pricing-model with the following weighted average
assumptions:

<TABLE>
<S>                                    <C>
Dividend yield or expected dividends    0.00%
Rick free interest rate                 4.50%
Expected life                          3 yrs.
Expected volatility                    12.00%
</TABLE>


                                       12

<PAGE>

ITEM 2. MANAGEMENT'S DISCUSSION AND ANAYLSIS OR PLAN OF OPERATION.

The following discussion and analysis provides information which the Company
believes is relevant to an assessment and understanding of its results of
operations and financial condition. This discussion should be read in
conjunction with the financial statements and accompanying notes appearing in
this report.

Statements contained in this report that are not purely historical are
forward-looking statements within the meaning of Section 21E of the Securities
Exchange Act of 1934, as amended, including the Company's and Bank's
expectations, intentions, beliefs or strategies regarding the future. Any
statements in this document about expectations, beliefs, plans, objectives,
assumptions or future events or performance are not historical facts and are
forward-looking statements. These statements are often, but not always, made
through the use of words or phrases such as "may," "should," "could," "predict,"
"potential," "believe," "will likely result," "expect," "will continue,"
"anticipate," "seek," "estimate," "intend," "plan," "projection," "would" and
"outlook" and similar expressions. Accordingly, these statements involve
estimates, assumptions and uncertainties, which could cause actual results to
differ materially from those expressed in them. Any forward-looking statements
are qualified in their entirety by reference to the factors discussed throughout
this document. All forward-looking statements concerning economic conditions,
rates of growth, and rates of income or values included in this document are
based on information available to the Company on the dates noted, and the
Company assumes no obligation to update any such forward-looking statements. It
is important to note that the actual results of the Company or the Bank may
differ materially from those in such forward-looking statements due to
fluctuations in interest rates, inflation, government regulations, economic
conditions, customer disintermediation and competitive product and pricing
pressures in the geographic and business areas in which the Company and the Bank
conduct operations, including their respective plans, objectives, expectations
and intentions and other factors discussed under the section entitled "Risk
Factors," in the Company's Prospectus contained in its Registration Statement on
Form SB-2, which was declared effective on August 14, 2006, including the
following:

     -    The Company has no operating history upon which to base an estimate of
          its future financial performance;

     -    The Company expects to incur losses during its initial years of
          operations;

     -    Failure of the Company or the Bank to implement its business
          strategies may adversely affect its financial performance;

     -    Departures of key personnel or directors may impair the Bank's
          operations;

     -    The Bank will face intense competition from a variety of competitors;

     -    The Bank's legal lending limits may impair its ability to attract
          borrowers;

     -    An economic downturn, especially one affecting the Bank's primary
          service areas, may have an adverse effect on the Company's financial
          performance;

     -    Adverse economic conditions in the automobile manufacturing and
          related service industries may impact the Company's banking business;

     -    Monetary policy and other economic factors could adversely affect the
          Bank's profitability;

     -    The common stock of the Company is not an insured deposit;

     -    The stockholder's share of ownership may be diluted in the future;

     -    The Bank could be negatively affected by changes in interest rates;

     -    The determination of the offering price in the initial public offering
          was arbitrary, and shareholders may be unable to resell their shares
          at or above the offering price;

     -    The Company does not intend to pay dividends in the foreseeable
          future;

     -    The Company and Bank are subject to extensive regulatory oversight,
          which could restrain growth and profitability;

     -    The Company may not be able to raise additional capital on terms
          favorable to it;

     -    The stockholder will incur immediate and substantial dilution in the
          book value per share of any shares purchased in the offering;

     -    The liquidity of the Company's common stock will be affected by its
          limited trading market;

     -    The Company's articles of incorporation and by-laws, and the
          employment agreements of the Company's executive officers, contain
          provisions that could make a takeover more difficult;

     -    Management of the Bank may be unable to adequately measure and limit
          credit risk associated with the loan portfolio, which would affect the
          Company's profitability; and,

     -    The Company's directors and executive officers could have the ability
          to influence shareholder actions in a manner that may be adverse to
          your personal investment objectives.

