As filed with the Securities and Exchange Commission on June 18, 2007
                                                     Registration No. 333-141520

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                        PRE-EFFECTIVE AMENDMENT NO. 3 TO
                                    FORM S-1
             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933

                        Gateway Community Financial Corp.
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)

          United States                   6035                   01-0569172
- ---------------------------------   ------------------       -------------------
(State or other jurisdiction         (Primary SIC No.)        (I.R.S. Employer
of incorporation or organization)                            Identification No.)

                 381 Egg Harbor Drive, Sewell, New Jersey 08080
                                 (856) 589-6600
- --------------------------------------------------------------------------------
         (Address and telephone number of principal executive offices)

             Robert C. Ahrens, President and Chief Executive Officer
                 381 Egg Harbor Drive, Sewell, New Jersey 08080
                                 (856) 589-6600
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:

                             Samuel J. Malizia, Esq.
                           Tiffany A. Hasselman, Esq.
                            MALIZIA SPIDI & FISCH, PC
                             901 New York Ave., N.W.
                                 Suite 210 East
                             Washington, D.C. 20001
                                 (202) 434-4660

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.

      If any of the securities being registered on this Form are to  be  offered
on a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act
of 1933, check the following box. [X]

      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. [ ]

      If this Form is a  post-effective  amendment filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. [ ]

The registrant hereby amends this  registration  statement on such date or dates
as may be necessary to delay its effective date until the registrant  shall file
a further amendment which specifically  states that this registration  statement
shall  thereafter  become  effective  in  accordance  with  Section  8(a) of the
Securities  Act of  1933  or  until  the  registration  statement  shall  become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine^



PROSPECTUS

                        GATEWAY COMMUNITY FINANCIAL CORP.
          (Holding Company for Gloucester County Federal Savings Bank)

                     Up to 3,105,000 Shares of Common Stock
                (Subject to Increase to up to 3,570,750 Shares)

         Gateway  Community  Financial  Corp. is offering for sale shares of its
common  stock  that will  represent  45% of its  outstanding  common  stock upon
completion of this offering.  The remaining 55% of the common stock  outstanding
upon  completion of this offering will be held by Gateway  Community  Financial,
MHC, the mutual holding company parent of Gateway Community Financial Corp. Upon
completion of the offering,  Gateway Community Financial Corp. will have between
5,100,000 and 6,900,000 shares  outstanding,  including shares that will be held
by  Gateway  Community  Financial,  MHC.  The total  number of shares of Gateway
Community  Financial  Corp.  common stock  outstanding  upon  completion  of the
offering is subject to an independent  appraisal that must be updated before the
offering  can be  completed  and may be  increased  to an  adjusted  maximum  of
7,935,000  shares  without  resoliciting  subscribers.  The  shares  sold in the
offering would, in that case, total 3,570,750 shares.

         The  offering is expected to expire at __:__  _.m.,  Eastern  time,  on
____________,  2007. We may extend this  expiration  date without  notice to you
until  ____________,  2007, unless the Office of Thrift  Supervision  approves a
later date.

         Sandler O'Neill & Partners, L.P. will use its best efforts to assist us
in our selling efforts,  but is not required to purchase any of the common stock
that is being offered for sale. Purchasers will not pay a commission to purchase
shares of common stock in the offering.  All shares being sold are being offered
at a price of $10.00 per share.  The offering will not be completed if we do not
sell a minimum of  2,295,000  shares.  We have  applied to have our common stock
listed for trading on the Nasdaq Global Market under the symbol "GCFC."

         The  minimum  purchase  is  25  shares.  Once  submitted,   orders  are
irrevocable  unless the offering is terminated or extended beyond  ____________,
2007. If the offering is extended beyond  ____________,  2007,  subscribers will
have the right to modify or rescind their  purchase  orders.  We will hold funds
received with orders in a deposit account that we have established at Gloucester
County  Federal  Savings Bank for that sole  purpose.  We may decide  during the
offering also to hold funds received with orders in a deposit account at another
insured  depository  institution.  In either  case,  we will pay interest on all
funds  received at a rate equal to  Gloucester  County  Federal  Savings  Bank's
regular passbook savings rate. If we do terminate the offering, we will promptly
return your funds with interest.  If we extend the offering beyond ____________,
2007, you will be given an opportunity to confirm, modify or rescind your order,
and if an  affirmative  response is not received,  we will promptly  return your
funds with interest.

         This investment involves a degree of risk,  including the possible loss
of principal.

                 Please read Risk Factors beginning on page ___.




                                                  OFFERING SUMMARY
                                               Price Per Share: $10.00
                                                                                                             Maximum,
                                                      Minimum           Midpoint           Maximum        as adjusted
                                                      -------           --------           -------        -----------
                                                                                            
Number of shares.........................           2,295,000          2,700,000         3,105,000          3,570,750
Gross proceeds...........................         $22,950,000        $27,000,000       $31,050,000        $35,707,500
Estimated offering expenses(1)...........            $768,000           $810,000          $851,000           $899,000
Estimated net proceeds...................         $22,182,000        $26,190,000       $30,199,000        $34,809,000
Estimated net proceeds per share.........               $9.67              $9.70             $9.73              $9.75


- ---------------
         (1) See Plan of Distribution and Marketing  Arrangements on page___ for
         a description of the fees payable to Sandler  O'Neill & Partners,  L.P.
         in connection with this offering.

         These  securities  are not  deposits  or savings  accounts  and are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency.

         Neither the  Securities and Exchange  Commission,  the Office of Thrift
Supervision,  the Federal Deposit Insurance Corporation nor any state securities
regulator  has approved or  disapproved  these  securities or determined if this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.

                        Sandler O'Neill + Partners, L.P.


                 The date of this prospectus is _________, 2007.




                                TABLE OF CONTENTS



                                                                                          Page
                                                                                          ----
                                                                                     

Summary.......................................................................................
Risk Factors..................................................................................
A Warning About Forward-Looking Statements....................................................
Use of Proceeds...............................................................................
Our Policy Regarding Dividends................................................................
Market for the Stock..........................................................................
Capitalization................................................................................
Pro Forma Data................................................................................
Historical and Pro Forma Capital Compliance...................................................
Selected Financial and Other Data.............................................................
Management's Discussion and Analysis of Financial Condition and Results of Operations.........
Business of Gateway Community Financial, MHC..................................................
Business of Gateway Community Financial Corp..................................................
Business of Gloucester County Federal Savings Bank............................................
Regulation....................................................................................
Taxation......................................................................................
Management....................................................................................
The Offering..................................................................................
Restrictions on Acquisition of Gateway Community Financial Corp...............................
Description of Capital Stock..................................................................
Registrar and Transfer Agent..................................................................
Legal and Tax Opinions........................................................................
Experts.......................................................................................
Change in Independent Auditor.................................................................
Registration Requirements.....................................................................
Where You Can Find Additional Information.....................................................
Index to Consolidated Financial Statements....................................................





                                   [Map page]



- --------------------------------------------------------------------------------

                                     SUMMARY

This  summary  contains  an  overview  of the key  aspects of the  offering.  To
understand this offering fully, you should read this entire document  carefully,
including  the   consolidated   financial   statements  and  the  notes  to  the
consolidated  financial  statements  beginning  on page  F-1 of  this  document.
Throughout  this  document,  the  terms  "we",  "us" or "our"  refer to  Gateway
Community Financial Corp. or Gloucester County Federal Savings Bank, or both, as
the context indicates.


Gateway Community Financial Corp.

         Gateway Community Financial Corp. is a federally-chartered  corporation
that serves as a holding company for Gloucester  County Federal Savings Bank , a
federally-chartered savings bank with roots in the community going back to 1903.
Gloucester  County Federal Savings Bank currently  operates five offices located
in Gloucester  and Camden  Counties,  New Jersey.  Gateway  Community  Financial
Corp.'s principal executive offices are located at the administrative offices of
Gloucester  County  Federal  Savings  Bank at 381 Egg Harbor Road,  Sewell,  New
Jersey  08080.  The phone number at that address is (856)  589-6600.  Gloucester
County Federal Savings Bank maintains a website at www.gcfbank.com.

         Financial  Condition.  The following table summarizes our balance sheet
composition as of each of the last five fiscal year ends.



                                                                               At December 31,
                                               -----------------------------------------------------------------------------------
                                                    2006            2005              2004              2003             2002
                                               -------------   --------------    --------------    --------------   --------------
                                                                              (In thousands)
                                                                                                       
Assets.....................................         $351,864         $308,011          $315,927          $293,414        $312,402
Loans receivable, net......................          210,492          180,916           167,320           163,343         182,660
Investment securities......................           52,797           41,315            48,451            50,361          58,222
Mortgage-backed securities.................           59,185           54,032            61,201            40,658          23,235
Cash and cash equivalents..................           10,618           14,031            19,760            19,448          28,729
Deposits...................................          315,962          277,544           286,611           266,895         283,732
Short-term borrowings......................            4,400                -                 -                 -               -
Total equity...............................           28,903           28,546            26,934            25,332          27,062


         As of March  31,  2007,  our  assets  totaled  $372.1  million  and our
deposits  totaled  $320.0  million,  a  19.1%  increase  and a  12.8%  increase,
respectively, over assets and deposits as of December 31, 2002.

         Loans receivable,  net of the allowance for loan losses, totaled $211.0
million at March 31, 2007, representing a 15.5% increase over December 31, 2002.
Our loan portfolio  consists  primarily of one-to- four family  mortgage  loans,
which  amounted to  approximately  48% of our total loans at March 31, 2007. The
remainder  of our loan  portfolio  consists  of home  equity  loans and lines of
credit  (approximately  27%),  auto loans  (approximately  9%),  commercial real
estate mortgages (approximately 7%),manufactured

                                        1

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

housing  loans   (approximately  4%),  commercial  loans  and  lines  of  credit
(approximately 2%), savings account and other consumer loans (approximately 2%),
aircraft loans (approximately 1%) and construction loans (approximately 1%).

         Results of Operations.  The following  table  summarizes our results of
operations for the last five fiscal years.



                                                             For the Year Ended December 31,
                                                --------------------------------------------------------
                                                  2006        2005        2004        2003        2002
                                                --------    --------    --------    --------    --------
                                                                     (In thousands)
                                                                                
Interest and dividend income ................   $ 16,273    $ 14,221    $ 13,913    $ 14,477    $ 17,306
Interest expense ............................      9,377       5,871       5,204       5,899       9,007
                                                --------    --------    --------    --------    --------
Net interest income .........................      6,896       8,350       8,709       8,578       8,299
Provisions for (recoveries of provisions for)
   loan losses ..............................       (348)       (917)        (13)      4,342       7,550
                                                --------    --------    --------    --------    --------
Net interest income after provisions for
 (recoveries of provisions for) loan losses .      7,244       9,267       8,722       4,236         749
Noninterest income ..........................        856         883         876         793         712
Noninterest expense .........................      7,631       7,634       7,689       7,384       6,022
                                                --------    --------    --------    --------    --------
Income (loss) before income tax
   expense (benefit) ........................        469       2,516       1,909      (2,355)     (4,561)
Income tax expense (benefit) ................         90         893         259        (673)     (1,924)
                                                --------    --------    --------    --------    --------
Net income (loss) ...........................   $    379    $  1,623    $  1,650    $ (1,682)   $ (2,637)
                                                ========    ========    ========    ========    ========


         In 2002 and 2003,  we had net losses of $2.6 million and $1.7  million,
respectively,  as a result of large  provisions to the allowance for loan losses
during those years in connection  with the  significant  asset quality  problems
that we  experienced  with regard to our  commercial  real estate and commercial
loan portfolios.  Provisions to the allowance were $7.6 million in 2002 and $4.3
million in 2003.  Please see the Asset Quality  Problems and Provisions for Loan
Losses section at page __ for a discussion of the problems we  experienced  with
commercial  lending in the past. As we worked through the problems and our asset
quality improved, we recognized recoveries from the allowance for loan losses in
each of the last three years. In 2004, we recognized a relatively small recovery
of $13,000.  In 2005 and 2006, the recoveries from the allowance were larger and
had a greater effect on net income for those years:  for 2005, our net income of
$1.6 million included a $917,000  (pre-tax)  recovery of loan losses;  for 2006,
our net  income of  $379,000  included  a $348,000  (pre-tax)  recovery  of loan
losses.  At this time,  we do not  anticipate  further  recoveries  of loan loss
provisions out of the allowance for loan losses.

         For the year ended December 31, 2006,  our net interest  income fell by
17.4%  compared  to 2005.  Our net  interest  rate  spread and margin  have been
reduced  as a  result  of  the  flat  or  inverted  interest  rate  yield  curve
environment, which has hurt our net interest rate spread and net interest margin
because the interest  rates we pay on our deposits have repriced  upwards faster
than  the  interest  rates  that we earn on our  loans  and  investments.  As of
December 31, 2006, we had $113.5  million in  certificates  of deposit that will
mature  within one year. If the yield curve  remains  flat,  these  deposits are
expected to reprice upwards faster than loans and investments, which will reduce
our net interest income.

         For the  quarter  ended  March  31,  2007,  we  reported  a net loss of
$200,000  as our net  interest  income  continued  to  decline  as a  result  of
continued margin compression, and failed to cover our operating expenses for the
quarter.  Net  interest  income for the  quarter  ended  March 31, 2007 was $1.7
million,  while  noninterest  expenses  amounted to $2.2  million.  We expect to
report a loss for the second  quarter of 2007 as well.  If the current  interest
rate environment  persists, we may not be able to achieve profitability from our
core  operations  in the near term and we may report a loss for the year  ending
December 31, 2007.

                                        2

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

         For more  information  about our  financial  condition  and  results of
operations,  see Selected  Financial and Other Data at page __ and  Management's
Discussion and Analysis of Financial  Condition and Results of Operation at page
__.

The Offering

         Currently, 100% of the outstanding stock of Gateway Community Financial
Corp. is held by Gateway Community Financial, MHC, a federally-chartered  mutual
holding company. Upon completion of this offering,  55% of the outstanding stock
of  Gateway  Community  Financial  Corp.  will  be  held  by  Gateway  Community
Financial, MHC and 45% will be held by public stockholders.


         This  chart  shows  our  current   corporate   structure  (before  this
offering).

- --------------------------------------------------------------------------------
                        Gateway Community Financial, MHC
- --------------------------------------------------------------------------------
                                         |
                                         |  100%
                                         |
- --------------------------------------------------------------------------------
                        Gateway Community Financial Corp.
- --------------------------------------------------------------------------------
                                         |
                                         |  100%
                                         |
             -------------------------------------------------------
                     Gloucester County Federal Savings Bank
             -------------------------------------------------------

         This chart shows our new  corporate  structure  (after this  offering).
Upon  completion of the offering,  Gloucester  County Federal  Savings Bank will
change its name to "GCF Bank."

- -----------------------------                 -----------------------------
      Gateway Community                              Minority Public
       Financial, MHC                                 Stockholders
- -----------------------------                 -----------------------------
              |                                                 |
              |  55%                                            |  45%
              |                                                 |
- --------------------------------------------------------------------------------
                        Gateway Community Financial Corp.
- --------------------------------------------------------------------------------
                                         |
                                         |  100%
                                         |
             -------------------------------------------------------
                                    GCF Bank
             -------------------------------------------------------

Purpose of the Offering


         The  primary  reason for our  decision  to sell stock is to support our
future growth plans.  We currently  qualify as a  well-capitalized  institution,
however,  our  regulatory  capital ratios are below peer and state median levels
and we do not expect  that our  current  capital  and net income can support the
asset  growth we would  like to  achieve.  The  proceeds  of the  offering  will
increase our capital,  allowing us to seek to implement a growth  strategy while
maintaining a solid capital  position.  Our growth strategy calls for increasing
deposits at our  existing  branches and possibly  opening de novo  branches,  if
appropriate  opportunities  arise,  and using those funds to originate loans and
grow the loan portfolio.  We also intend to supplement  internal growth with the
acquisition  of  other  financial   institutions  or  branches,  if  appropriate
acquisition opportunities arise.


         Selling stock will also mean that  Gloucester  County  Federal  Savings
Bank's depositors,  employees, management and directors will have an opportunity
to acquire an equity  ownership  interest in us and  thereby  obtain an economic
interest  in our future  operations.  In  addition,  we intend to utilize  stock
benefit plans as a means of attracting and retaining  qualified and  experienced
officers, directors and employees.

                                        3

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

In connection  with the offering,  we will establish an employee stock ownership
plan under  which all  eligible  full time  employees  of the Bank will  receive
shares of Gateway Community Financial Corp. common stock.

Use of Proceeds

         Gloucester County Federal Savings Bank will receive a minimum of 50% of
the net proceeds from the offering as a capital  contribution and will use those
proceeds for general business  purposes.  The offering proceeds may also be used
to finance the possible acquisition of other financial  institutions or branches
as  well  as  the  possible   opening  of  de  novo  branches,   if  appropriate
opportunities  arise.  We do not,  however,  have  any  current  understandings,
agreements or arrangements in connection with branching or acquisitions.


         We will lend a  portion  of the  offering  proceeds  to the  Gloucester
County Federal Savings Bank Employee Stock Ownership Plan to enable it to buy up
to 8% of the shares sold in the offering.  The balance of the offering  proceeds
will be retained by Gateway  Community  Financial  Corp.  and deposited  with or
loaned to Gloucester County Federal Savings Bank,  providing the Bank with funds
to support the Bank's  lending  activities.  This will enable the bank to reduce
its outstanding  borrowings.  Gateway Community Financial Corp. may also use the
offering  proceeds  it  retains  for  general  corporate   purposes,   including
repurchasing  shares of its common  stock,  paying cash  dividends or supporting
acquisitions of other  financial  institutions,  branches or financial  services
companies.  We do not, however, have any current  understandings,  agreements or
arrangements for any such acquisitions.

Conduct of the Offering

         Rights to subscribe  for shares of Gateway  Community  Financial  Corp.
common stock have the following order of priority:

o        Priority 1 - depositors of Gloucester  County  Federal  Savings Bank at
         the close of business on  December  31, 2005 with  deposits of at least
         $50.00.

o        Priority 2 - the Gloucester County Federal Savings Bank Employee  Stock
         Ownership Plan.

o        Priority 3 - depositors of Gloucester  County  Federal  Savings Bank at
         the close of  business  on March 31,  2007  with  deposits  of at least
         $50.00.

o        Priority 4 - depositors of Gloucester  County  Federal  Savings Bank at
         the close of  business  on  _________,  2007 with  deposits of at least
         $50.00.


         Please note: Subscription rights are not transferable, and persons with
subscription  rights may not  subscribe  for shares for the benefit of any other
person.  If you violate this  prohibition,  you may lose your rights to purchase
shares and may face criminal prosecution and/or other sanctions.

         If we receive  subscriptions  for a number of shares  that  exceeds the
maximum of the offering  range,  we may be unable to fill, or may only partially
fill, your order.  Shares will be allocated in the order of the priorities shown
above pursuant to a formula  outlined in the plan of stock  issuance  adopted by
our board of directors.

         We are offering for sale a minimum of 2,295,000 shares and a maximum of
3,105,000  shares.  The independent  appraisal that we used to set the number of
shares being offered must be updated before we can complete the stock  offering,
and this  could  result  in the  number of shares  being  increased  to up to an
adjusted maximum of 3,570,750  shares. We may sell that number of shares without
any notice to you.

                                        4

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

If the updated  independent  appraisal is higher than the adjusted  maximum,  we
will be required to return all stockholders' funds to them with interest.

         If we sell  between  the  maximum and the  adjusted  maximum  number of
shares, the Gloucester County Federal Savings Bank Employee Stock Ownership Plan
will have the first  priority  right to purchase  the  additional  shares to the
extent  that  its  subscription  has not  previously  been  filled.  Any  shares
remaining will be allocated in the order of the priorities  described above. See
The  Offering  -  Subscription  Offering  for a  description  of the  allocation
procedure.

         We may  offer  shares  not  sold in the  subscription  offering  to the
general public in a community offering.  In the community offering, we will give
a preference  first to natural  persons and trusts of natural persons who reside
in Gloucester and Camden Counties,  New Jersey (the counties in which Gloucester
County  Federal  Savings  Bank has  offices),  second to other  residents of New
Jersey, and third to the general public.  This part of the offering may commence
concurrently  with the  subscription  offering  or any time  thereafter  and may
terminate  at any time  without  notice  but no later than  ____________,  2007,
unless extended.

         Shares  not  sold in the  subscription  or  community  offering  may be
offered for sale in a syndicated community offering,  which would be an offering
to the  general  public on a best  efforts  basis  managed by Sandler  O'Neill &
Partners,  L.P.  This part of the  offering  may  terminate  at any time without
notice but no later than ____________, 2007, unless extended.

         We have the right to reject,  in whole or in part, any orders for stock
received in the community offering and syndicated community offering.

Deadline for Ordering Stock

         The subscription  offering will expire at __:__ _.m.,  Eastern time, on
____________, 2007. We may extend this expiration date without notice to you for
up to  45  days,  until  ____________,  2007.  Once  submitted,  your  order  is
irrevocable  unless the offering is extended beyond  ____________,  2007. We may
request  permission from the Office of Thrift Supervision to extend the offering
beyond  ____________,  2007, but in no event may the offering be extended beyond
____________,  2009. If the offering is extended beyond  ____________,  2007, we
will notify each  subscriber,  and  subscribers  will have the right to confirm,
modify  or  rescind  their  subscriptions.  If an  affirmative  response  is not
received,  a  subscriber's  subscription  will be  canceled  and  funds  will be
returned promptly with interest.

         We may cancel the offering at any time prior to  completion.  If we do,
orders for common stock  already  submitted  will be canceled  and  subscribers'
funds will be returned promptly with interest.

Purchase Limitations

         Limitations  on the purchase of stock in the offering  have been set by
the plan of stock issuance adopted by our Board of Directors.  These limitations
include the following:

o        The minimum purchase is 25 shares.

o        No individual may purchase more than 15,000 shares.

o        The  purchases of  individuals  who are  considered to be associates of
         each other or who are  deemed to be acting in  concert  with each other
         will be limited so that no more than  25,000  shares in  aggregate  are
         purchased by such individuals. Persons with joint account relationships
         are presumed to be acting in concert with each other.

                                        5

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

o        Persons  with a joint  account may only  purchase up to an aggregate of
         15,000  shares  if that is the  only  account  under  which  they  have
         subscription  rights - they are not entitled to place  multiple  orders
         that would in the aggregate exceed 15,000 shares. If, however,  persons
         with a joint  account  have one or more other  accounts  at  Gloucester
         County Federal  Savings Bank  (including a second joint account that is
         identical  to the first joint  account),  they may place  orders  using
         those  accounts  in order to reach the higher  25,000  share  limit for
         associates and persons acting in concert.

         Please  call the stock  information  center  if you have any  questions
about how many shares you may order,  including  whether other persons  ordering
stock  will be deemed to be your  associates  or  acting  in  concert  with you.
Contact information for the stock information center appears on page __.

         If  determined  to be necessary or desirable by the Board of Directors,
the  plan may be  amended  by a  two-thirds  vote of the  full  Board,  with the
concurrence  of the  Office of Thrift  Supervision.  Thus,  we may  increase  or
decrease the purchase limitations.  In the event the maximum purchase limitation
is  increased,  persons  who  subscribed  for the maximum  will be notified  and
permitted to increase their subscription.

Procedure for Ordering Stock

         If you want to place an order  for  shares  in the  offering,  you must
complete  an  original  stock  order form and send it to us  together  with full
payment.  You must sign the  certification  that is on the  reverse  side of the
stock order form.  We must  receive  your stock order form before the end of the
subscription offering or the end of the community offering, as appropriate. Once
we receive your order,  you cannot  cancel or change it without our consent.  We
may, in our sole discretion, reject orders received in the community offering or
syndicated  community  offering  either  in whole or in part.  If your  order is
rejected in part, you cannot cancel the remainder of your order.

         To ensure that we properly identify your subscription  rights, you must
provide on your stock order form all of the  information  requested  for each of
your deposit  accounts as of the eligibility  dates (December 31, 2005 and March
31, 2007). If you fail to do so, your subscription may be reduced or rejected if
the offering is oversubscribed.

         You may pay for shares in the  subscription  offering or the  community
offering in any of the following ways:

o        In cash, if delivered in person. If you choose to pay by cash, you must
         deliver the stock order and certification form and payment in person to
         any branch office of Gloucester County Federal Savings Bank and it will
         be exchanged  for a bank check or money order.  Please do not send cash
         in the mail.

o        By  check  or  money  order made payable to Gateway Community Financial
         Corp.

o        By authorizing  withdrawal from an account at Gloucester County Federal
         Savings Bank. To use funds in a Gloucester  County Federal Savings Bank
         IRA  account,  you  must  transfer  your  account  to  an  unaffiliated
         institution  or  broker.  Since  IRA  account  transfers  take  time to
         complete,  please  contact  the  stock  information  center  as soon as
         possible for assistance.

         We will hold funds  received  with orders in a deposit  account that we
have  established  at  Gloucester  County  Federal  Savings  Bank for that  sole
purpose.  We may decide  during the offering  also to hold funds  received  with
orders in a deposit account at another insured depository institution. In either
case,  we will pay interest on all funds  received at a rate equal to Gloucester
County Federal  Savings Bank's  regular  passbook  savings rate from the date we
receive your funds until the offering is completed or terminated.

                                        6

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

         All funds  authorized  for  withdrawal  from deposit  accounts with us,
including  certificates  of  deposit,  will  continue  to earn  interest  at the
applicable  account  or  certificate  of  deposit  rate  until the  offering  is
completed  or  terminated.  However,  if,  as a result  of a  withdrawal  from a
certificate of deposit, the balance falls below the minimum balance requirement,
the  remaining  funds will be  transferred  to a savings  account  and will earn
interest at our regular passbook savings rate. There will be no early withdrawal
penalty for withdrawals from certificates of deposit used to pay for stock.

Proposed Stock Purchases by Management

         Our  directors  and  executive   officers  and  their  associates  have
indicated  that they intend to purchase an  aggregate of  approximately  215,000
shares  of common  stock in the  offering.  If  2,700,000  shares  are sold (the
midpoint of the offering  range),  their  anticipated  purchases would represent
8.0% of the shares sold in the offering and 3.6% of the  6,000,000  total shares
outstanding  after the offering,  including  shares issued to Gateway  Community
Financial, MHC. At the maximum of the offering range, these percentages decrease
to 6.9% and 3.1%.

Our Estimated Pro Forma Value

         Our estimated pro forma market value was  established by an independent
appraisal provided by Feldman Financial  Advisors,  Inc. The appraisal was based
on our current and projected  financial  condition and results of operations and
also  reflects the effect of the capital to be raised by the offering as well as
the effect of the stock benefit plans we expect to implement after the offering.

         Feldman  Financial  Advisors has estimated that as of May 25, 2007, the
pro forma  market  value of Gateway  Community  Financial  Corp.  ranged  from a
minimum of $51 million to a maximum of $69 million.  This  valuation is based on
the full pro forma market value of Gateway  Community  Financial Corp. as though
100% of the  stock  was  being  sold  to the  public.  The  Board  of  Directors
considered  our present level of capital and our business  plans and  determined
that  shares  representing  45% of the  full  valuation  should  be  sold in the
offering.

         Peer Group Analysis. Feldman Financial Advisors relied primarily on the
comparative  market value  methodology  in  determining  the estimated pro forma
market value of Gateway Community  Financial Corp. In applying this methodology,
Feldman  Financial  Advisors analyzed  financial and operational  comparisons of
Gloucester  County Federal  Savings Bank with a group of companies  deemed to be
comparable  to us. In  accordance  with Office of Thrift  Supervision  appraisal
guidelines,  the peer group  companies for a minority  offering are other mutual
holding  companies.  In that  the  market  pricing  ratios  for the  peer  group
companies may reflect a discount for the controlling  majority interest owned by
the mutual holding  companies,  that discount would also be reflected in our pro
forma  market  value since our market value is estimated in relation to the peer
group  companies'  market value.  The percentage of the minority  shares held by
insiders of the peer group companies would generally not be expected to have any
significant  impact on the market value of the minority  interest held by public
stockholders, and Feldman Financial Advisors did not make any adjustments to our
estimated  pro forma  market value in  connection  with the amount of our shares
expected to be owned by our directors, officers and employees.

         Ten publicly traded mutual holding  companies were selected to comprise
the peer group for estimating  our pro forma market value.  The companies in the
peer group

                                        7
- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

range  in  asset  size  from  $268  million  to $574  million  and  have  market
capitalizations  ranging  from $29 million to $113  million.  Feldman  Financial
Advisors  examined how we compare to the peer group on various bases,  including
earnings prospects,  market area, management,  acquisition activity in the state
of New Jersey,  stock market conditions,  subscription  interest,  liquidity and
dividend policy.

         In estimating our pro forma market value,  Feldman  Financial  Advisors
took into account  that this type of offering is typically  priced at a discount
on a price-to-book  basis to publicly traded companies due to the low returns on
equity that are  expected  post-offering.  One measure of  profitability  is the
return on equity,  which measures the amount of net income produced by a company
in relation to that company's net worth.  Since it will take a period of time to
invest and leverage the additional capital provided by the offering,  the return
on equity for Gateway  Community  Financial Corp. is expected to be low compared
to other publicly  traded mutual  holding  companies that have been in existence
for longer periods.  Feldman Financial Advisors also took into account that this
type of offering is typically  priced at a discount on a price-to-book  basis to
publicly traded companies due to the inherent  uncertainty  regarding the degree
of success  any issuer will have in  effectively  deploying  capital.  After the
offering,  Gateway Community Financial Corp. will be faced with the challenge of
successfully  investing  the  additional  capital  to  generate  profitable  and
competitive earnings returns in a difficult interest rate environment.

         Feldman  Financial  Advisors  utilized the market pricing ratios of the
peer  group to  establish  appropriate  pro forma  pricing  ratios  for  Gateway
Community  Financial  Corp. The estimated pro forma market value was established
by working  backwards from the pro forma pricing  ratios once Feldman  Financial
Advisors  determined  appropriate  ratios for Gateway Community  Financial Corp.
based on how Gloucester  County Federal  Savings Bank compares to the peer group
companies on a financial and  operational  basis.  In that  comparison,  Feldman
Financial Advisors made a downward  adjustment to our pro forma pricing based on
their  belief  that our  profitability  after the  offering is expected to trail
behind the performance of the peer group.  Feldman Financial  Advisors also made
an upward  adjustment to our pro forma pricing based on the recent  after-market
performance of mutual holding company stock offerings, particularly those of New
Jersey companies, such as us.

         Pricing Ratios.  Consistent with Office of Thrift Supervision appraisal
guidelines,  Feldman  Financial  Advisors'  analysis relied primarily on two key
market pricing ratios: the  price-to-earnings  ratio and the price-to-book value
ratio. The ratio of  "price-to-earnings" is calculated as the price of one share
of stock divided by the earnings per share.  The price per share in the offering
is $10.00.  On a pro forma fully converted basis,  Gateway  Community  Financial
Corp.'s estimated earnings are $977,000 at the maximum of the offering range, or
approximately  $0.15  per  share,  resulting  in a  pro  forma  fully  converted
price-to-earnings ratio of 66.7x at the maximum of the offering range ($10.00 is
66.7 times greater than $0.15). The ratio of "price-to-book value" is calculated
as the  price of one  share  of  stock  divided  by the per  share  value of the
company's  net worth  (also known as the per share book  value).  On a pro forma
fully converted  basis,  Gateway  Community  Financial  Corp.'s  estimated total
equity is $88.4 million at the maximum of the offering range,  or  approximately
$12.81 per share,  resulting in a pro forma fully converted price-to- book ratio
of 78.1% at the maximum of the offering  range ($10.00 is 78.1% of $12.81).  See
Pro Forma

                                        8

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

Data at page __ for a full  discussion  of these  projections  and The  Offering
Range at page __ for a full discussion of the calculation of the ratios.

         Shown below are the average and median price to earnings  multiples and
price to book value ratios of the peer group companies and our price to earnings
multiple  and price to book value ratio at the  minimum,  midpoint,  maximum and
adjusted  maximum of our pro forma market  value as estimated by the  appraisal.
These pricing ratios are calculated on a fully-converted basis, as though we had
sold the full amount  (100%) of our  estimated pro forma market value instead of
only 45% of that  value.  The  pricing  ratios for the peer group have also been
adjusted to assume that they were fully  public,  with all of their  outstanding
shares held by public stockholders.



                                                               Price-to-earnings    Price-to-book
                                                                   multiple          value ratio
                                                                   --------          -----------

                                                                                
Pricing ratios for peer group on a fully-converted basis:
    Average........................................................  33.6x              91.6%
    Median.........................................................  30.5x              95.3%
Pro forma pricing ratios for Gateway Community
Financial Corp. on a fully-converted basis:
    Minimum......................................................    58.8x              70.1%
    Midpoint.......................................................  62.5x              74.5%
    Maximum......................................................    66.7x              78.1%
    Maximum, as adjusted.......................................      66.7x              81.5%


         The  independent  appraisal  is  not  necessarily   indicative  of  the
post-stock  offering  trading  value;  therefore you should not assume or expect
that the valuation of Gateway Community Financial Corp. as indicated above means
that the common stock will trade at or above the $10.00 purchase price after the
stock  offering  is  completed.  You should not assume  that  Gateway  Community
Financial Corp.'s common stock will not trade below $10.00 per share.

         After-Market  Performance of Peer Group.  The following  table provides
information regarding the after-market performance of the peer group of publicly
traded mutual holding  companies  included in the appraisal  prepared by Feldman
Financial  Advisors.  This table is not  intended to indicate  how our stock may
perform. Furthermore, the data presented in the table reflects a small number of
transactions with a wide variation in time periods that the issuers have existed
as publicly traded mutual holding companies.



                                                                                After-Market Appreciation
                                                                 Date      -----------------------------------
                                                              of Initial     After        After       Through
Company (Market/Symbol)                                        Offering      1 Day       1 Month      5/25/07
- ----------------------                                         --------      -----       -------      -------

                                                                                        
AJS Bancorp, Inc. (OTCBB: AJSB)                                12/17/01       32.0%        32.5%       149.5%
Colonial Bankshares, Inc. (Nasdaq: COBK)                       06/30/05        6.0%         7.5%        52.5%
FedFirst Financial Corp. (Nasdaq: FFCO)                        04/07/05       (6.6)%      (14.5)%       (7.5)%
Lake Shore Bancorp, Inc. (Nasdaq: LSBK)                        04/04/06        7.0%         2.9%        23.5%
Magyar Bancorp, Inc. (Nasdaq: MGYR)                            01/24/06        6.5%         6.0%        46.9%
Naugatuck Valley Financial (Nasdaq: NVSL)                      10/01/04        8.0%         4.2%        19.9%
Ocean Shore Holding Co. (Nasdaq: OSHC)                         12/22/04       21.5%         6.3%        33.0%
Pathfinder Bancorp, Inc. (Nasdaq: PBHC)                        11/16/95       20.0%        40.0%       139.2%
PSB Holdings, Inc. (Nasdaq: PSBH)                              10/05/04        5.0%         4.5%         7.0%
Service Bancorp, Inc. (OTCBB: SERC)                            10/08/98        0.0%       (10.0)%      227.5%
Average - peer group                                                           9.9%         7.9%        69.2%
Median - peer group                                                            6.8%         5.3%        40.0%



                                        9

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

         The stock price of a particular  company is subject to various factors,
including,  but not  limited to, the amount of  proceeds a company  raises,  the
company's  historical and anticipated  operating results, the nature and quality
of the  company's  assets,  the  company's  market  area,  and  the  quality  of
management and  management's  ability to deploy  proceeds (such as through loans
and  investments,  the  acquisition  of other  financial  institutions  or other
businesses, the payment of dividends and common stock repurchases). In addition,
stock  prices may be affected by general  market and  economic  conditions,  the
interest rate environment,  the market for financial  institutions and merger or
takeover  transactions,  the presence of  professional  and other  investors who
purchase stock on speculation,  as well as other unforeseeable events not in the
control of management.  Before you make an investment  decision,  we urge you to
carefully read this prospectus,  including, but not limited to, the Risk Factors
section  beginning  on page ___.  You should not assume that  Gateway  Community
Financial  Corp.'s  common  stock will trade at prices  similar to other  mutual
holding companies.

Conditions to Completing the Offering

         We cannot complete the offering unless:

o        we sell at least 2,295,000 shares, the minimum of the  offering  range;
         and

o        we receive final authorization from the Office of Thrift Supervision to
         complete the offering.

         Office  of  Thrift  Supervision  authorization  does not  constitute  a
recommendation  or  endorsement  of an  investment in our stock by the Office of
Thrift Supervision.