These factors and the risk factors referred to in the Company's Prospectus dated
August 25, 2006, and the Company's Annual Report on Form 10-KSB filed with the
SEC on March 30, 2007, and which are incorporated into this report by reference,
could cause actual results or outcomes to differ materially from those expressed
in any forward-looking statements made by the Company, and undue reliance should
not be placed on any such forward-looking statements. Any forward-looking
statement speaks only as of the date on which it is made and the Company does
not undertake any obligation to update any forward-


                                       13
<PAGE>

looking statement or statements to reflect events or circumstances after the
date on which such statement is made or to reflect the occurrence of
unanticipated events. New factors emerge from time to time, and it is not
possible for the Company to predict which will arise. In addition, the Company
cannot assess the impact of each factor on the business of the Company or the
Bank or the extent to which any factor, or combination of factors, may cause
actual results to differ materially from those contained in any forward-looking
statement.

OVERVIEW

Lotus Bancorp, Inc. (formerly known as City Central Bancorp, Inc.)(the
"Company") is a Michigan corporation that was incorporated on October 27, 2004
to serve as a bank holding company for Lotus Bank (the "Bank"). As part of its
organizational activities, the Company filed an application with the Federal
Reserve to become a bank holding company, approval of which was received
February 2, 2007. Initially, the Company will have no material business
operations other than owning and managing the Bank.

The Company commenced its initial public offering on September 28, 2006 to raise
the capital required to capitalize its proposed wholly-owned banking subsidiary,
the Bank. The initial public offering ended on June 30, 2007. On February 26,
2007, the Company broke escrow in the amount of $12,769,358, consisting of
$12,582,050 in stock subscriptions received plus $187,308 in accrued interest
receivable. On February 27, 2007, the Company capitalized the Bank by
downstreaming $10,500,000 into its capital accounts. The Bank commenced
operations on February 28, 2007. Since capitalizing the Bank, the Company has
closed its initial public offering and raised a total of $13,899,650. As of
August 14, 2007, there were 1,389,965 shares of the Company's common stock
issued and outstanding.

PLAN OF OPERATION

The Company's (and the Bank's) proposed main office will be located at the
intersection of 12 Mile and Dixon Roads in Novi, Michigan. The Company expects
construction of the main office to be complete in March, 2008. The building will
be a free standing facility of approximately 5,200 square feet. The Company is
currently operating out of leased facilities located at 45650 Grand River
Avenue, Novi, Michigan 48374. The Company has executed a one year lease
agreement for approximately 2,500 square feet at this location. The lease
commenced in September, 2006, and upon its expiration on September 2, 2007, the
Company plans to lease this facility on a month to month basis until its
permanent facility is completed.

The Bank has hired 9 full-time equivalent employees to staff its banking office,
and the Company does not expect that it will have any employees who are not also
employees of the Bank.

The Bank will use its capital for customer loans, investments and other general
banking purposes. We believe that the Company's minimum initial public offering
proceeds will enable the Bank to maintain a leverage capital ratio, which is a
measure of core capital to average total assets, in excess of 8% for the first
three years of operations as required by the FDIC. Accordingly, the Company does
not anticipate raising additional capital during the 12 month period following
its initial public offering. However, the Company cannot assure you that it will
not need to raise additional capital within the next three years or over the
next 12 month period.

FINANCIAL RESULTS

The Bank opened for business on February 28, 2007. For the three months ended
June 30, 2007, the Company generated a net loss of $238,585. The largest
expenses were compensation and employee benefits which amounted to $176,165,
occupancy and equipment costs totaling $49,634, professional fees totaling
$46,171, and advertising and promotion costs totaling $35,915. Interest income
for the quarter of $197,937 was largely due to federal funds sold totaling
$174,116, and interest and fees on loans totaling $23,821, which was offset by
interest expense on deposits of $28,773.

The Company's balance sheet has grown rapidly in the quarter due to the opening
of the Bank. Net loans totaled $2,133,892 at quarter end, and were funded
largely by deposits gathered amounting to $3,678,036. The Company expects this
growth to continue for the foreseeable future as the Bank becomes more
established.

The Bank expects to derive its revenues primarily from interest charged on
loans, and to a lesser extent, from interest earned on investments, fees
received in connection with the origination of loans and other miscellaneous
fees and service charges. Its principal expenses are anticipated to be interest
expense on deposits and operating expenses. The funds for these activities are
expected to be provided principally by operating revenues, deposit growth,
purchases of federal funds from other financial institutions, sales of loans and
investment securities, and the partial or full repayment of loans by borrowers.