Market for Gateway Community Financial Corp.'s Common Stock

         We applied to have our common  stock  listed for  trading on the Nasdaq
Global  Market  under  the  symbol  "GCFC."  Sandler  O'Neill &  Partners,  L.P.
currently  intends to become a market maker in the common stock, but it is under
no  obligation  to do so. We cannot  assure you that other market makers will be
obtained  or that an active and liquid  trading  market for the shares of common
stock will develop or if developed,  will be maintained.  After our common stock
begins trading, you may contact a stock broker to buy or sell shares.

Dividends

         We have not yet established a dividend policy, and we have not yet made
plans as to the  amount or  timing  of cash  dividends  that  Gateway  Community
Financial Corp. may pay after the offering.  The timing, amount and frequency of
dividends  will  be  determined  by the  Board  of  Directors.  There  are  also
restrictions  on  our  ability  to  pay  dividends.  See  Our  Policy  Regarding
Dividends.

         If we pay  dividends to  stockholders  of Gateway  Community  Financial
Corp., it is anticipated that dividends payable to Gateway Community  Financial,
MHC would be waived.  We must receive the non- objection of the Office of Thrift
Supervision for any dividend  waiver by Gateway  Community  Financial,  MHC. See
Regulation - Regulation of Gateway Community Financial Corp.

Restrictions  on the  Acquisition  of  Gateway  Community  Financial  Corp.  and
Gloucester County Federal Savings Bank

         Federal regulations, as well as provisions contained in the charter and
bylaws of Gateway  Community  Financial  Corp.  and  Gloucester  County  Federal
Savings  Bank,  restrict  the ability of any  person,  firm or entity to acquire
Gateway  Community  Financial Corp.,  Gloucester County Federal Savings Bank, or
their capital stock. These restrictions include the requirement that a potential
acquirer of common stock

                                       10

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

obtain the prior approval of the Office of Thrift  Supervision  before acquiring
in excess of 10% of the voting stock of Gateway  Community  Financial  Corp.  or
Gloucester  County Federal  Savings Bank. The Office of Thrift  Supervision  may
grant such  approval  after the passage of three years  following  the offering.
Because  a  majority  of the  shares  of  outstanding  common  stock of  Gateway
Community Financial Corp. must be owned by Gateway Community Financial, MHC, any
acquisition of Gateway  Community  Financial  Corp.  must be approved by Gateway
Community  Financial,  MHC, and Gateway  Community  Financial,  MHC would not be
required to pursue or approve a sale of Gateway  Community  Financial Corp. even
if such sale were favored by a majority of Gateway  Community  Financial Corp.'s
public  stockholders.  Additionally,  Office of Thrift  Supervision  regulations
prohibit  anyone from  acquiring  more than 10% of Gateway  Community  Financial
Corp.'s common stock for a period of three years following the offering,  unless
such  prohibition  is waived by the Office of Thrift  Supervision.  The  current
policy of the Office of Thrift Supervision is not to waive this prohibition.

         Additionally,  certain  provisions within Gateway  Community  Financial
Corp.'s  charter  and  bylaws  limit the  rights of  stockholders  and may deter
potential  takeovers or make it more  difficult and expensive to pursue a change
in control or takeover attempt that our Board of Directors  opposes.  Amendments
to these provisions require the approval of 80% of the outstanding shares if not
approved by the Board of Directors. As a result, you may not have an opportunity
to participate in such a transaction, and the trading price of our stock may not
rise to the level of other  institutions  that are more  vulnerable  to  hostile
takeovers. Such provisions include:

          o    the election of directors to staggered three-year terms;
          o    provisions restricting stockholders from calling special meetings
               of stockholders;
          o    the absence of cumulative  voting by stockholders in elections of
               directors;
          o    advance notice  requirements for stockholder  nominations and new
               business; and
          o    the limitation of the voting rights of a single stockholder to no
               more than 10% of the  then-outstanding  shares,  including shares
               held by Gateway  Community  Financial,  MHC, for a period of five
               years from the date this stock offering is completed.

Tax Effects of the Offering

         The  minority  stock  offering  will not be a taxable  transaction  for
purposes of federal or state income taxes for Gateway Community Financial,  MHC,
Gateway  Community  Financial Corp.,  Gloucester  County Federal Savings Bank or
persons  eligible to subscribe for stock in the offering.  See Material  Federal
and State Tax Consequences of the Offering.

Stock Benefit Plans


         We intend to establish certain benefit plans that will use our stock to
provide  additional  compensation  to employees and  directors.  The  Gloucester
County Federal  Savings Bank Employee Stock  Ownership  Plan, for the benefit of
employees  eligible to  participate  in the plan,  intends to purchase 8% of the
shares sold in the  offering.  We also intend to adopt a stock option plan and a
restricted  stock plan for the  benefit of  directors  and  officers.  Officers,
directors,  and employees  will not be required to pay cash for shares  received
under the Gloucester County Federal Savings Bank Employee Stock

                                       11

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

Ownership Plan or shares  received under the restricted  stock plan, but will be
required to pay the exercise price to exercise stock options. The exercise price
for the options  will be at least equal to the market  price of our common stock
on the date of grant.

         The stock benefit plans will result in additional  annual  compensation
and benefit expenses which will reduce our earnings.  See Pro Forma Data, for an
illustration of the possible  reduction in net income and  stockholders'  equity
resulting  from  these  benefit  plans.  The  amount of and timing of the actual
increase in compensation  and benefits expense is uncertain  because  applicable
accounting  standards require that the expense be based on the fair market value
of the shares of common  stock at  specific  points in the future;  however,  we
expect  them to be  material.  See Pro Forma  Data  beginning  on page __ for an
estimate of the expenses from the ESOP,  restricted  stock plan and option plan.
At the maximum of the offering range,  the expenses are estimated to be $568,000
annually.  This represents an approximately 11% increase over total compensation
and benefits  expense to  directors,  officers and employees of $4.4 million for
2006.  Officers and other  employees  will receive all of the benefits under the
employee stock  ownership  plan, as directors are not eligible to participate in
that plan because it is a tax-qualified  retirement plan not open to persons not
employed by the Bank. The amount of shares  allocated to  individuals  under the
employee stock  ownership plan is determined on the basis of their  compensation
relative to the compensation of all participants in the plan. Benefits under the
restricted  stock  plan and stock  option  plan are  expected  to be  awarded to
officers and directors, however, the amount to any individual will be determined
by the Board of  Directors  at such time as the awards  are made,  in their sole
discretion.


         The  following  table  presents  information,  at  the  maximum  of the
offering range,  regarding the number of shares and options  expected to be made
available under the stock benefit plans.  The value of the share awards is based
on an assumed value of $10.00 per share;  however, this does not mean you should
assume the stock will trade at or above  $10.00 per share.  It could trade below
$10.00  per  share.  The value of the option  grants  was  determined  using the
Black-Scholes  option-pricing formula. See Pro Forma Data. Ultimately, the value
of awards under the stock benefit plans will depend on the actual  trading price
of our stock at a particular  time, which depends on numerous  factors,  some of
which are out of our control.

                                       12

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------



                                                                   At the Maximum of the Offering Range
                                        ---------------------------------------------------------------------------------
                                           Persons                                                         Percentage of
                                           Eligible                         Number      Percentage of      Total Shares
                                              to                              of            Shares          Outstanding
                                           Receive         Estimated        Shares/         Sold in            After
                                            Awards           Value          Options      the Offering      the Offering
                                            ------           -----          -------      ------------      ------------
                                                                                             
Employee Stock Ownership Plan.........    Employees       $2,484,000          248,400        8.0%              3.6%

                                          Directors
Restricted stock......................   and Officers     $1,352,000          135,200        4.4%              1.96%

                                          Directors
Stock options.........................   and Officers     $1,376,067          338,100       10.9%              4.9%


         If we  implement  the  restricted  stock  plan  within  one year of the
offering and Gloucester County Federal Savings Bank's tangible capital following
the  stock  offering  is less than 10%,  then the  number of shares  that may be
awarded under the restricted stock plan will be reduced and may not exceed 1.47%
of the total shares  outstanding rather than the 1.96% shown in the table above.
If, at our discretion,  we further reduce the restricted  stock plan to 1.3%, we
may keep the number of shares in the employee  stock  ownership plan at 3.6%. If
we reduce the  restricted  stock plan to only 1.47% of the  outstanding  shares,
however, then the employee stock ownership plan would also be reduced, to 3.4%.


         Dilution.  If newly  issued  shares are used to fund stock  options and
awards  made under the  restricted  stock plan  instead  of  outstanding  shares
purchased in the open market by Gateway Community Financial Corp., the resulting
dilution to your ownership  interest in Gateway Community  Financial Corp. would
be 4.7% for the option plan and 1.9% for the  restricted  stock plan.  It is our
current  intention,  however,  to purchase  stock in the open market to fund the
restricted stock plan and stock option plan to avoid stockholder  dilution.  The
cost of purchasing shares in the open market will depend on the trading price of
the stock at the time the  purchases are made. We would expect to be able to use
existing equity to fund the purchase of shares.

         Stockholder  Approval.  The stock option plan and restricted stock plan
will comply with all  applicable  Office of Thrift  Supervision  regulations  in
effect at the time the plans are  adopted.  Those  regulations  are  subject  to
change. Under current Office of Thrift Supervision  Regulations,  the plans must
be approved  by a majority of the total votes  eligible to be cast by our public
stockholders - meaning all  stockholders  other than our mutual holding  company
parent, Gateway Community Financial,  MHC, which will own 55% of our outstanding
stock upon  completion  of the offering and will  continue to hold a majority of
our  outstanding  stock so long as we remain in mutual holding company form. The
Office of Thrift  Supervision has proposed changes to its regulations that would
eliminate the requirement to obtain the separate vote of the public stockholders
for the plans if they are implemented  more than one year after  completion of a
mutual  holding  company  stock  offering.  If the Office of Thrift  Supervision
adopts those regulations as proposed,  Gateway Community Financial,  MHC, as the
holder of a majority of the shares of Gateway  Community  Financial Corp.  would
control the outcome of any vote to approve an equity  incentive plan that occurs
more than one year after the completion of the offering.


         See  Management  - Stock  Benefit  Plans  and Pro  Forma  Data for more
information about the stock benefit plans.

Possible Conversion of Gateway Community Financial, MHC to Stock Form

         In the future,  Gateway Community  Financial,  MHC may convert from the
mutual  holding  company  form  of  organization,  wherein  a  majority  of  the
outstanding stock is held by the mutual holding company,

                                       13

- --------------------------------------------------------------------------------



- --------------------------------------------------------------------------------

to a corporation with 100% of its shares held by public stockholders.  This type
of conversion  transaction is commonly known as a "second-step  conversion." The
Board of Directors has no current  plans to undertake a  second-step  conversion
transaction.

Risk Factors

         This  investment  entails  various risks including the possible loss of
principal. You may not be able to sell the stock at or above the $10.00 offering
price. You should carefully read the information under Risk Factors beginning on
page __.

Stock Information Center

         For assistance,  please contact the stock  information  center at (___)
___-____.  The stock information center's hours of operation are generally __:__
a.m. to __:__ p.m.,  Eastern time, Monday through Friday.  The stock information
center is closed on weekends and holidays.

                                       14

- --------------------------------------------------------------------------------



                                  RISK FACTORS

         In  addition  to the other  information  in this  document,  you should
consider carefully the following risk factors in evaluating an investment in our
common stock.


Low interest rate spreads and margins and low levels of noninterest  income have
reduced our  profitability,  and we may report a loss for the fiscal year ending
December 31, 2007.

         We reported a net loss of $200,000 for the quarter ended March 31, 2007
as our net  interest  income  continued  to  decline  and  failed  to cover  our
operating  expenses for the quarter.  Our net interest income  decreased  during
2005 and 2006 as the result of the  continued  compression  of our interest rate
spread and net  interest  margin  caused by the flat or inverted  interest  rate
yield curve  environment  during these periods.  Additionally,  our net interest
margin is negatively  impacted by our relatively  low yield on  interest-earning
assets.  Our low yield on  interest-earning  assets is  attributable to the fact
that cash and securities represent a relatively large amount of our total assets
(38% at March 31, 2007) as opposed to loans,  which generally earn higher yields
than other  interest-earning  assets.  Our  average  yield on loans for 2006 was
5.74%, while our average yield on securities and other  interest-earning  assets
was 4.40%.

         Our  profitability  is also  negatively  impacted by our relatively low
levels of noninterest  income. Our high concentration of certificates of deposit
as a percentage  of total  deposits (50% at March 31, 2007) and our low level of
loans as a percentage of total assets have prevented us from generating a steady
stream of noninterest  income from deposit account charges and loan  origination
fees.

         In addition to our first  quarter  loss, we expect to report a loss for
the second  quarter  of 2007 as well and may  report a loss for the fiscal  year
ending December 31, 2007. If the flat or inverted yield curve

                                       15



environment  persists,  we may not be able to alleviate the reduction in our net
interest  rate  spread  and  margin,  which  could  prevent  us  from  achieving
profitability from our core operations in the near term.

In recent years we charged off a significant  amount of loans.  If we experience
additional loan losses going forward that exceed the amount we have reserved for
loan losses, our earnings will be adversely affected.

         The risk of credit  losses on loans  varies with,  among other  things,
general economic  conditions,  the type of loan being made, the creditworthiness
of the borrower  over the term of the loan and, in the case of a  collateralized
loan, the value and  marketability  of the  collateral for the loan.  Management
maintains an  allowance  for loan losses based upon  historical  experience,  an
evaluation of economic  conditions and regular reviews of delinquencies and loan
portfolio quality.

         Over the last five years, we charged off $10.3 million of loans, net of
amounts  recovered.   If  our  assumptions  and  judgments  about  the  ultimate
collectibility of the loan portfolio prove to be incorrect and the allowance for
loan  losses is  inadequate  to  absorb  losses  or if we are  required  to make
material  additions  to  the  allowance,  our  earnings  and  capital  could  be
significantly and adversely affected.

There are risks  associated  with our plan to commence  actively  re-growing our
commercial  real estate and  commercial  loans since that type of lending  poses
higher risks and we experienced significant trouble with this type of lending in
the past.

         The  repayment  risk related to  commercial  loans is  considered to be
greater than the risk related to residential loans. Unlike residential  mortgage
loans,  which generally are made on the basis of the borrower's  ability to make
repayment from his or her employment and other income,  and which are secured by
real property with values that tend to be more easily ascertainable,  commercial
loans  typically  are  made  on the  basis  of the  borrower's  ability  to make
repayment from the cash flow of the borrowers' business, which may include lease
income.  In addition,  commercial  loans generally  result in larger balances to
single  borrowers,  or related  groups of  borrowers,  than one- to  four-family
loans.

         Beginning in the late 1990s we  aggressively  built a  commercial  loan
portfolio;  at December 31, 2002, our loan  portfolio  included $67.1 million of
commercial real estate mortgage loans and commercial  loans,  which  represented
approximately  34% of our total  loans at that  time.  The  portfolio  initially
appeared to be sound and was performing  with only minor  weaknesses,  but after
several years there was an increasing number of loans that exhibited  weaknesses
or deficiencies and in 2003 we charged-off $8.6 million of commercial loans that
were determined to  uncollectible.  Over the last five years, our charge-offs of
commercial real estate and commercial loans, net of recoveries, amounted to $9.8
million.

                                       16



         The size of the commercial  real estate and commercial  loan portfolios
as a percentage  of total loans  decreased as we worked  through the problems in
those  portfolios and we were from 2003 to 2005,  barred by the Office of Thrift
Supervision from any new commercial  lending.  At March 31, 2007, our commercial
portfolio  was $19.1  million,  or 9% of total loans.  We now intend to actively
re-commence  origination  of these types of loans.  We have hired two commercial
lenders, one in March 2007 and one in May 2007. See Management's  Discussion and
Analysis - Asset Quality and Provisions for Loan Losses at page __.


We intend to increase  our  originations  of certain  higher  yielding  consumer
loans, but such loans present higher risk.


         In 2004, we began  originating  loans for the purchase and refinance of
manufactured housing. This portfolio totaled $7.8 million at March 31, 2007, and
we intend to grow this  portfolio to  approximately  $12 million by December 31,
2007.  Our  lending  policy  limits this  portfolio  to no more than 8% of total
assets,  which  would be a limit of  approximately  $30  million as of March 31,
2007. In the first  quarter of 2007, we  established a program for financing the
purchase of non-commercial use, personal airplanes. As of March 31, 2007, we had
originated $1.4 million of aircraft loans,  and our current goal is to grow that
portfolio  to as much as $15  million  by the end of 2007.  Our  lending  policy
limits  this  portfolio  to no more than 150% of our  capital,  which would be a
limit of approximately  $40 million as of March 31, 2007. We intend to originate
aircraft  loans to  borrowers  throughout  the  United  States,  not just in our
primary market area. These types of loans are generally  considered to involve a
higher  degree of credit risk and if we experience  losses in these  portfolios,
our earnings would be adversely affected.


Changes in interest rates may adversely  affect our net interest rate spread and
net interest margin, which would hurt our earnings.

         We derive our income mainly from the difference or "spread" between the
interest  earned on loans,  securities and other  interest-earning  assets,  and
interest paid on deposits, borrowings and other interest-bearing liabilities. In
general,  the larger the spread, the more we earn. When market rates of interest
change,  the  interest  we receive on our assets and the  interest we pay on our
liabilities  will  fluctuate.  This can cause  decreases  in our  spread and can
adversely affect our income.

         Several  years ago  market  interest  rates  were at  historically  low
levels.  However,  between  June 2004 and June 2006,  the U.S.  Federal  Reserve
steadily  increased  its target  federal funds rate,  raising it 17 times,  from
1.00% to 5.25%.  While  the  federal  funds  rate and  other  short-term  market
interest rates, which we use as a guide to our deposit pricing,  have increased,
intermediate-  and long-term  market interest rates,  which we use as a guide to
our  loan  pricing,  have  not  increased  proportionately.  This  has  led to a
"flattening" of the market yield curve,  which has even  "inverted"  recently as
short-term  rates have exceeded  longer-term  rates.  The relatively  flat yield
curve has hurt our net interest rate spread and net interest  margin because the
interest  rates we pay on our deposits  have  repriced  upwards  faster than the
interest  rates that we earn on our loans and  investments.  As of December  31,
2006, we had $113.5 million in  certificates  of deposit that will mature within
one year.  If the yield curve  remains  flat,  these  deposits  are  expected to
reprice  upwards  faster than loans and  investments,  which will reduce our net
interest income.