                                       14
<PAGE>

The Bank's operations will depend substantially on its net interest income,
which is the difference between interest earned on loans and other investments,
and interest expense paid on deposits and other borrowings. This difference can
be largely affected by changes in market interest rates, credit policies of
monetary authorities, and other local, national or international economic
factors which are beyond the Bank's ability to predict or control. Large moves
in interest rates may decrease or eliminate the Bank's profitability.

FUNDING OF OPERATIONS AND LIQUIDITY

On February 26, 2007, the Company had its first closing on the common stock
subscriptions received, and issued 1,258,205 shares of stock for a total of
$12,582,050, which included the conversion of $109,990 of organizer advances
into common stock. The Company continued to offer its common stock for sale
pursuant to the terms of the registration statement until June 30, 2007. Since
the initial closing on February 26, 2007, the Company has closed on an
additional $1,314,600 in common stock subscriptions, and issued an additional
131,760 shares. As of August 14, 2007, a total of 1,389,965 shares of the
Company's common stock were issued and outstanding.

The Company believes that the proceeds raised during the initial public offering
will provide sufficient capital to support the growth of both the Company and
the Bank for their initial years of operations. The Company does not anticipate
that it will need to raise additional funds to meet expenditures required to
operate its business or that of the Bank over the initial 12 months after a
successful offering; all anticipated material expenditures during that period
are expected to be provided for out of proceeds of the Company's initial public
offering.

CAPITAL EXPENDITURES

The Company has made capital expenditures of $62,691 for the three month period
ended June 30, 2007, for certain office equipment, and development costs in the
amount of $23,666 related to the building of its headquarters facility at the
intersection of 12 Mile and Dixon Roads. The Company expects to break ground on
its headquarters construction in the third quarter of 2007, and will expend
approximately $1,300,000 by the time it is completed in the first quarter of
2008.

LIQUIDITY AND INTEREST RATE SENSITIVITY

Liquidity represents the ability to provide a steady source of funds for loan
commitments and other investment activities, as well as the ability to maintain
sufficient funds to cover deposit withdrawals and the payment of debt and
operating obligations. The Bank can obtain these funds by converting assets into
cash, obtaining new deposits, or by borrowing funds. Its ability to attract and
maintain these deposits will serve as its primary source of funding.

On February 26, 2007, the Company met the conditions to capitalize and open
Lotus Bank and issued 1,258,205 shares of stock for the subscriptions received
in escrow and in lieu of cash repayment of the organizer advances of $109,990.
The Company repaid the outstanding balance on its organizational line of credit
by using a portion of the proceeds of its initial public offering, and then
invested $10,500,000 of the proceeds in the capital of the Bank. Since that
date, the Company has issued an additional 131,760 shares. As of June 30, 2007,
the Company's primary sources of liquidity are cash and due from banks and
federal funds sold which amounted to $12,443,294. As the Bank continues to grow,
it is expected that a substantial portion of these funds will be invested in
loans and be supplanted by increases in deposits.

Net interest income, the Bank's primary source of earnings, will fluctuate with
significant interest rate movements. The Company's profitability will depend
substantially on the Bank's net interest income. A large change in interest
rates may significantly impact the Bank's net interest income and decrease or
eliminate the Company's profitability. Most of the factors that influence
changes in market interest rates, including economic conditions, are beyond the
Company's ability to control. While the Bank will take measures to minimize the
impact of these fluctuations, the Bank intends to structure its balance sheet
such that repricing opportunities exist both for assets and liabilities in
roughly equal amounts at approximately the same time intervals. Imbalances in
these repricing opportunities at any point in time constitute interest rate
sensitivity.

Interest rate sensitivity refers to the responsiveness of interest-bearing
assets and liabilities to changes in market interest rates. The Bank will
generally attempt to maintain a balance between rate sensitive assets and
liabilities and the changes in interest income and expense in order to limit its
overall interest rate risk. The Bank will regularly evaluate the balance sheet's
asset mix in terms of several variables; yield, credit quality, funding sources
and liquidity.


                                       15

<PAGE>

To effectively manage the balance sheet's liability mix, the Bank plans to
expand its deposit base and converting assets to cash where necessary. As the
Bank continues to grow, it will continuously structure its rate sensitivity
position in an attempt to hedge against rapidly rising or falling interest
rates. The Bank's asset and liability committee will meet regularly to develop
strategies for the upcoming period.

Other than increases in loans and deposits, management knows of no trends,
demands, commitments, events or uncertainties that would result in or are
reasonably likely to result in the Company's liquidity increasing or decreasing
in any material way in the foreseeable future.