         Interest  rates also affect how much money we lend.  For example,  when
interest rates rise, the cost of borrowing  increases and loan originations tend
to decrease. In addition,  changes in interest rates can affect the average life
of loans and  investment  securities.  A reduction in interest  rates  generally
results in increased  prepayments of loans and  mortgage-backed  securities,  as
borrowers  refinance  their debt in order to reduce their  borrowing  cost. This
causes reinvestment risk, because we generally are not able to reinvest

                                       17



prepayments  at rates that are  comparable to the rates we earned on the prepaid
loans or  securities.  Changes in market  interest  rates  could also reduce the
value of our financial assets. If we are unsuccessful in managing the effects of
changes in interest  rates,  our  financial  condition and results of operations
could suffer.

Our return on equity is currently  low and will  decrease  after this  offering.
This could negatively impact the price of our stock.

         The net proceeds  from the  offering  will  substantially  increase our
equity capital.  It will take a significant  period of time to prudently  invest
this  capital.  For the year  ended  December  31,  2006,  our return on average
equity,  which is the  ratio  of our  earnings  divided  by our  average  equity
capital,  was  1.33%.  After  the  offering,  our  estimated  ratio of pro forma
earnings  divided  by  pro  forma   stockholders`   equity  is  expected  to  be
approximately 1.10% at the midpoint of the appraisal of $27 million. Because the
stock  market  values a company  based in part on its return on equity,  our low
return on equity could negatively affect the trading price of our stock. See Pro
Forma Data.

Strong   competition   within  our   market   area  may  limit  our  growth  and
profitability.

         Competition  in the  banking  and  financial  services  industry in New
Jersey is intense.  Many of our competitors have substantially greater resources
and  lending  limits  than we do and  offer  services  that we do not or  cannot
provide. Price competition for loans might result in us originating fewer loans,
or earning less on our loans, and price competition for deposits might result in
a decrease in our total deposits or higher rates on our deposits. Competition in
the market for hiring  experienced  lenders  and other  highly-  qualified  bank
officers is also a challenge, which may restrict our ability to grow.

Our  business  is  geographically  concentrated  in southern  New Jersey,  and a
downturn in  conditions  in our market area could have an adverse  impact on our
profitability.

         A substantial  amount of our loans are to individuals and businesses in
southern  New Jersey.  Any  decline in the economy of this market  could have an
adverse  impact  on our  earnings.  Adverse  economic  changes  may also  have a
negative  effect on the ability of our  borrowers to make timely  repayments  of
their loans.  Additionally,  because we have a significant amount of real estate
loans, decreases in local real estate values could adversely affect the value of
property  used as  collateral.  If we are  required to  liquidate a  significant
amount of  collateral  during a period of reduced real estate  values to satisfy
the debt, our earnings and capital could be adversely affected.

Additional  compensation  and  benefit  expenses  following  the  offering  will
negatively impact our profitability.

         Following the offering,  we will recognize  additional  annual employee
compensation and benefit expenses stemming from the shares granted to employees,
officers and directors under new benefit plans,  including the Gloucester County
Federal Savings Bank Employee Stock Ownership Plan. We cannot predict the actual
amount  of the new  stock-related  compensation  and  benefit  expenses  because
applicable  accounting  standards  require that they be based on the fair market
value of the shares of common stock at specific  points in the future;  however,
we expect them to be  material.  See Pro Forma Data  beginning on page __ for an
estimate of the expenses from the ESOP,  restricted  stock plan and option plan.
At the maximum of the offering range,  the expenses are estimated to be $568,000
annually.

                                       18



New expenses that we will incur as a public company will affect our earnings.


         Following the offering,  our noninterest  expense is likely to increase
as a result of the  financial  accounting,  legal and various  other  additional
noninterest  expenses  usually  associated  with operating as a public  company,
particularly as a result of the requirements of the  Sarbanes-Oxley Act of 2002.
In  addition,  the  Bank's  senior  management  will be  required  to  devote  a
significant amount of time to such matters,  diverting their full attention from
regular operations.


The  implementation  of  stock-based  benefit  plans may dilute  your  ownership
interest in Gateway Community Financial Corp.

         We intend to adopt a stock  option  plan and a  restricted  stock  plan
following the stock  offering.  These stock benefit plans will be funded through
either open market  purchases  or from the issuance of  authorized  but unissued
shares.  Stockholders  would experience a reduction in ownership interest in the
event newly issued  shares are used to fund stock  options and awards made under
the  restricted  stock plan. The use of newly issued shares of stock to fund the
restricted  stock plan instead of open market  purchases would dilute the voting
interests  of existing  stockholders  by  approximately  1.9%.  The use of newly
issued  shares of stock to fund  exercises  of options  granted  under the stock
option plan instead of open market  purchases would dilute the voting  interests
of existing stockholders by approximately 4.7%.

Provisions  in our charter and bylaws  limiting the rights of  stockholders  may
deter potential takeovers and may reduce the trading price of our stock.

         Provisions  in our  charter  and  bylaws  may  make  it  difficult  and
expensive  to pursue a change in control or takeover  attempt  that our Board of
Directors  opposes.  As a result, you may not have an opportunity to participate
in such a  transaction,  and the trading  price of our stock may not rise to the
level of other institutions that are more vulnerable to hostile takeovers.  Such
provisions include:

          o    the election of directors to staggered three-year terms;
          o    provisions restricting stockholders from calling special meetings
               of stockholders;
          o    the absence of cumulative  voting by stockholders in elections of
               directors;
          o    advance notice  requirements for stockholder  nominations and new
               business; and
          o    a provision that limits the voting rights of a single stockholder
               to no more  than 10% of the  then-outstanding  shares,  including
               shares held by Gateway Community Financial,  MHC, for a period of
               five years from the date this stock offering is completed.

Persons  who  purchase  stock in the  offering  will own a  minority  of Gateway
Community Financial Corp.'s common stock and will not be able to exercise voting
control over most matters put to a vote of stockholders,  including any proposal
regarding the acquisition of Gateway Community Financial Corp.

         Gateway  Community  Financial,  MHC will own 55% of  Gateway  Community
Financial Corp.'s common stock after the offering.  The MHC's Board of Directors
is comprised of the same persons as Gateway Community Financial Corp.'s Board of
Directors and will generally be able to exercise voting control over matters put
to a vote of stockholders of Gateway  Community  Financial Corp., such as a vote
on a sale or merger of Gateway Community Financial Corp. or other transaction in
which  stockholders could receive a premium for their shares and the election of
directors of Gateway Community Financial Corp.

                                       19




         In  addition,  our  directors,  and  officers  are expected to purchase
approximately  215,000  shares of stock in this  stock  offering.  If  2,700,000
shares  are  sold  (the  midpoint  of the  offering  range),  their  anticipated
purchases  would  represent  8.0% of the shares sold in the offering and 3.6% of
the 6,000,000  total shares  outstanding  after the offering,  including  shares
issued to Gateway  Community  Financial,  MHC.  At the  maximum of the  offering
range, these percentages  decrease to 6.9% and 3.1%. In addition,  the officers,
employees  and directors may receive up to 5.6% of the stock owned by the public
under the restricted stock plan and stock option plan.


Our stock price may decline when trading commences.

         We cannot  guarantee  that if you  purchase  shares in the offering you
will be able to sell  them at or above  the  $10.00  purchase  price.  After the
shares of our common stock begin trading,  the trading price of the common stock
will be determined by the  marketplace,  and will be influenced  not only by our
operating  results  but  by  many  factors  outside  of our  control,  including
prevailing   interest  rates,   investor   perceptions  and  general   industry,
geopolitical and economic conditions.  Publicly traded stocks,  including stocks
of financial  institutions,  have recently experienced  substantial market price
volatility.  These  market  fluctuations  might not be related to the  operating
performance of particular companies whose shares are traded.

We operate in a highly  regulated  environment and may be adversely  affected by
changes in laws and regulations.

         We are subject to extensive regulation,  supervision and examination by
the Office of Thrift Supervision and the Federal Deposit Insurance  Corporation.
Such  regulation and  supervision  govern the activities in which an institution
and its  holding  companies  may  engage  and  are  intended  primarily  for the
protection of the insurance fund and  depositors.  Regulatory  authorities  have
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities,  including  the  imposition of  restrictions  on the operation of an
institution, the classification of assets by the institution and the adequacy of
an  institution's  allowance for loan losses.  Any change in such regulation and
oversight,   whether  in  the  form  of  regulatory  policy,   regulations,   or
legislation,  including  changes in the  regulations  governing  mutual  holding
companies, could have a material impact on us and our operations.

                   A WARNING ABOUT FORWARD-LOOKING STATEMENTS

         This  prospectus  contains  forward-looking  statements,  which  can be
identified  by the use of words such as  "believes,"  "expects,"  "anticipates,"
"estimates" or similar expressions. Forward-looking statements include:

o         statements of our goals, intentions and expectations;

o         statements  regarding  our  business  plans,  prospects,  growth   and
          operating strategies;

o         statements   regarding   the   quality  of  our  loan  and  investment
          portfolios; and

o         estimates of our risks and future costs and benefits.

         These  forward-looking  statements are subject to significant risks and
uncertainties.  Actual results may differ materially from those  contemplated by
the forward-looking statements due to, among others, the following factors:

                                       20



o         general economic conditions, either nationally or in our market  area,
          that are worse than expected;

o         changes  in  the  interest  rate  environment that reduce our interest
          margins or reduce the fair value of financial instruments;

o         our ability to enter into new  markets and/or expand product offerings
          successfully and take advantage of growth opportunities;

o         increased competitive pressures among financial services companies;

o         changes in consumer spending, borrowing and savings habits;

o         legislative or regulatory changes that adversely affect our business;

o         adverse changes in the securities markets;

o         our ability to successfully manage our growth; and

o        changes in accounting policies and practices,  as may be adopted by the
         bank regulatory  agencies,  the Financial Accounting Standards Board or
         the Public Company Accounting Oversight Board.

         Any of the  forward-looking  statements that we make in this prospectus
and in other  public  statements  we make may  turn out to be wrong  because  of
inaccurate  assumptions we might make, because of the factors  illustrated above
or  because  of  other  factors  that  we  cannot  foresee.   Consequently,   no
forward-looking statement can be guaranteed.

                                 USE OF PROCEEDS

         We are conducting  this stock offering  principally to raise capital to
support our  anticipated  future growth.  The actual net proceeds will depend on
the expenses incurred by us in connection with the offering and the total number
of shares of stock  issued in the  offering,  which  depends on the  independent
valuation and market  considerations.  Although the actual net proceeds from the
sale of the common stock cannot be  determined  until the offering is completed,
we  estimate  that net  proceeds  from the sale of common  stock will be between
$22.2 million and $30.2 million,  or $34.8 million at the adjusted maximum.  The
net proceeds may vary significantly because total expenses of the stock offering
may be significantly more or less than those estimated. Payments for shares made
through  withdrawals from existing deposit accounts at Gloucester County Federal
Savings Bank will not result in the receipt of new funds for investment but will
result in a reduction of Gloucester  County Federal  Savings Bank's deposits and
interest expense as funds are transferred from interest-bearing  certificates or
other deposit accounts.

                                       21



         Gateway  Community  Financial  Corp.  intends to use proceeds  from the
offering as follows:



                                                                                             MAXIMUM,
                                     MINIMUM           MIDPOINT           MAXIMUM          As Adjusted
                                     -------           --------           -------          -----------
                                         Percent            Percent            Percent             Percent
                                          of Net             of Net             of Net              of Net
                                Amount   Proceeds   Amount  Proceeds  Amount   Proceeds   Amount   Proceeds
                                ------   --------   ------  --------  ------   --------   ------   --------
                                                          (Dollars in thousands)
                                                                           
Estimated net proceeds.......  $22,182            $26,190            $30,199             $34,809
   Less:
Investment in the Bank.......   11,091    50.0%    13,095    50.0%    15,100     50.0%    17,405     50.0%
Loan to the Employee
     Stock Ownership Plan....    1,836     8.3%     2,160     8.2%     2,484      8.2%     2,857      8.2%
                               -------            -------            -------             -------
Proceeds retained by
   Gateway Community
   Financial Corp............   $9,255    41.7%   $10,935    41.8%   $12,615     41.8%   $14,547     41.8%
                                ======            =======            =======             =======



         Gloucester County Federal Savings Bank will receive at least 50% of the
net  proceeds  from the  offering as a capital  contribution  and will use those
proceeds for general  business  purposes.  The Bank will receive such additional
amount as may be necessary so that the ratio of the Bank's  tangible  capital to
its total assets upon  completion  of the offering is at least 10%. The proceeds
will provide the opportunity for the Bank to  significantly  grow its assets and
maintain status as a  well-capitalized  financial  institution  under applicable
banking  regulations.  The  offering  proceeds  may also be used to finance  the
possible acquisition of other financial  institutions or branches as well as the
possible opening of de novo branches, if appropriate  opportunities arise. We do
not,  however,  have any current  understandings,  agreements or arrangements in
connection with branching or acquisitions.


         We will lend a  portion  of the  offering  proceeds  to the  Gloucester
County Federal Savings Bank Employee Stock Ownership Plan to enable it to buy up
to 8% of the shares sold in the offering.  If it does not buy the full amount of
its intended  common stock purchase in the offering,  it may purchase  shares of
common stock in the open market after the stock offering.  If the purchase price
of the  common  stock is higher  than $10 per  share,  the  amount  of  proceeds
required for the purchase by the Gloucester County Federal Savings Bank Employee
Stock Ownership Plan will increase.

         The  balance  of the  offering  proceeds  will be  retained  by Gateway
Community  Financial  Corp.  and deposited  with or loaned to Gloucester  County
Federal  Savings Bank,  providing funds to support the Bank's  operations.  This
will  enable  the  Bank  to  reduce  its  outstanding  Federal  Home  Loan  Bank
borrowings. Gateway Community Financial Corp. may also use the offering proceeds
it retains for general corporate purposes,  including repurchasing shares of its
common  stock,  paying  cash  dividends  or  supporting  acquisitions  of  other
financial  institutions,  branches or financial services  companies.  We do not,
however,  have any current  understandings,  agreements or arrangements  for any
such acquisitions.

                         OUR POLICY REGARDING DIVIDENDS

         We have not yet  determined  what our  dividend  policy will be, and we
have no plans or  understandings  as to the  amount or timing of cash  dividends
that  Gateway  Community  Financial  Corp.  may pay after the  offering.  Future
declarations  of dividends by the Board of Directors  will depend on a number of
factors,  including  investment  opportunities,   growth  objectives,  financial
condition,  profitability,  tax  considerations,  minimum capital  requirements,
regulatory  limitations,  stock  market  characteristics  and  general  economic
conditions.  The timing, frequency and amount of dividends will be determined by
the

                                       22



Board.  There can be no  assurance  that  dividends  will in fact be paid on the
stock or that,  if paid,  dividends  will not be reduced or eliminated in future
periods.

         Gateway  Community  Financial Corp.'s ability to pay dividends may also
depend on the receipt of dividends from Gloucester  County Federal Savings Bank,
which is  subject  to a variety  of  regulatory  limitations  on the  payment of
dividends. See Regulation - Regulation of Gloucester County Federal Savings Bank
- -  Dividend  and  Other  Capital  Distribution  Limitations.  Furthermore,  as a
condition  to the  Office of Thrift  Supervision  giving  its  authorization  to
conduct the stock offering,  we have agreed that we will not initiate any action
within one year of completion of the stock  offering  involving the payment of a
special  distribution or return of capital to stockholders of Gateway  Community
Financial Corp.

         If  Gateway   Community   Financial   Corp.   pays   dividends  to  its
stockholders,  it is  anticipated  that dividends  payable to Gateway  Community
Financial,  MHC would be waived. We must notify the Office of Thrift Supervision
of any proposed dividend waiver by Gateway Community Financial,  MHC. The Office
of Thrift Supervision  reviews dividend waiver notices on a case-by-case  basis,
and, in general, does not object to any such waiver if: (i) the waiver would not
be  detrimental  to the safe and  sound  operations  of the  subsidiary  savings
association and (ii) the mutual holding company's board of directors  determines
that such waiver is  consistent  with such  directors'  fiduciary  duties to the
mutual holding company's members.

                              MARKET FOR THE STOCK

         There is not, at this time, any market for Gateway Community  Financial
Corp.'s  stock.  We have  applied to have our common stock listed for trading on
the Nasdaq Global Market under the symbol  "GCFC."  Sandler  O'Neill & Partners,
L.P.  has  advised  us that it  intends  to make a market  in our  common  stock
following the offering, but it is under no obligation to do so.

         The development of an active trading market depends on the existence of
willing buyers and sellers,  the presence of which is not within our control, or
that of any market  maker.  The number of active buyers and sellers of our stock
at any particular time may be limited. Under such circumstances,  you could have
difficulty  selling your shares of common  stock.  We cannot  assure you that an
active and liquid trading market for the shares of common stock will develop or,
if developed,  will be  maintained.  Nor can we assure you that, if you purchase
shares of common stock in the offering, you will be able to sell them at a price
equal to or above $10.00 per share.

                                 CAPITALIZATION


         Set forth below is the historical  capitalization  as of March 31, 2007
of Gateway Community Financial Corp. and the pro forma capitalization of Gateway
Community  Financial  Corp.  as of March 31,  2007  after  giving  effect to the
offering and to the  assumptions  set forth under Pro Forma Data.  No effect has
been given to the issuance of additional  shares of stock  pursuant to any stock
option  plan that may be  adopted  by  Gateway  Community  Financial  Corp.  and
presented for approval by the stockholders  after the offering.  An amount equal
to 4.9% of the total number of shares outstanding after the offering,  including
shares held by Gateway Community Financial,  MHC, would be reserved for issuance
upon the exercise of options to be granted under the stock option plan following
the stock offering. See Management - Stock Benefit Plans - Stock Option Plan.

                                       23





                                                                          Pro Forma Capitalization at March 31, 2007
                                                                     ----------------------------------------------------------
                                                                                                                      Maximum,
                                                                       Minimum         Midpoint        Maximum      as adjusted
                                                     Historical,      2,295,000       2,700,000       3,105,000      3,570,750
                                                          at         shares sold     shares sold     shares sold    shares sold
                                                      March 31,       at $10.00       at $10.00       at $10.00      at $10.00
                                                         2007         per share       per share       per share      per share
                                                         ----         ---------       ---------       ---------      ---------
                                                                                (In thousands)
                                                                                                      
Deposits(1).....................................       $319,998        $319,998        $319,998        $319,998       $319,998
Borrowings......................................         21,000          21,000          21,000          21,000         21,000
                                                       --------        --------        --------        --------       --------
   Total deposits and borrowings................       $340,998        $340,998        $340,998        $340,998       $340,998
                                                       ========        ========        ========        ========       ========
Stockholders' equity:
  Preferred stock, $0.10 par value,
    5,000,000 shares authorized, no shares
    issued or outstanding.......................        $     -         $     -         $     -         $     -        $     -
  Common stock, $0.10 par value,
    25,000,000 shares authorized, assuming
    shares outstanding as shown(2)(3)...........              1             510             600             690            794
Additional paid-in capital(2)(3)................            249          21,921          25,839          29,758         34,264
Retained earnings...............................         28,486          28,486          28,486          28,486         28,486
Accumulated other comprehensive income..........             12              12              12              12             12
Less:
  Common stock acquired by the
  Gloucester County Federal Savings Bank
  Employee Stock Ownership Plan(4)..............              -         (1,836)         (2,160)         (2,484)        (2,857)
  Common stock acquired by
  the restricted stock plan(5)..................              -         (1,000)         (1,176)         (1,352)        (1,555)
                                                        -------         -------         -------         -------        -------
   Total stockholders' equity...................        $28,748         $48,093         $51,601         $55,110        $59,144
                                                        =======         =======         =======         =======        =======


- -----------------
(1)      Does not reflect  withdrawals from deposit accounts for the purchase of
         common stock in the offering. Withdrawals to purchase common stock will
         reduce pro forma deposits by the amounts of the withdrawals.

(2)      Pro  forma  data  includes  shares  to be  held  by  Gateway  Community
         Financial,  MHC  after  completion  of  the  stock  offering.   Gateway
         Community  Financial,  MHC is currently the sole stockholder of Gateway
         Community  Financial  Corp.  and holds 10,000 shares of common stock of
         Gateway  Community  Financial  Corp.  Upon  completion of the offering,
         Gateway Community  Financial,  MHC will hold 55% of the total shares of
         Gateway Community Financial Corp. to be outstanding.  Total outstanding
         shares upon  completion of the offering  will be 5,100,000,  6,000,000,
         6,900,000 and 7,935,000, at the minimum, midpoint, maximum and adjusted
         maximum, respectively.

(3)      The historical stockholders' equity includes the initial capitalization
         of the mid-tier  holding  company upon its  formation in 2001.  The pro
         forma stockholders'  equity includes this initial  capitalization.  The
         pro forma additional paid-in capital amounts represent the net offering
         proceeds,  less the par value of all shares outstanding upon completion
         of the  offering.  Total  outstanding  shares  upon  completion  of the
         offering will be 5,100,000,  6,000,000, 6,900,000 and 7,935,000, at the
         minimum, midpoint, maximum and adjusted maximum, respectively.

(4)      Assumes that 8% of the shares sold in the offering will be purchased by
         the  Gloucester  County Federal  Savings Bank Employee Stock  Ownership
         Plan,  and that the funds used to acquire those shares will be borrowed
         from Gateway Community  Financial Corp.,  concurrent with the offering.
         For an  estimate of the impact of the loan on  earnings,  see Pro Forma
         Data.  Gloucester County Federal Savings Bank intends to make scheduled
         discretionary  contributions  to the Gloucester  County Federal Savings
         Bank Employee Stock  Ownership Plan  sufficient to enable it to service
         and repay its debt over a ten year  period.  The amount of shares to be
         acquired by the Gloucester  County Federal  Savings Bank Employee Stock
         Ownership Plan is reflected as a reduction of stockholders' equity. See
         Management - Stock Benefit Plans - Employee  Stock  Ownership  Plan. If
         the  Gloucester  County Federal  Savings Bank Employee Stock  Ownership
         Plan is  unable  to  purchase  stock in the  stock  offering  due to an
         oversubscription in the offering by Eligible Account

                                       24



         Holders  having  first  priority,  and the  purchase  price in the open
         market is greater than the original $10.00 price per share,  there will
         be a corresponding reduction in stockholders' equity.

(5)      Assumes  that an amount  equal to 1.96% of the  total  number of shares
         outstanding  after  the  offering,  including  shares  held by  Gateway
         Community  Financial,  MHC, is purchased by the  restricted  stock plan
         following the stock  offering.  The stock  purchased by the  restricted
         stock plan is  reflected as a reduction of  stockholders'  equity.  See
         footnote (2) to the table under Pro Forma Data.

                                 PRO FORMA DATA

         The actual net proceeds from the sale of the stock cannot be determined
until the offering is completed. The net proceeds to Gateway Community Financial
Corp.  are  currently  estimated to be between  $22.2  million and $30.2 million
($34.8 million at the adjusted maximum), based on the following assumptions:

o         shares sold in the  offering  will be sold in either the  subscription
          offering or the  community  offering,  with no shares  being sold in a
          syndicated community offering; and

o         expenses of the  offering,  including the fees and expenses of Sandler
          O'Neill & Partners,  L.P.,  are estimated to be between  approximately
          $768,000 at the minimum and  $851,000 at the maximum  ($899,000 at the
          adjusted maximum).

         The following  table sets forth  Gateway  Community  Financial  Corp.'s
historical  net income and  stockholders'  equity  prior to the offering and pro
forma net income and  stockholders'  equity giving  effect to the  offering.  In
preparing this table, we have made the following assumptions:


o         Pro forma net income has been  calculated  assuming the stock had been
          sold at the  beginning  of the  period and the net  proceeds  had been
          invested  at an  average  yield of 5.0%  and  4.9% for the year  ended
          December  31,  2006  and the  quarter  ended  March  31,  2007,  which
          approximates  the yield on a one-year  U.S.  Treasury bill on December
          31,  2006 and March 31,  2007,  respectively.  The yield on a one-year
          U.S. Treasury bill,  rather than an arithmetic  average of the average
          yield  on  interest-earning  assets  and  the  average  rate  paid  on
          deposits,  has been used to estimate income on net proceeds because we
          believe that the one-year  U.S.  Treasury bill rate is a more accurate
          estimate of the rate that would be obtained  on an  investment  of net
          proceeds from the offering.  The pro forma after-tax yield (based upon
          a 40.0% tax rate) on the net proceeds is assumed to be 3.00% and 2.94%
          for the year ended  December 31, 2006 and the quarter  ended March 31,
          2007, respectively.


o         We assumed that 8.0% of the shares sold in the offering were purchased
          in the offering by the Gloucester County Federal Savings Bank Employee
          Stock Ownership Plan (ESOP) at a price of $10.00 per share using funds
          borrowed  from  Gateway  Community  Financial  Corp.  We assumed  that
          Gloucester County Federal Savings Bank would make annual contributions
          to the Gloucester County Federal Savings Bank Employee Stock Ownership
          Plan in an  amount  at  least  equal  to the  principal  and  interest
          requirement of the loan. We have assumed a 10-year amortization period
          for the loan.  The stock  acquired by the  Gloucester  County  Federal
          Savings Bank Employee Stock Ownership Plan is reflected as a reduction
          of  stockholders'  equity.  See  Management  - Stock  Benefit  Plans -
          Employee Stock Ownership Plan.

o         We  assumed  that  the  stock   option  plan  had  been   approved  by
          stockholders  of Gateway  Community  Financial  Corp. and that Gateway
          Community  Financial  Corp. had reserved for future  issuance upon the
          exercise  of options  to be granted  under the plan an amount of stock
          equal to 4.9% of the

                                       25



          total  number of shares  outstanding  after  the  offering,  including
          shares  held by Gateway  Community  Financial,  MHC.  We assumed  that
          options for all shares  reserved  under the plan were  granted to plan
          participants  at the  beginning  of the  period  and  that  30% of the
          options  granted were non- qualified  options for income tax purposes.
          We assumed  that the options  would vest at a rate of 20% per year and
          that compensation expense would be recognized on a straight-line basis
          over the 5-year vesting period. See Management - Stock Benefit Plans -
          Stock Option Plan.

o         We  assumed  that the  restricted  stock  plan had  been  approved  by
          stockholders  of  Gateway  Community  Financial  Corp.  and  that  the
          restricted  stock plan had  acquired an amount of stock equal to 1.96%
          of  the  total  number  of  shares  outstanding  after  the  offering,
          including  shares  held by Gateway  Community  Financial,  MHC, at the
          beginning of the periods  presented through open market purchases at a
          price of $10.00 per share using funds  contributed  to the  restricted
          stock plan by Gloucester  County Federal Savings Bank. We assumed that
          all shares held by the plan were granted to plan  participants  at the
          beginning  of the period,  that the shares would vest at a rate of 20%
          per  year  and  that  compensation  expense  will be  recognized  on a
          straight-line  basis over the 5-year vesting period.  See Management -
          Stock Benefit Plans - Restricted Stock Plan.


o         We assumed  that no  withdrawals  were made from  deposit  accounts to
          purchase shares in the offering.


o         Historical  and pro forma per share  amounts have been  calculated  by
          dividing  historical and pro forma amounts by the indicated  number of
          shares of stock,  as adjusted in the pro forma  earnings  per share to
          give effect to the purchase of shares by the Gloucester County Federal
          Savings Bank Employee Stock Ownership Plan.


o         Pro forma stockholders'  equity amounts have been calculated as if the
          stock had been sold at the end of the  period  and no effect  has been
          given to the assumed earnings effect of the transaction.


         The  following  pro forma data  relies on the  assumptions  we outlined
above,  and this data does not  represent  the fair  market  value of the common
stock,  the current value of assets or liabilities,  or the amount of money that
would be distributed to stockholders if Gateway  Community  Financial Corp. were
liquidated.  The pro forma  data does not  predict  how much we will earn in the
future.  You should not use the following  information to predict future results
of operations.

                                       26



         The following table summarizes historical and pro forma data of Gateway
Community  Financial  Corp. at or for the year ended  December 31, 2006 based on
the assumptions set forth above and in the notes to the tables and should not be
used as a basis for projections of market value of the stock following the stock
offering.



                                                                               Pro Forma
                                                               At or For the Year Ended December 31, 2006
                                                             -----------------------------------------------
                                                                                                    Maximum,
                                                              Minimum     Midpoint     Maximum    as adjusted
                                                             2,295,000    2,700,000   3,105,000    3,570,750
                                                            shares sold  shares sold shares sold  shares sold
                                                             at $10.00    at $10.00   at $10.00    at $10.00
                                                             per share    per share   per share    per share
                                                             ---------    ---------   ---------    ---------
                                                                          (Dollars in thousands,
                                                                   except share and per share amounts)

                                                                                       
Gross proceeds ...........................................   $ 22,950     $ 27,000     $ 31,050     $ 35,708
Less expenses ............................................       (768)        (810)        (851)        (899)
                                                             --------     --------     --------     --------
  Net proceeds ...........................................     22,182       26,190       30,199       34,809
Less ESOP adjustment .....................................     (1,836)      (2,160)      (2,484)      (2,857)
Less restricted stock plan adjustment ....................     (1,000)      (1,176)      (1,352)      (1,555)
                                                             --------     --------     --------     --------
   Estimated investable net proceeds .....................   $ 19,346     $ 22,854     $ 26,363     $ 30,397
                                                             ========     ========     ========     ========
Net Income:
   Historical ............................................   $    379     $    379     $    379     $    379
   Pro forma income on net proceeds ......................        580          686          791          912
   Pro forma ESOP adjustment(1) ..........................       (110)        (130)        (149)        (171)
   Pro forma restricted stock plan adjustment(2) .........       (120)        (141)        (162)        (187)
   Pro forma option adjustment(3) ........................       (190)        (223)        (257)        (295)
                                                             --------     --------     --------     --------
   Pro forma net income ..................................   $    539     $    571     $    602     $    638
                                                             ========     ========     ========     ========
Earnings Per Share:
   Historical ............................................   $   0.07     $   0.06     $   0.05     $   0.04
   Pro forma income on net proceeds ......................       0.12         0.12         0.12         0.12
   Pro forma ESOP adjustment(1) ..........................      (0.02)       (0.02)       (0.02)       (0.02)
   Pro forma restricted stock plan adjustment(2) .........      (0.02)       (0.02)       (0.02)       (0.02)
   Pro forma option adjustment(3) ........................      (0.04)       (0.04)       (0.04)       (0.04)
                                                             --------     --------     --------     --------
   Pro forma earnings per share(4) .......................   $   0.11     $   0.10     $   0.09     $   0.08
                                                             ========     ========     ========     ========
Stockholders' Equity:
   Historical ............................................   $ 28,903     $ 28,903     $ 28,903     $ 28,903
   Estimated net proceeds ................................     22,182       26,190       30,199       34,809
   Less: common stock acquired by ESOP(1) ................     (1,836)      (2,160)      (2,484)      (2,857)
   Less: common stock acquired by restricted stock plan(2)     (1,000)      (1,176)      (1,352)      (1,555)
                                                             --------     --------     --------     --------
   Pro forma stockholders' equity ........................   $ 48,249     $ 51,757     $ 55,266     $ 59,300
                                                             ========     ========     ========     ========
Book Value Per Share:
   Historical ............................................   $   5.67     $   4.82     $   4.19     $   3.64
   Estimated net proceeds ................................       4.35         4.37         4.38         4.39
   Less: common stock acquired by ESOP(1) ................      (0.36)       (0.36)       (0.36)       (0.36)
   Less: common stock acquired by restricted stock plan(2)      (0.20)       (0.20)       (0.20)       (0.20)
                                                             --------     --------     --------     --------
   Pro forma book value per share(4) .....................   $   9.46     $   8.63     $   8.01     $   7.47
                                                             ========     ========     ========     ========
Offering price as a percentage of pro forma
   book value per share ..................................      105.7%       115.9%       124.8%       133.9%
Offering price to pro forma earnings per share ...........      90.9x       100.0x       111.1x       125.0x


                                       27



- --------------
(1)      The expense of Gloucester County Federal Savings Bank's contribution to
         its Employee Stock Ownership Plan (ESOP) is based on an assumed average
         fair value of $10.00 per share.  If the fair market  value is different
         than  $10.00  per share at the time the  shares  are  released  to ESOP
         participants,  the related  expense  recognized  will be  different.  A
         higher fair market value will result in higher compensation expense for
         the Bank.

(2)      The  issuance  of  authorized  but  unissued  shares  of  stock  to the
         restricted stock plan instead of open market purchases would dilute the
         voting interests of stockholders  that purchased shares in the offering
         by approximately 1.9%. If the actual cost of the shares acquired by the
         restricted  stock plan is different than $10.00 per share,  the expense
         recognized   will  be  different.   There  can  be  no  assurance  that
         stockholder  approval of the restricted  stock plan will be obtained or
         that the actual  purchase  price of the shares  will be equal to $10.00
         per share.  See  Management - Stock  Benefit  Plans - Restricted  Stock
         Plan.


(3)      The pro forma net income  assumes  that the options  granted  under the
         stock  option  plan  have a  value  of  $4.31  per  option,  which  was
         determined using the Black-Scholes-Merton  option pricing formula using
         the following  assumptions:  (i) the trading price on date of grant was
         $10.00 per share;  (ii) exercise price is equal to the trading price on
         the date of grant; (iii) dividend yield of 0%; (iv) vesting period of 5
         years and expected life of 10 years; (v) expected volatility of 16.79%;
         and  risk-free  interest  rate of 5.00%.  Because there is currently no
         market for  Gateway  Community  Financial  Corp.'s  common  stock,  the
         assumed expected volatility is based on the SNL Financial MHC index. If
         the fair market value per share on the date of grant is different  than
         $10.00,  or if the  assumptions  used in the option pricing formula are
         different  from those used in preparing  this pro forma data, the value
         of the options and the related  expense  recognized  will be different.
         There can be no  assurance  that the actual fair market value per share
         on the date of grant,  and  correspondingly  the exercise  price of the
         options,  will be $10.00 per share.  The  issuance  of  authorized  but
         unissued  shares of stock  instead  of open  market  purchases  to fund
         exercises of options  granted  under the stock option plan would dilute
         the voting  interests  of  stockholders  that  purchased  shares in the
         offering by approximately  4.7%. See Management - Stock Benefit Plans -
         Stock Option Plan.


(4)      For  purposes  of  calculating  earnings  per  share,  only the  shares
         committed to be released  under the Gloucester  County Federal  Savings
         Bank Employee Stock  Ownership Plan were  considered  outstanding.  For
         purposes  of  calculating  book value per share,  all shares  under the
         Gloucester  County Federal  Savings Bank Employee Stock  Ownership Plan
         were  considered  outstanding.  We have also  assumed  that no  options
         granted  under the stock option plan were  exercised  during the period
         and that the trading price of Gateway Community  Financial Corp. common
         stock  at the end of the  period  was  $10.00  per  share.  Under  this
         assumption,  using the treasury stock method,  no additional  shares of
         stock were  considered to be  outstanding  for purposes of  calculating
         earnings per share or book value per share.

                                       28




         The following table summarizes historical and pro forma data of Gateway
Community  Financial  Corp.  at or for the quarter ended March 31, 2007 based on
the assumptions set forth above and in the notes to the tables and should not be
used as a basis for projections of market value of the stock following the stock
offering.