CAPITAL ADEQUACY

There are two primary measures of capital adequacy for banks and bank holding
companies: (i) risk-based capital guidelines and (ii) the leverage ratio. The
risk-based capital guidelines measure the amount of a bank's required capital in
relation to the degree of risk perceived in its assets and its off-balance sheet
items. Under the risk-based capital guidelines, capital is divided into two
"tiers." Tier 1 capital consists of common stockholder's equity, non-cumulative
perpetual preferred stock, and minority interests. Goodwill, if any, is deducted
from the total. Tier 2 capital consists of the allowance for loan losses, hybrid
capital instruments, term subordinated debt and immediate term preferred stock.
Banks are required to maintain a minimum risk-based capital ratio of 8%, with at
least 4% consisting of Tier 1 capital.

The second measure of capital adequacy relates to the leverage ratio. The FDIC
has established a 3% minimum leverage ratio requirement. The leverage ratio in
computed by dividing Tier 1 capital by total assets. In the case of the Bank and
other banks that are experiencing growth or have not received the highest
regulatory rating from their primary regulator, the minimum leverage ratio
should be 3% plus an additional cushion of at least 1% to 2%, depending upon
risk profiles and other factors.

The Company believes that net proceeds of its initial public offering will
enable the Bank to satisfy its capital requirements for at least the next 36
months following the opening of the Bank.

ITEM 3. CONTROLS AND PROCEDURES.

The Company maintains disclosure controls and procedures designed to ensure that
the information the Company must disclose in its filings with the Securities and
Exchange Commission is recorded, processed, summarized and reported on a timely
basis. The Company's Chief Executive Officer and Chief Financial Officer have
reviewed and evaluated the disclosure controls and procedures as defined in
Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as
amended (the "Exchange Act") as of the end of the period covered by this report
(the "Evaluation Date"). Based on this evaluation, the officers have concluded
that, as of the Evaluation Date, the Company's disclosure controls and
procedures are effective in bringing to their attention on a timely basis,
material information required to be included in the Company's periodic filings
under the Exchange Act.

Disclosure controls and procedures are designed to ensure information required
to be disclosed in reports filed under the Exchange Act is recorded, processed,
summarized and reported within the time periods specified in the SEC's rules and
forms. Disclosure controls are also designed with the objective of insuring that
such information is accumulated and communicated to the Company's management,
including the Chief Executive Officer, the Chief Financial Officer, as
appropriate, to allow timely decisions regarding required disclosure.

No significant change in the Company's internal controls over financial
reporting occurred during the Company's most recent fiscal quarter that has
materially affected or is reasonably likely to materially affect the Company's
internal control over financial reporting.


                                       16

<PAGE>

                           PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS.

On April 13, 2007, the Company filed a claim against CENTRE and agreed to have
their dispute arbitrated by the World Intellectual Property Organization
("WIPO"). In the proceeding, the Company asserted that CENTRE had unfairly
secured an internet domain name (i.e., lotusbank.com) confusingly similar to
that of the Company's (i.e., lotusbank.net). CENTRE did not assert any
counter-claims against the Company. The Company was seeking that the domain name
registration be transferred to it. The case was resolved in favor of CENTRE on
May 14, 2007. The arbitrator concluded that the internet domain name
"lotusbank.com" was acquired by CENTRE prior to the Company's initial use of the
Company's internet domain name "lotusbank.net," therefore CENTRE is permitted to
continue its use of "lotusbank.com." The Company has no plans to appeal this
decision.

There are no other known pending legal proceedings to which the Company or the
Bank is a party or to which any of its properties are subject, nor are there any
material proceedings known to the Company in which any director, officer or
affiliate, or any principal shareholder is a party or has an interest adverse to
the Company.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

On August 14, 2006, the Securities and Exchange Commission declared effective
the Company's Registration Statement on Form SB-2 related to its initial public
offering of common stock, $.01 per share par value. The offering expired on June
30, 2007. The Company offered for sale a minimum of 1,100,000 and a maximum of
1,600,000 shares of common stock at a price of $10.00 per share to raise the
capital to organize Lotus Bank, a Michigan state bank. The Company registered a
total of 2,062,500 shares of common stock, of which 462,500 shares are issuable
under registered common stock warrants (warrants to purchase an aggregate of
320,000 shares of common stock at an exercise price of $12.50 per share issued
to the initial shareholders of the Company in connection with the offering, and
warrants to purchase an aggregate of 142,500 shares of common stock at an
exercise price of $10.00 per share to the organizers of the Company). On
February 26, 2007, the Company had its first closing on the subscriptions
received, and issued 1,258,205 shares of stock for a total of $12,582,050 of
common stock and surplus, which also included the conversion of $109,990 of
organizer advances into common stock. The Company has subsequently issued an
additional 131,760 shares for a total of $13,899,650 in capital and surplus.