                                                                             Pro Forma
                                                              At or For the Quarter Ended March 31, 2007
                                                             ----------------------------------------------
                                                                                                   Maximum,
                                                              Minimum    Midpoint     Maximum    as adjusted
                                                             2,295,000   2,700,000   3,105,000    3,570,750
                                                            shares sold shares sold shares sold  shares sold
                                                             at $10.00   at $10.00   at $10.00    at $10.00
                                                             per share   per share   per share    per share
                                                             ---------   ---------   ---------    ---------
                                                                        (Dollars in thousands,
                                                                  except share and per share amounts)

                                                                                       
Gross proceeds ...........................................   $ 22,950     $ 27,000     $ 31,050     $ 35,708
Less expenses ............................................       (768)        (810)        (851)        (899)
                                                             --------     --------     --------     --------
  Net proceeds ...........................................     22,182       26,190       30,199       34,809
Less ESOP adjustment .....................................     (1,836)      (2,160)      (2,484)      (2,857)
Less restricted stock plan adjustment ....................     (1,000)      (1,176)      (1,352)      (1,555)
                                                             --------     --------     --------     --------
   Estimated investable net proceeds .....................   $ 19,346     $ 22,854     $ 26,363     $ 30,397
                                                             ========     ========     ========     ========
Net Income (Loss):
   Historical ............................................   $   (200)    $   (200)    $   (200)    $   (200)
   Pro forma income on net proceeds ......................        142          168          194          224
   Pro forma ESOP adjustment(1) ..........................        (28)         (33)         (37)         (43)
   Pro forma restricted stock plan adjustment(2) .........        (30)         (35)         (41)         (47)
   Pro forma option adjustment(3) ........................        (45)         (53)         (61)         (70)
                                                             --------     --------     --------     --------
   Pro forma net income ..................................   $   (160)    $   (152)    $   (145)    $   (136)
                                                             ========     ========     ========     ========
Earnings (Loss) Per Share:
   Historical ............................................   $  (0.04)    $  (0.03)    $  (0.03)    $  (0.03)
   Pro forma income on net proceeds ......................       0.03         0.03         0.03         0.03
   Pro forma ESOP adjustment(1) ..........................      (0.01)       (0.01)       (0.01)       (0.01)
   Pro forma restricted stock plan adjustment(2) .........      (0.01)       (0.01)       (0.01)       (0.01)
   Pro forma option adjustment(3) ........................      (0.01)       (0.01)       (0.01)       (0.01)
                                                             --------     --------     --------     --------
   Pro forma earnings per share(4) .......................   $   0.03     $   0.03     $   0.02     $   0.02
                                                             ========     ========     ========     ========
Stockholders' Equity:
   Historical ............................................   $ 28,748     $ 28,748     $ 28,748     $ 28,748
   Estimated net proceeds ................................     22,182       26,190       30,199       34,809
   Less: common stock acquired by ESOP(1) ................     (1,836)      (2,160)      (2,484)      (2,857)
   Less: common stock acquired by restricted stock plan(2)     (1,000)      (1,176)      (1,352)      (1,555)
                                                             --------     --------     --------     --------
   Pro forma stockholders' equity ........................   $ 48,096     $ 51,603     $ 55,112     $ 59,146
                                                             ========     ========     ========     ========
Book Value Per Share:
   Historical ............................................   $   5.64     $   4.79     $   4.17     $   3.62
   Estimated net proceeds ................................       4.35         4.37         4.38         4.39
   Less: common stock acquired by ESOP(1) ................      (0.36)       (0.36)       (0.36)       (0.36)
   Less: common stock acquired by restricted stock plan(2)      (0.20)       (0.20)       (0.20)       (0.20)
                                                             --------     --------     --------     --------
   Pro forma book value per share(4) .....................   $   9.43     $   8.60     $   7.99     $   7.45
                                                             ========     ========     ========     ========
Offering price as a percentage of pro forma
   book value per share ..................................      106.0%       116.3%       125.2%       134.2%
Offering price to pro forma earnings per share(5).........         NM           NM           NM           NM



                                       29



- -------------------------
(1)      The expense of Gloucester County Federal Savings Bank's contribution to
         its Employee Stock Ownership Plan (ESOP) is based on an assumed average
         fair value of $10.00 per share.  If the fair market  value is different
         than  $10.00  per share at the time the  shares  are  released  to ESOP
         participants,  the related  expense  recognized  will be  different.  A
         higher fair market value will result in higher compensation expense for
         the Bank.

(2)      The  issuance  of  authorized  but  unissued  shares  of  stock  to the
         restricted stock plan instead of open market purchases would dilute the
         voting interests of stockholders  that purchased shares in the offering
         by approximately 1.9%. If the actual cost of the shares acquired by the
         restricted  stock plan is different than $10.00 per share,  the expense
         recognized   will  be  different.   There  can  be  no  assurance  that
         stockholder  approval of the restricted  stock plan will be obtained or
         that the actual  purchase  price of the shares  will be equal to $10.00
         per share.  See  Management - Stock  Benefit  Plans - Restricted  Stock
         Plan.

(3)      The pro forma net income  assumes  that the options  granted  under the
         stock  option  plan  have a  value  of  $4.31  per  option,  which  was
         determined using the Black-Scholes-Merton  option pricing formula using
         the following  assumptions:  (i) the trading price on date of grant was
         $10.00 per share;  (ii) exercise price is equal to the trading price on
         the date of grant; (iii) dividend yield of 0%; (iv) vesting period of 5
         years and expected life of 10 years; (v) expected volatility of 16.79%;
         and  risk-free  interest  rate of 5.00%.  Because there is currently no
         market for  Gateway  Community  Financial  Corp.'s  common  stock,  the
         assumed expected volatility is based on the SNL Financial MHC index. If
         the fair market value per share on the date of grant is different  than
         $10.00,  or if the  assumptions  used in the option pricing formula are
         different  from those used in preparing  this pro forma data, the value
         of the options and the related  expense  recognized  will be different.
         There can be no  assurance  that the actual fair market value per share
         on the date of grant,  and  correspondingly  the exercise  price of the
         options,  will be $10.00 per share.  The  issuance  of  authorized  but
         unissued  shares of stock  instead  of open  market  purchases  to fund
         exercises of options  granted  under the stock option plan would dilute
         the voting  interests  of  stockholders  that  purchased  shares in the
         offering by approximately  4.7%. See Management - Stock Benefit Plans -
         Stock Option Plan.

(4)      For  purposes  of  calculating  earnings  per  share,  only the  shares
         committed to be released  under the Gloucester  County Federal  Savings
         Bank Employee Stock  Ownership Plan were  considered  outstanding.  For
         purposes  of  calculating  book value per share,  all shares  under the
         Gloucester  County Federal  Savings Bank Employee Stock  Ownership Plan
         were  considered  outstanding.  We have also  assumed  that no  options
         granted  under the stock option plan were  exercised  during the period
         and that the trading price of Gateway Community  Financial Corp. common
         stock  at the end of the  period  was  $10.00  per  share.  Under  this
         assumption,  using the treasury stock method,  no additional  shares of
         stock were  considered to be  outstanding  for purposes of  calculating
         earnings per share or book value per share.

(5)      This  ratio  is  not  meaningful  since  there  was  a loss rather than
         earnings for the quarter ended March 31, 2007.

                                       30



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The following table presents  Gloucester  County Federal Savings Bank's
historical and pro forma capital  position  relative to its  regulatory  capital
requirements  as of March 31, 2007.  Pro forma capital  levels assume receipt by
the  Bank  of 50% of the net  proceeds  at all  points  of the  offering  range.
However,  such additional  amount as may be necessary will be contributed to the
Bank so that  the  ratio  of its  tangible  capital  to its  total  assets  upon
completion of the offering is at least 10%. For a discussion of the  assumptions
underlying  the pro  forma  capital  calculations  presented  below,  see Use of
Proceeds,  Capitalization  and Pro Forma Data.  For a discussion  of the capital
standards applicable to Gloucester County Federal Savings Bank, see Regulation -
Regulation  of  Gloucester  County  Federal  Savings Bank -  Regulatory  Capital
Requirements.



                                                                            Pro Forma at March 31, 2007
                                                ------------------------------------------------------------------------------------
                                                                                                                Maximum, as adjusted
                                                     Minimum               Midpoint              Maximum           3,570,750 shares
                              Actual, at       2,295,000 shares sold 2,700,000 shares sold 3,105,000 shares sold        sold
                            March 31, 2007      at $10.00 per share   at $10.00 per share   at $10.00 per share  at $10.00 per share
                          -------------------  --------------------   -------------------  -------------------   -------------------
                                 Percentage            Percentage            Percentage            Percentage           Percentage
                          Amount of Assets(1)  Amount  of Assets(1)   Amount of Assets(1)  Amount of Assets(1)   Amount of Assets(1)
                          ------ ------------  ------  ------------   ------ ------------  ------ ------------   ------ ------------
                                                                     (Dollars in thousands)
                                                                                               
GAAP Capital...........  $28,472   7.68%      $36,728      9.69%     $38,231    10.04%    $39,735     10.40%    $41,465     10.8%

Tangible Capital(2)....  $27,334   7.37%      $35,590      9.39%     $37,093     9.74%    $38,598     10.10%    $40,327    10.50%
Tangible Capital
  Requirement..........    5,564   1.50         5,688      1.50        5,710     1.50       5,733      1.50       5,759     1.50
                         -------   ----       -------      ----      -------    -----     -------     -----     -------    -----
Excess.................  $21,770   5.87%      $29,902      7.89%     $31,383     8.24%    $32,865      8.60%    $34,568     9.00%
                         =======   ====       =======      ====      =======     ====     =======      ====     =======     ====

Core Capital...........  $27,334   7.37%      $35,590      9.39%     $37,093     9.74%    $38,598     10.10%    $40,327    10.50%
Core Capital
  Requirement..........   11,128   3.00        11,375      3.00       11,420     3.00      11,465      3.00      11,517     3.00
                         -------   ----       -------      ----      -------    -----     -------     -----     -------    -----
Excess.................  $16,206   4.37%      $24,215      6.39%     $25,673     6.74%    $27,133      7.10%    $28,810     7.50%
                         =======   ====       =======      ====      =======     ====     =======      ====     =======     ====

Total Risk-Based
  Capital(3)(4)........  $28,513  13.84       $36,769     17.50%     $38,272    18.15%    $39,776     18.79%    $41,506    19.53%
Risk-Based Capital
  Requirement..........   16,481   8.00        16,812      8.00       16,872     8.00      16,932      8.00      17,001     8.00
                         -------   ----       -------      ----      -------    -----     -------     -----     -------    -----
Excess.................  $12,032   5.84%      $19,957      9.50%     $21,400    10.15%    $22,844     10.79%    $24,505    11.53%
                         =======   ====       =======      ====      =======    =====     =======     =====     =======    =====


Reconciliation of pro forma increase in
GAAP and regulatory capital:
Bank's receipt of 50% of the net proceeds
  from the offering.......................    $11,091                $13,095              $15,100              $17,405
  Less: funding of employee stock
    ownership plan........................     (1,836)                (2,160)              (2,484)              (2,857)
  Less: funding of future restricted
    stock plan...........................      (1,000)                (1,176)              (1,352)              (1,555)
                                              -------                -------              -------              -------
    Total pro forma increase in GAAP and
      regulatory capital.................     $ 8,255                $ 9,759              $11,263              $12,993
                                              =======                =======              =======              =======


- --------------------
(1)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted assets.  The risk-based  capital level is shown as a percentage of
     risk-weighted assets.
(2)  Generally accepted  accounting  principles,  referred to as "GAAP," capital
     includes  goodwill,   intangible  assets  and  unrealized  gain  (loss)  on
     available for sale  securities,  net,  which are not included in regulatory
     capital.
(3)  Assumes   net   proceeds   are   invested   in  assets  that  carry  a  50%
     risk-weighting.

(4)  The difference  between core capital and risk-based capital is attributable
     to the  addition  of general  loan loss  reserves  of $1.8  million and the
     deduction of $644,000 of other assets required to be deducted.


                                       31




                        SELECTED FINANCIAL AND OTHER DATA

         The  following  financial  information  and other  data  should be read
together  with the  consolidated  financial  statements  and the  notes  thereto
beginning  on page F-1 of this  document.  The data at and for the three  months
ended  March  31,  2007  and  2006 is  unaudited,  however,  in the  opinion  of
management,  all adjustments,  consisting of normal recurring adjustments,  that
are  necessary  for a  fair  presentation  of  the  interim  periods  have  been
reflected.



                                                          At December 31,
                                     At March 31, ----------------------------------------------------
                                         2007       2006       2005       2004       2003       2002
                                       --------   --------   --------   --------   --------   --------
                                                               (In thousands)
                                                                          
Balance Sheet Data:
Assets ...........................     $372,081   $351,864   $308,011   $315,927   $293,414   $312,402
Loans receivable, net ............      211,035    210,492    180,916    167,320    163,343    182,660
Investment securities ............       67,067     52,797     41,315     48,451     50,361     58,222
Mortgage-backed securities........       64,197     59,185     54,032     61,201     40,658     23,235
Cash and cash equivalents.........        9,026     10,618     14,031     19,760     19,448     28,729
Deposits .........................      319,998    315,962    277,544    286,611    266,895    283,732
Short-term borrowings ............       21,000      4,400          -          -          -          -
Total equity .....................       28,748     28,903     28,546     26,934     25,332     27,062





                                                           For the Year Ended December 31,
                                              --------------------------------------------------------
                                                2006        2005        2004        2003        2002
                                              --------    --------    --------    --------    --------
                                                                  (In thousands)
                                                                             
Summary of Operations:
Interest and dividend income ..............   $ 16,273    $ 14,221    $ 13,913    $ 14,477    $ 17,306
Interest expense ..........................      9,377       5,871       5,204       5,899       9,007
                                              --------    --------    --------    --------    --------
Net interest income .......................      6,896       8,350       8,709       8,578       8,299
Provisions for (recoveries of
   provisions for) loan losses ............       (348)       (917)        (13)      4,342       7,550
                                              --------    --------    --------    --------    --------
Net interest income after provisions for
 (recoveries of provisions for) loan losses      7,244       9,267       8,722       4,236         749
Noninterest income ........................        856         883         876         793         712
Noninterest expense .......................      7,631       7,634       7,689       7,384       6,022
                                              --------    --------    --------    --------    --------
Income (loss) before income tax
   expense (benefit) ......................        469       2,516       1,909      (2,355)     (4,561)
Income tax expense (benefit) ..............         90         893         259        (673)     (1,924)
                                              --------    --------    --------    --------    --------
Net income (loss) .........................   $    379    $  1,623    $  1,650    $ (1,682)   $ (2,637)
                                              ========    ========    ========    ========    ========



                                                            For the Three Months
                                                              Ended March 31,
                                                             2007       2006
                                                            -------    -------
                                                              (In thousands)

Summary of Operations:
Interest and dividend income .............................. $ 4,621    $ 3,645
Interest expense ..........................................   2,958      1,786
                                                            -------    -------
Net interest income .......................................   1,663      1,859
Provisions for (recoveries of provisions for) loan losses..       -       (200)
                                                            -------    -------
Net interest income after provisions for
 (recoveries of provisions for) loan losses ...............   1,663      2,058
Noninterest income ........................................     190        202
Noninterest expense .......................................   2,178      1,921
                                                            -------    -------
Income (loss) before income tax expense (benefit) .........    (325)       339
Income tax expense (benefit) ..............................    (125)       117
                                                            -------    -------
Net income (loss) ......................................... $  (200)   $   222
                                                            =======    =======

                                       32






                                         At or For the
                                         Three Months                At or For the Year Ended December 31,
                                        Ended March 31,      -----------------------------------------------------
                                        2007        2006       2006       2005       2004        2003        2002
                                      -------     -------    -------    -------    -------     -------     -------
                                                                                       
Performance Ratios:
  Return on average assets
    (net income divided by
    average total  assets) .........    (0.22)%      0.29%      0.11%      0.53%      0.54%      (0.56)%     (0.87)%

  Return on average equity
    (net income divided by
    average equity) ................    (2.78)%      3.11%      1.33%      6.04%      6.43%      (6.44)%     (8.87)%

  Net interest rate spread .........     1.83%       2.39%      2.06%      2.80%      2.98%       3.38%       2.82%

  Net interest margin on
    average interest-earning
    assets .........................     2.02%       2.58%      2.25%      2.94%      3.08%       3.33%       3.02%

  Average interest-earning
    assets to average
    interest-bearing liabilities....   105.44%     107.49%    106.20%    106.40%    105.64%      97.99%     106.16%

  Efficiency ratio (noninterest
    expense divided by the
    sum of net interest income
    and noninterest income) ........   117.54%      93.21%     98.44%     82.68%     80.22%      78.80%      66.83%

  Noninterest expense to
    average assets .................     2.42%       2.50%      2.30%      2.49%      2.52%       2.45%       1.98%

Asset Quality Ratios:
  Non-performing loans to
    total loans, net ...............     0.92%       1.51%      1.17%      1.75%      0.80%       1.46%       0.84%

  Non-performing assets to
    total assets ...................     0.70%       1.01%      0.80%      1.14%      0.58%       0.99%       0.51%

  Net loan charge-offs
    (recoveries of loans
    charged-off) to
    average loans
    outstanding ....................    (0.02)%      0.71%      0.44%      0.01%     (0.07)%      5.02%       0.35%

  Allowance for loan
    losses to total loans ..........     0.86%       1.32%      0.85%      1.65%      2.31%       2.31%       4.36%

  Allowance for loan
    losses to non-performing
    loans ..........................    92.40%      87.18%     72.99%     94.46%    290.76%     158.73%     522.19%

Capital Ratios:
  Average equity to
    average assets .................     8.01%       9.30%      8.71%      8.85%      8.48%       8.65%       9.75%

  Equity to assets
    at period end ..................     7.73%       9.21%      8.21%      9.27%      8.53%       8.63%       8.66%


                                       33



                      MANAGEMENT'S DISCUSSION AND ANALYSIS
                OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

         This  discussion  and analysis  reflects  Gateway  Community  Financial
Corp.'s  consolidated  financial  statements and other relevant statistical data
and is intended to enhance your  understanding  of our  financial  condition and
results of  operations.  The  consolidated  financial  condition  and results of
operations  of Gateway  Community  Financial  Corp.  include  Gloucester  County
Federal Savings Bank. Gateway Community  Financial Corp. does not at the present
time  engage in any  activities  other  than  serving as a holding  company  for
Gloucester  County Federal Savings Bank. You should read the information in this
section in conjunction with Gateway  Community  Financial  Corp.'s  consolidated
financial  statements and  accompanying  notes thereto  beginning on page F-1 of
this document, and the other statistical data provided in this prospectus.

Overview

         General.  Our primary  business is attracting  retail deposits from the
general  public and using those  deposits,  together with funds  generated  from
operations,  principal  repayments on securities and loans,  and borrowed funds,
for our lending and investing activities.  We provide residential,  consumer and
commercial  financing.  Our  securities  portfolio  consists of U.S.  government
agency  securities,   mortgage-backed   securities and  other  investment  grade
securities.

         Our results of  operations  depend  mainly on our net interest  income,
which is the  difference  between  the  interest  income  earned on our loan and
investment  portfolios  and  interest  expense paid on our deposits and borrowed
funds.  Net interest  income is a function of the average  balances of loans and
investments versus deposits and borrowed funds outstanding in any one period and
the yields earned on those loans and  investments and the cost of those deposits
and borrowed  funds.  The loans we originate are generally long- term loans with
fixed interest  rates.  At March 31, 2007, 70% of our total loans had maturities
of ten years or more, and nearly 98% of loans with  maturities  greater than one
year had fixed interest rates. The impact of having a loan portfolio  consisting
primarily  of long term fixed rate loans is that in a period of rising  interest
rates,  our cost of funds is expected to increase  more  rapidly than the yields
earned on our loan  portfolio  because our main source of funds is deposits with
generally shorter maturities or no maturity. This would cause a narrowing of our
net interest rate spread and a decrease in our earnings.

         During the past several years, the operating  environment for financial
institutions has been challenging.  Short-term  interest rates,  which influence
the pricing of our deposits and borrowings, have been rising in conjunction with
the rate  increases  implemented  by the Federal  Reserve Board since June 2004,
while  longer-term  interest rates,  which guide the pricing of our loans,  have
been relatively  constant.  This has resulted in a yield curve  environment that
has been flat or  "inverted";  i.e.  short-term  interest rates have been higher
than  long-term  interest  rates.  This  has had a  negative  effect  on our net
interest  spread,  net interest  margin and net interest  income.  While the net
proceeds of the stock offering will provide

                                       34



increased  funds for lending and investing and increased  interest income in the
second  half of 2007,  a  continuation  of this  flat or  inverted  yield  curve
environment will continue to negatively impact our profitability.

         At March 31, 2007, one-to-four family residential real estate mortgages
and home equity  loans and lines of credit  comprised  approximately  75% of our
total loans,  and  manufactured  housing loans  comprised 4% of our total loans.
There has been a slowing in the housing markets, and home price appreciation has
decelerated.  Information  provided  by the Bureau of the  Census  and  National
Association  of  Realtors  shows  that the  housing  markets  peaked in 2005 and
clearly declined in 2006. These trends are expected to continue in 2007. However
with the  exception  of the markets  that  experienced  the most  extreme  price
appreciation  in 2005, in most cases  housing  prices have held up fairly well -
with prices either flat or experiencing only modest declines. This appears to be
true in our local New Jersey market area. During the first quarter  of 2007,  we
did observe a modest slowdown in demand for one-to-four family residential  real
estate mortgages and home equity loans and lines of credit.

         The slowdown in the housing  market has lead to much  discussion on the
credit quality of residential real estate loans.  Much of the recent  discussion
of  decreasing  credit  quality  and  increasing  defaults  has  centered on the
sub-prime   mortgage  market  as  well  as  adjustable  rate  and  interest-only
mortgages.   We  do  not  participate  in  the  sub-prime  market  or  originate
interest-only  mortgages.  Additionally,  we have limited exposure in adjustable
rate mortgages.  To date, we have not seen an increasing  trend in delinquencies
in our residential  mortgage loan products,  although no assurances can be given
that we will not experience increased delinquencies in the future,  particularly
if the slowdown in the housing market persists or worsens.

         Our  results  of  operations   are  also   significantly   affected  by
non-interest  income and  non-interest  expense.  Non-interest  income  consists
primarily of income from service fees and charges for normal banking operations.
It also includes  income on bank-owned  life  insurance.  Noninterest  income is
affected by gains or losses on sales of securities, loans, real estate owned and
other assets. Our noninterest  income for 2006 totaled $856,000,  as compared to
$883,000 for 2005 and $875,000 for 2004.

         Non-interest  expense  includes   compensation  and  benefits  expense,
occupancy and equipment  expense and other general and  administrative  expenses
such as data  processing,  professional  fees and  marketing/advertising  costs.
Noninterest  expense totaled $7.6 million for 2006,  nearly  unchanged from 2005
and slightly lower than noninterest expense of $7.7 million for 2004.

         After the stock offering,  additional annual employee  compensation and
benefit  expenses  stemming from the shares  granted to employees,  officers and
directors  under new benefit plans will  increase  this category of expense.  We
will  recognize  expense for our employee  stock  ownership plan when shares are
committed to be released to participants'  accounts and will recognize  expenses
for  restricted  stock  awards  over  the  vesting  period  of  awards  made  to
recipients.  In addition, we will be required to recognize  compensation expense
related to stock options outstanding based upon the fair value of such awards at
the date of grant over the period that such awards are earned.  Additions to our
lending staff are also expected to result in increases in compensation expense.

         We also expect that noninterest expense will be higher going forward as
a result of the  accounting,  legal and  various  other  additional  noninterest
expenses associated with operating as a public company, particularly as a result
of the requirements of the Sarbanes-Oxley Act of 2002.

         Provisions for loan losses and recoveries of provisions for loan losses
can also have a material impact on our results of operations.  Gloucester County
Federal  Savings  Bank's  allowance  for  loans  losses is  established  through
provisions for loan losses that are charged against the Bank's income during the
period the  provision  is made.  Loans  deemed to be  uncollectible  are charged
against the allowance for loan

                                       35



losses,  and amounts recovered on loans previously charged against the allowance
are  credited  back to the  allowance.  We may  also  make a  recovery  of prior
provisions  for loan losses when  management  deems it appropriate to reduce the
size of the  allowance  to reflect  the current  estimate of known and  inherent
losses  in the  portfolio.  Recoveries  of prior  provisions  for  loans  losses
represented  36% of pre-tax  income in 2005 and 74% of  pre-tax  income in 2006.
Management does not currently  anticipate further recoveries of prior provisions
for loan losses.

         Past  Challenges  and  Difficulties.  Historically,  we  operated  as a
traditional  thrift,  with limited exposure in commercial  lending.  In the late
1990s,  we  ventured  from our  traditional  business  strategy  of  originating
primarily  one-to-four  family  loans and  embarked on a rapid  expansion of our
commercial real estate and business lending.  We aggressively built a commercial
loan  portfolio,  originating a diverse mix of commercial  loans,  including not
only commercial real estate mortgages, but also financing of the working capital
needs of  businesses  with  lines of credit  and loans on  accounts  receivable,
inventory and equipment.  Our commercial  portfolio grew to approximately  $71.0
million and represented roughly one- third of our total loans by 2002.

         Commercial  lending  generally  poses higher risks than the traditional
lending  activities  of a  savings  bank,  which  primarily  focus on  financing
non-commercial  properties such as one-to-four family residential real estate. A
certain level of specialized  expertise is required for successful  underwriting
and  monitoring of commercial  loans,  which  generally  requires  substantially
greater  evaluation and oversight efforts.  Unlike  residential  mortgage loans,
which are made on the basis of the borrower's ability to make repayment from his
or her employment and other income,  and which are secured by real property with
values that tend to be more easily ascertainable, commercial loans typically are
made on the basis of the borrower's ability to make repayment from the cash flow
of the  borrower's  business.  As a result,  the  availability  of funds for the
repayment of commercial loans may be  substantially  dependent on the success of
the business or rental property itself and the general economic environment.  In
addition,  commercial  loans  generally  result  in  larger  balances  to single
borrowers, or related groups of borrowers, than one- to four-family loans.

         Our  commercial  portfolio  initially  appeared  to be  sound  and  was
performing  with only minor  weaknesses,  but after  several  years there was an
increasing number of loans that exhibited  weaknesses or deficiencies.  In early
2003, the potential  magnitude of problems in the portfolio became apparent when
our commercial loan officer  resigned and we discovered that our commercial loan
officer  had  engaged  in lending  activities  in excess of her  authority,  had
withheld  material  information from the Board of Directors and management,  and
had not maintained  important  records in the loan files.  The problems with the
commercial  portfolio  included poor initial  underwriting and loan structuring,
pricing  structures and loan terms that were  inconsistent  with typical banking
practices,   inadequate   or   unidentified   collateral   support,   inadequate
documentation  of loans,  unsupportive  cash flows,  loans with  limited  equity
contribution  by the  borrower and loans to start-up  entities and  borrowers in
weak  financial  position.  There  was a lack  of  depth  in the  evaluation  of
borrowers' creditworthiness, and a failure to base the primary credit assessment
on thorough cash flow analysis of the borrowers. In addition,  updated financial
statements  from  commercial   borrowers  and/or  updated  verification  of  the
collateral securing the loan had not been obtained.

         When we discovered  the extent of the problems in our  commercial  loan
portfolio,  we promptly  hired a new  commercial  loan officer,  retained a loan
workout  specialist,  and  contracted  with an outside  consultant  to conduct a
complete review of the commercial  portfolio.  The first review was completed by
the  outside  consultant  for the March 31, 2003  quarter end and  resulted in a
material  adverse  change from our prior  internal  assessment of the portfolio.
Later in the year our  primary  regulator,  the  Office  of  Thrift  Supervision
("OTS"),  evaluated our outside  consultant's  review and

                                       36



directed us to downgrade an additional  $6.8 million of loans to special mention
and an additional  $7.6 million to  substandard.  The result of the loan reviews
was that a total of $23.1 million of our commercial  and commercial  real estate
loans were designated as classified assets.

         We were ordered by the OTS in 2003 to cease further  commercial lending
and were  directed  to take  various  corrective  actions.  In  response  to the
directives  of the OTS, we took the  following  actions to improve the operation
and oversight of our lending activities:

o        We revised the  classification  of assets policy and  reconstituted the
         asset  classification  committee.  Our policy previously did not have a
         definition  of  adversely   classified   assets  that   coincided  with
         applicable regulatory definitions.

o        We added new members to the board of directors.  The OTS directed us to
         add at least three new, qualified, experienced professionals possessing
         relevant  backgrounds and knowledge of corporate  governance.  This was
         accomplished in 2004.

o        We ceased all new  commercial  lending  while we focused on  addressing
         weaknesses  in  the  commercial   lending   program  and  reducing  our
         classified  asset  levels.  We also  developed a detailed  written exit
         strategy for all classified assets with balances greater than $250,000.

o        We revised our commercial loan policy. The policy now is specific as to
         what constitutes an acceptable credit and what minimum financial ratios
         (i.e., debt service coverage) are acceptable.

         The restriction on our commercial  lending was removed by the Office of
Thrift  Supervision  in late 2004.  In 2005,  the OTS  issued a formal  order of
prohibition  against our former commercial loan officer.  The OTS found that she
had demonstrated willful or continuing disregard for the safety and soundness of
Gloucester County Federal Savings Bank and barred her from further employment in
any type of banking institution.

         Allowance  for Loan Losses.  The level of our allowance for loan losses
has primarily  been driven by the level of classified  assets over the past five
years.  The increase in classified  assets  resulting  from the  generally  poor
quality of our  commercial  loan  portfolio,  as discussed  above,  necessitated
material  provisions  to the  allowance  for loan  losses.  For the  year  ended
December 31, 2002,  we made  provisions  for loan losses  totaling $7.5 million,
which  brought the  allowance  for loan  losses as of December  31, 2002 to $8.3
million,  representing  4.36% of total loans at that date. During the year ended
December 31, 2003, we took charge-offs against the allowance for $8.8 million of
loans we deemed uncollectible ($8.6 million of which were commercial loans), and
we made another  large  provision  for loan losses,  amounting to $4.3  million,
resulting  in an  allowance  balance at year end of $3.9  million,  representing
2.31% of total loans at that date.

         In 2004,  2005 and 2006, we took recoveries of loan loss provisions out
of the allowance for loan losses as our level of classified assets decreased and
the  outstanding  balance of commercial and  commercial  real estate loans fell.
Most  of  the  remaining   classified   assets  consist  of  long-term   workout
arrangements  with  borrowers.  None  of  those  workout  arrangements  qualify,
however,  as troubled debt  restructurings.  Portfolio risk has also declined as
the  amount of higher  risk  loans has  decreased  over the past five  years and
recent loan growth has been centered in residential mortgage loans.

                                       37



         Classified  assets at year end over the last five years  have  steadily
dropped,  from $29.6  million at December 31, 2002 to $22.1  million at December
31, 2003,  $16.7 million at December 31, 2004, $8.5 million at December 31, 2005
and $6.2 million at December 31, 2006.  Commercial  and  commercial  real estate
loans  as a  percentage  of total  loans  declined  from  34% of total  loans at
December 31, 2002, to 23% at December 31, 2003, 17% at December 31, 2004, 11% at
December  31, 2005 and 9% at December  31, 2006.  This  reduction in  classified
loans and improved  risk profile of the loan  portfolio  was the primary  reason
that we determined it appropriate to take  recoveries of loan loss provisions in
the  amount  of  $13,000  in  2004,  $917,000  in 2005  and  $348,000  in  2006.
Charge-offs  in 2005 were  $77,000,  and the  allowance for loan losses was $3.0
million at December  31, 2005,  representing  1.65% of total loans at that date.
Charge-offs  in 2006 were  $988,000,  and the allowance for loan losses stood at
$1.8  million at December 31,  2006,  representing  0.85% of total loans at that
date. Of the $23.1 million of commercial and commercial  real estates loans that
were  designated  as classified  assets when the problems in the loan  portfolio
first became evident,  $12.6 million of those loans were  subsequently paid off,
while $10.5 million was charged off. At March 31, 2007,  classified  assets were
$7.3 million, an increase of 18.9% from December 31, 2006.

         The  allowance  currently  reflects  management's  best estimate of the
known and inherent losses in the portfolio that are both probable and reasonable
to estimate and management does not at this time anticipate  further  recoveries
of loan loss provisions out of the allowance for loan losses.

         Current Challenges and Business  Strategy.  Our earnings are lower than
our peers,  primarily  because of our low interest  rate spreads and margins and
low  levels  of  noninterest  income.  We have  experienced  compression  of our
interest rate spread and net interest margin as a result of the flat or inverted
interest rate yield curve environment during recent years. Additionally, our net
interest  margin has been  negatively  impacted by our  relatively  low yield on
interest-earning  assets. Our low yield on interest-earning  assets is partially
attributable to the fact that securities represent a relatively large proportion
of our  total  assets  (35% at March  31,  2007) as  compared  to  loans,  which
generally  earn higher yields than other  interest-earning  assets.  Our average
yield on loans for 2006 was 5.74%,  while our average  yield on  securities  and
other interest-earning assets was 4.40%.

         Our  profitability  is also  negatively  impacted by our relatively low
levels of noninterest  income. Our high concentration of certificates of deposit
as a percentage  of total  deposits (50% at March 31, 2007) and our low level of
loans as a percentage  of total assets have  negatively  impacted our ability to
generate  noninterest  income from deposit account charges and loan  origination
fees.

         Our noninterest  expense  represents a high percentage of the income we
are able to produce.  Our cost to produce  income is measured by our  efficiency
ratio, which is calculated as our noninterest  expense divided by the sum of our
net interest  income and  noninterest  income.  For the years ended December 31,
2006  and  2005,  our  efficiency  ratio  was  98.4%  and  82.7%,  respectively.
Generally,  this means that we spent  approximately  $0.83 to generate  $1.00 of
income in 2005 and approximately $0.98 to generate $1.00 of income in 2006.

Our  earnings  for the years  ended  December  31,  2005 and 2006 were  aided by
recoveries of loan losses.  For 2005, our net income of $1.6 million  included a
$917,000 (pre-tax) recovery of loan losses, which more than offset a decrease in
net  interest  income of  $359,000.  Net  income  for 2006 fell  sharply by $1.2
million to $379,000 and consisted  primarily of a $348,000 (pre-tax) recovery of
loan losses.  The lower net income for 2006 was  primarily due to a $1.5 million
decline in net  interest  income from $8.4  million for 2005 to $6.9 million for
2006, a decrease of 17.4%. Interest expense increased by $3.5 million, or 59.7%,
to $9.4 million while interest  income  increased by $2.1 million,  or 14.4%, to
$16.3 million.

                                       38



         For the  quarter  ended  March  31,  2007,  we  reported  a net loss of
$200,000  as our net  interest  income  continued  to  decline  as a  result  of
continued margin compression, and failed to cover our operating expenses for the
quarter.  We expect to report a loss for the second  quarter of 2007 as well. If
the current  interest rate environment  persists,  we may not be able to achieve
profitability from our core operations in the near term and we may report a loss
for the year ending December 31, 2007.

         Our  current  strategy  calls for  improving  our  earnings  profile by
increasing our interest income. After a decline in loan levels from 2002 to 2003
(primarily  in the  commercial  loan  portfolio),  our loan  portfolio has grown
consistently;  total  loans  decreased  14%  from  2002 to 2003  followed  by an
increase of 2% from 2003 to 2004,  an  increase of 7% from 2004 to 2005,  and an
increase of 15% from 2005 to 2006.  However,  as the  portfolio has grown it has
also shifted toward  residential real estate loans, with a decrease in consumer,
commercial and  nonresidential  loans,  which  typically bear higher yields than
one-to four family residential lending. One-to-four family loans as a percentage
of the total  portfolio  have  increased from 26% of total loans at December 31,
2002 to 48% of total loans as of December 31, 2006,  while home equity loans and
lines of credit have increased from 16% to 27% of the portfolio  during the same
period.

         Our current strategy is to increase originations in the more profitable
loan  categories,  including  commercial  lending and  subcategories of consumer
lending,  specifically,  manufactured housing and non- commercial,  personal use
aircraft.  The size of the commercial real estate and commercial loan portfolios
as a percentage of total loans decreased as we worked through  problems in those
portfolios.  At December  31,  2006,  our  commercial  real estate  mortgage and
commercial loan portfolios in aggregate amounted to $19.1 million,  representing
approximately  9% of our total loans, as compared to $67.1 million or 34% of our
total loans at December 31, 2002.  We now intend to  significantly  increase the
size of these  portfolios  and have hired two commercial  lenders,  one in March
2007 and one in May 2007.  We hired a new consumer  lender in February 2007 with
experience in aircraft  financing and originated  $1.4 million of aircraft loans
during  the  first  quarter  of 2007.  There  is no  guarantee  that  increasing
commercial  and  specialized  consumer  lending will be profitable for the Bank,
however,  senior  management  and the Board of  Directors  believe  that by more
closely  supervising  these new loan officers and  implementing  tigher internal
controls and more conservative  underwriting,  a recurrance of the asset quality
problems and loan write-offs we experienced in the past can be prevented.

         Decreasing  the  level  of  liquid  assets  on our  balance  sheet  and
investing them into higher  earning assets will also improve our  profitability.
We have made  progress  over the last five years in this regard as cash and cash
equivalents have steadily decreased. The trend in cash and cash equivalents over
the past five years has been a 32% decrease  from 2002 to 2003 (used to fund the
purchase of mortgage-backed  securities) followed by an increase of 2% from 2003
to 2004,  a decrease of 29% from 2004 to 2005 (used to fund loan  originations),
and a decrease of 24% from 2005 to 2006 (which funded loan  originations as well
as investments in securities).  Cash and cash  equivalents  continued to decline
during the first quarter of 2007 and totaled $9.0 million as of March 31, 2007.