The Company incurred $487,413 in offering expenses through June 30, 2007. Of
this amount, the Company paid $255,000 in brokerage commissions to SAMCO Capital
Markets in February of 2007. None of the offering expenses were paid either
directly or indirectly to directors, officers or to parties holding ten percent
or more of equity securities of the Company. An analysis of the actual offering
expenses incurred as compared to the anticipated offering expenses contained in
the Company's prospectus is as follows:

<TABLE>
<CAPTION>
                                       Actual     Budget
                                      --------   --------
<S>                                   <C>        <C>
Selling agent fees and commissions    $335,000   $360,000
Legal fees associated with offering     53,097     30,000
Printing costs                          24,990     24,344
Other offering expenses                 74,326     26,000
                                      --------   --------
Total offering expenses               $487,413   $440,344
                                      --------   --------
</TABLE>

The variance of $47,069 between actual and expected offering expenses is due
primarily to larger than expected travel and event hosting costs and smaller
than anticipated payments to the selling agent.

The gross proceeds of the offering through June 30, 2007 are $14,090,358,
comprised of stock purchases of $13,899,650 and interest of $190,708. Of the
gross proceeds, the Company used $10,500,000 to purchase the capital stock of
Lotus Bank on February 27, 2007, and $2,052,203 to retire the line of credit
from the Bankers Bank. The balance of $1,538,155 remains in the accounts of the
Company and is used for working capital purposes. The line of credit had been
used to fund the Company's operating costs while in the development stage, to
purchase land for the construction of the Company's headquarters, and to
purchase furniture and fixtures. None of these expenditures were made directly
or indirectly to directors, officers or persons owning ten percent or more of
the Company's equity securities. At this time, the Company does not anticipate
purchasing any additional capital stock of the Bank from any additional public
offering proceeds.


                                       17

<PAGE>

ITEM 3. DEFAULTS UPON SENIOR SECURITIES.

     This item is not applicable.

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

     No matters were submitted to a vote of security holders for the three
months ended June 30, 2007.

ITEM 5. OTHER INFORMATION.

     This item is not applicable.


                                       18

<PAGE>

ITEM 6. EXHIBITS.

<TABLE>
<CAPTION>
EXHIBIT NUMBER                      DESCRIPTION OF EXHIBIT
--------------   ------------------------------------------------------------
<S>              <C>
31.1             Rule 13 a - 14 (a) Certification of Chief Executive Officer
31.2             Rule 13 a - 14 (a) Certification of Chief Financial Officer
32               Certification pursuant to 18 U.S.C. Section 1350, as adopted
                 pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
</TABLE>


                                       19

<PAGE>

                                   SIGNATURES

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

                                       LOTUS BANCORP, INC.


Date: August 14, 2007                  By: /s/ Satish B. Jasti
                                           -------------------------------------
                                           Satish B. Jasti
                                           President and Chief Executive Officer


Date: August 14, 2007                  By: /s/ Richard E. Bauer
                                           -------------------------------------
                                           Richard E. Bauer
                                           Chief Financial Officer


                                       20

<PAGE>

                                  EXHIBIT INDEX

<TABLE>
<CAPTION>
EXHIBIT NUMBER                        DESCRIPTION OF EXHIBIT
--------------   ---------------------------------------------------------------
<S>              <C>
31.1             CERTIFICATION PURSUANT TO RULES 13A - 15(E) AND 15D - 15(E) OF
                 THE SECURITIES EXCHANGE ACT
31.2             CERTIFICATION PURSUANT TO RULES 13A - 15(E) AND 15D - 15(E) OF
                 THE SECURITIES EXCHANGE ACT
32               CERTIFICATION PURSUANT TO RULES 13A - 14(B) OR RULE 15D - 14(B)
                 OF THE SECURITIES EXCHANGE ACT AND 18 U.S.C. Section 1350
</TABLE>


                                       21