         Another  part of our  current  strategy is growing  deposits  and using
those deposits to fund growth in the loan portfolio. We experienced good deposit
growth in 2006 after  fluctuations in deposits  between 2002 and 2005. The trend
in  deposits  over the past five years has been a 6%  decline in total  deposits
from 2002 to 2003,  an increase  of 7% from 2003 to 2004,  a decrease of 3% from
2004 to 2005,  and then an increase  of 14% from 2005 to 2006.  During the first
quarter of 2007, deposits increased 1%. Nearly all of the growth during 2006 was
in money market accounts and  certificates  of deposit.  Certificates of deposit
increased 13% between 2005 and 2006 while money market accounts rose by 81%. The
increase in money market accounts is attributable to our introduction in 2005 of
a multi-tiered money market account. In late

                                       39



2006,  we  launched  a  savings  account  product,   CyberSaver,  a  high-yield,
multi-tiered  savings account  accessible only via the internet and not marketed
through our branches or locally.  We have more  recently  introduced a new money
market account,  the CyberSaver Supreme Account,  which has a minimum deposit of
$100,000.  Money market  accounts and  certificates of deposit tend to be higher
costing,  less stable sources of funds,  and our challenge going forward will be
to increase core deposits.

         We also  intend to  re-evaluate  our  existing  branch  network.  Since
opening in 2003, the Erial branch has struggled and failed to grow deposits to a
point where the location would be profitable.  While there is no current plan or
understanding  as to the  closing or  consolidation  of the  branch,  management
expects to make a determination about the closing or consolidation of the branch
before  the end of  2007.  Increasing  deposits  at the  branch  or  closing  or
consolidating  the branch should positively impact our profitability in the long
run.  In the short term,  however,  our  results of  operations  for 2007 may be
adversely affected by additional  marketing to improve the branch's prospects as
well as any charges incurred in connection with a closing or consolidation. As a
result of the  difficulties  we have  experienced  with this branch,  we will be
particularly cautious about evaluating the location of any new de novo branches.
Our growth strategy calls for increasing  deposits at our existing  branches and
possibly  opening de novo branches,  if  appropriate  opportunities  arise.  Our
experience  with the Erial branch,  which was the last de novo branch we opened,
makes this strategy particularly challenging for us.

Critical Accounting Policies

         Our  accounting  policies  are  integral to  understanding  the results
reported  and  our  significant   policies  are  described  in  Note  1  to  our
consolidated  financial  statements  beginning on page F-1 of this document.  In
preparing the consolidated financial statements,  management is required to make
estimates  and  assumptions  that  affect  the  reported  amounts  of assets and
liabilities  as of  the  dates  of  the  consolidated  statements  of  financial
condition and revenues and expenses for the periods then ended.  Actual  results
could differ  significantly  from those estimates.  Material  estimates that are
particularly  susceptible to significant  change relate to the  determination of
the allowance for loan losses,  the valuation  allowance for deferred tax assets
and other-than-temporary impairment of securities.

Allowance for Loan Losses

         The  allowance  for loan losses is  maintained by management at a level
which  represents  their  evaluation  of known and  inherent  losses in the loan
portfolio  at the  consolidated  balance  sheet date that are both  probable and
reasonable to estimate.  Management's periodic evaluation of the adequacy of the
allowance is based on the Bank's past loan loss  experience,  known and inherent
losses in the  portfolio,  adverse  situations  that may affect  the  borrower's
ability to repay, the estimated value of any underlying collateral,  composition
of the loan portfolio,  current economic conditions, and other relevant factors.
This evaluation is inherently  subjective as it requires material estimates that
may be susceptible to  significant  change,  including the amounts and timing of
future cash flows expected to be received on impaired loans.

         The allowance consists of specific and general components. The specific
component relates to loans that are classified as either doubtful,  substandard,
or special  mention.  For such loans that are also  classified  as impaired,  an
allowance is established  when the discounted cash flows (or collateral value or
observable  market price) of the impaired loan is lower than the carrying  value
of that loan. The general component covers  nonclassified  loans and is based on
historical loss experience adjusted for qualitative factors.

         Although  specific and general loan loss  allowances are established in
accordance  with  management's  best estimate,  actual losses are dependent upon
future events and, as such, further provisions

                                       40



for loan losses may be necessary.  For example,  our evaluation of the allowance
includes consideration of current economic conditions,  and a change in economic
conditions  could reduce the ability of our borrowers to make timely  repayments
of their loans. This could result in increased  delinquencies and increased non-
performing loans, and thus a need to make increased  provisions to the allowance
for loan  losses,  which  would be a charge  to income  during  the  period  the
provision  is made,  resulting  in a  reduction  to our  earnings.  A change  in
economic  conditions  could also  adversely  affect the value of the  properties
collateralizing  our real  estate  loans,  resulting  in  increased  charge-offs
against the allowance and reduced  recoveries of loans  previously  charged-off,
and thus a need to make  increased  provisions to the allowance for loan losses.
Furthermore,  a change in the composition of our loan portfolio or growth of our
loan portfolio could result in the need for additional provisions.

Income Taxes

         The Company accounts for income taxes under the asset/liability method.
Deferred  tax  assets  and   liabilities  are  recognized  for  the  future  tax
consequences   attributable  to  differences  between  the  financial  statement
carrying  amounts of existing assets and  liabilities  and their  respective tax
bases,  as well as  operating  loss and tax credit  carryforwards.  Deferred tax
assets and liabilities are measured using enacted tax rates expected to apply to
taxable income in the years in which those temporary differences are expected to
be recovered or settled.  The effect on deferred tax assets and liabilities of a
change in tax rates is  recognized  in income in the period  that  includes  the
enactment date. A valuation allowance is established against deferred tax assets
when,  in the  judgment  of  management,  it is more  likely  than not that such
deferred tax assets will not become  available.  Because the judgment  about the
level of future  taxable  income is  dependent to a great extent on matters that
may,  at  least  in  part,  be  beyond  the  Company's  control,  it is at least
reasonably  possible that  management's  judgment about the need for a valuation
allowance for deferred tax assets could change in the near term.

Other-than-Temporary Investment Security Impairment

         Securities are evaluated periodically to determine whether a decline in
their value is other-than-  temporary.  Management utilizes criteria such as the
magnitude and duration of the decline, in addition to the reasons underlying the
decline,  to determine  whether the loss in value is  other-than-temporary.  The
term  "other-than-temporary"  is not  intended to  indicate  that the decline is
permanent,  but indicates that the prospect for a near-term recovery of value is
not  necessarily  favorable,  or that there is a lack of  evidence  to support a
realizable  value equal to or greater than the carrying value of the investment.
Once a decline in value is determined to be  other-than-temporary,  the value of
the security is reduced and a corresponding charge to earnings is recognized.

Changes in  Financial  Condition  during the First  Quarter of 2007 and the Year
Ended December 31, 2006

         Assets.  During the first  quarter of 2007,  total assets  increased by
$20.2 million and totaled  $372.1 million as of March 31, 2007. The increase was
primarily  due to  increases in  investment  securities  available  for sale and
mortgage-backed  securities.  During the year ended  December  31,  2006,  total
assets had increased by $43.9 million,  or 14.2%,  primarily due to increases in
investment  securities  available  for sale and loans  receivable  and funded by
increases in deposits and borrowings.

         Loans. During the first quarter of 2007, gross loans receivable rose by
$282,000  to $214.0  million.  Auto loans  decreased  during  the  quarter as we
continued to reduce our indirect auto

                                       41



lending;  this portfolio amounted to $18.7 million at March 31, 2007 compared to
$21.1 million at December 31, 2006.  Moderate growth in other categories  offset
the decrease in auto loans.  Residential mortgages increased $869,000 during the
quarter  while home equity  loans and lines of credit  decreased  $732,000.  Our
aircraft lending program commenced during the quarter and aircraft loans totaled
$1.4 million as of March 31, 2007.

         During the year ended  December 31, 2006,  gross loans  receivable  had
increased by $27.1 million,  or 14.5%. Loan growth in residential  mortgages and
home equity  loans and lines of credit  resulted  from growth in our market area
and our increased  marketing  efforts.  The  increases in those loan  categories
offset a decrease  in auto loans,  which have  decreased  over the last  several
years  following  our decision to  significantly  reduce  indirect  auto lending
because of the below market rate we were earning on that portfolio.

         One- to  four-family  residential  mortgages  were  $102.8  million  at
December  31, 2006  compared  to $74.1  million at December  31,  2005,  a 38.6%
increase.  Home equity loans and lines of credit were $59.3  million at December
31, 2006  compared to $49.7  million at December  31,  2005,  a 19.5%  increase.
Commercial real estate loans were $14.5 million at December 31, 2006 compared to
$13.9 million at December 31, 2005, a 4.2% increase.  Commercial loans were $4.6
million at December  31, 2006  compared to $6.0  million at December 31, 2006, a
24.3%  decrease.  We have recently hired two  commercial  lenders as part of our
plan to diversify  our loan  portfolio  and improve our interest rate spread and
margins  and we expect  that the  commercial  real  estate and  commercial  loan
portfolios  will  increase and will  represent a larger  proportion of our total
loan  portfolio.  We also  anticipate  growing the  consumer  loan  portfolio by
focusing on manufactured housing loans and aircraft loans.

         Deposits.  During the first quarter of 2007, deposits increased by $4.0
million to $320.0 million.  Money market deposits  increased to $49.1 million at
March 31, 2007 from $44.6 million at December 31, 2006.  Certificates of deposit
decreased  to $161.5  million at March 31, 2007 from $162.1  million at December
31, 2006 and accounted for approximately 50% of total deposits at March 31, 2007
as compared to 51% at December 31, 2006.  Jumbo  certificates  of deposit (those
with a minimum  balance of  $100,000)  comprised  34.2% of all  certificates  of
deposit  at  March  31,  2007  as  compared  to  33.9%  at  December  31,  2006.
Interest-bearing  savings accounts  increased from $63.8 million at December 31,
2006 to $66.4 million at March 31, 2007 while checking  accounts  decreased from
$35.9  million at  December  31,  2006 to $32.7  million at March 31,  2007.  In
December of 2006 we introduced a new product, our CyberSavings account, which is
a  high-yield,  multi-tiered  savings  account that is  accessible  only via the
internet and is not marketed  through our branches or locally.  We are currently
promoting  this product by offering the highest tier rate for the first 90 days,
regardless of the account balance.  CyberSavings  accounts totaled approximately
$17  million  by the end of the first  quarter  of 2007.  We have also  recently
created a  CyberSaver  Supreme  account,  which  requires  a minimum  balance of
$100,000.  Unlike regular  CyberSavings,  the Supreme  account is a money market
product, as opposed to a savings account.

         During the year ended  December  31, 2006,  deposits  had  increased by
$38.4 million,  or 13.8%. Money market deposits increased by 81% during the year
to $44.6  million at December 31,  2006.  Certificates  of deposit  increased by
$18.5 million or 12.9% to $162.1  million at December 31, 2006 and accounted for
approximately 51% of our total deposits at both year-ends. Jumbo certificates of
deposit  (those  with a minimum  balance  of  $100,000)  comprised  33.9% of all
certificates  of deposit as of December 31, 2006.  Certificates of deposit as of
December 31, 2006 that were  scheduled to mature  during 2007 amounted to $113.5
million. Deposits increased as a result of the offering of competitive rates and

                                       42



advertising.  The  increased  deposits  were  used to fund loan  growth  and the
purchase of  securities  during the year.  The Bank does not  currently  utilize
brokered deposits.

         Securities.  During  the  quarter  ended  March  31,  2007,  investment
securities  and  mortgage-backed  securities  increased  $19.3 million to $131.3
million at March 31, 2007. The average balance of investment  securities  during
the quarter was $60.2  million,  while the  average  balance of  mortgage-backed
securities  was $61.6 million.  The increase in securities was funded  primarily
with  borrowings.  During the year  ended  December  31,  2006,  securities  had
increased  $16.6 million,  or 17.4% to $112.0 million at December 31, 2006, from
$95.3  million at December 31,  2005.  This  increase  was due  primarily to our
investment of funds from existing cash and cash equivalents and new deposits and
borrowings in U.S. government agency securities and mortgage-backed securities.

         Cash and Cash  Equivalents.  Cash and  cash  equivalents  continued  to
decline  during the first  quarter of 2007 and totaled  $9.0 million as of March
31, 2007. During the year ended December 31, 2006, cash and cash equivalents had
decreased to $10.6  million at December 31, 2006 from $14.0  million at December
31,  2005.  The decrease was the result of the  liquidity  represented  by these
funds being used to fund loan  originations and investments in securities during
the year.

         Bank-Owned Life Insurance.  We have purchased insurance on the lives of
a group of our key  employees.  The policies  were  purchased to help offset the
increase in the costs of various retirement  benefits.  The cash surrender value
of these policies is included as an asset on our balance sheet, and any increase
in the cash surrender value is recorded as noninterest  income.  In the event of
the death of an insured  individual  under these  policies,  we would  receive a
death benefit,  which would be recorded as noninterest  income.  As of March 31,
2007, bank-owned life insurance amounted to $7.5 million.  During the year ended
December 31, 2006,  bank-owned life insurance had increased from $7.2 million at
December 31, 2005 to $7.5 million at December 31, 2006,  reflecting  an increase
in the cash surrender value of the policies.

         Borrowings.  We increased our Federal Home Loan Bank borrowings  during
the first quarter of 2007, and they amounted to $21.0 million at March 31, 2007.
The average balance of borrowings  during the quarter was $9.6 million.  We used
borrowed funds to fund the purchase of securities  during the quarter as part of
a strategy to increase our  interest-earning  assets.  Funds  borrowed  from the
Federal  Home Loan Bank of New York  totaled  $4.4 million at December 31, 2006,
compared to no  borrowings  outstanding  at December 31,  2005.  The increase in
borrowed funds, combined with the increase in deposits,  was used to fund growth
of the loan portfolio and the purchase of investment securities.

         Equity. At March 31, 2007, total equity was $28.7 million. The decrease
from 2006 year end reflected the net loss incurred during the quarter, which was
partially offset by a $45,000 decrease in accumulated other comprehensive loss.

                                       43



As of March 31,  2007,  the Bank  exceeded  all  applicable  regulatory  capital
requirements  and was  well-capitalized.  Total  equity  was  $28.9  million  at
December 31, 2006 and $28.5  million at December 31, 2005.  The increase  during
2006 reflected net income of $379,000 for the year, offset by a $22,000 increase
in accumulated  other  comprehensive  losses  resulting  from higher  unrealized
losses on investment securities available for sale at December 31, 2006.

Comparison of Operating Results for 2006, 2005 and 2004

         General.  Net income for 2006  decreased  by $1.2  million,  or 76%, to
$379,000  for  2006   compared  to  $1.6  million  for  2005.   Net  income  was
significantly  lower for 2006 versus 2005  primarily due to a $1.4  million,  or
17.4%,  decline in net  interest  income and a smaller  recovery of loan losses,
which  decreased  from $917,000 in 2005 to $348,000 in 2006. Net income for 2005
was  slightly  lower than 2004 net income of $1.7  million,  as an  increase  in
recoveries of loan losses of $904,000 in 2005 partially offset a decrease in net
interest income of $359,000 and an increase in income taxes of $634,000.

         Net Interest Income.  Net interest income decreased to $6.9 million for
2006 from $8.4  million for 2005 and $8.7  million for 2004.  The  decrease  was
primarily  attributable  to a decrease in our interest  rate spread to 2.06% for
2006 from 2.80% for 2005 and 2.98% for 2004. Our interest rate spread  continues
to trend  downward.  Our interest  rate spread for the first quarter of 2007 was
1.83%.  The  decrease in the net  interest  spread was due to average  yields on
interest-earning   assets   increasing  at  a  slower  pace  than  the  cost  of
interest-bearing liabilities. During 2005 and 2006, the Federal Reserve Board of
Governors continued to increase its target for the federal funds rate, resulting
in increases in  short-term  interest  rates while  longer-term  rates  remained
relatively stable.

         The tables on pages _____ set forth the  components of our net interest
income,  yields  on  interest-earning   assets  and  costs  of  interest-bearing
liabilities,  and the effect on net interest  income  attributable to changes in
volumes and rates.

         Interest Income.  Interest income increased $2.1 million,  or 14.4%, to
$16.3 million for 2006 from $14.2 million for 2005. The increase resulted from a
$25.1 million increase in average  interest-earning  assets which had the effect
of increasing interest income by $1.8 million. In addition, there was a 28 basis
point increase in the overall yield on interest earning assets to 5.27% for 2006
from 4.99% for 2005,  which increased  interest income by $243,000.  The average
balance of loans  outstanding  increased $28.6 million from 2005 to 2006,  along
with an increase in the average balance of investment securities of $7.5 million
and a decrease in  mortgage-backed  securities of $6.0 million.  Other  interest
earning assets  decreased by $5.1 million.  The average yield on loans decreased
to 5.74%  for 2006  from  5.81%  for 2005.  The  average  yields  on  investment
securities   increased   to  4.54%   from  3.79%  and  the   average   yield  on
mortgage-backed  securities  increased  to 4.34%  from  3.93% for 2006 and 2005,
respectively.

         Interest  income for 2005 was $308,000 higher than 2004 interest income
of $13.9  million.  The increase was  primarily  attributable  to a $1.9 million
increase in average  interest-earning assets, which increased interest income by
$320,000.  Although the average yield on total interest-earning assets increased
from 4.92% to 4.99%,  decreases  in the average  yields on loans and  investment
securities resulted in a decrease in interest income of $13,000.

         Interest Expense. Interest expense increased $3.5 million, or 59.7%, to
$9.4 million for 2006 from $5.9 million for 2005.  The increase  resulted from a
$24.1 million increase in average interest-bearing

                                       44



liabilities,  which increased interest expense by $1.3 million,  and a 102 basis
point increase in the overall cost of interest-bearing  liabilities to 3.21% for
2006 from 2.19% for 2005, which increased interest expense by $2.2 million.  The
average  balance of savings  accounts  decreased by $13.1  million,  while money
market accounts increased by $12.1 million and certificates of deposit increased
by  $13.1  million  from  2005  to  2006,   as   depositors   moved  funds  into
higher-yielding  accounts in the higher interest rate  environment.  The cost of
certificates of deposit  increased to 4.17% for 2006 from 3.24% for 2005 and the
average rate paid on money market  accounts  increased from 1.83% to 3.83%.  The
average balance of borrowed funds increased $12.7 million from 2005 to 2006. The
cost of borrowed funds increased to 5.36% from 4.06%.

         Interest  expense  for 2005 was  $667,000  higher  than  2004  interest
expense of $5.2 million. The increase was primarily  attributable to an increase
in the average cost of total  interest-bearing  liabilities from 1.94% to 2.19%,
which increased interest expense by $507,000.  Average rates paid on all deposit
categories  other than savings accounts  increased  during 2005,  reflecting the
increasing   interest  rate  environment.   As  depositors  shifted  funds  into
higher-yielding  accounts,  the  average  balances  of money  market and savings
accounts  decreased in the aggregate by $8.2 million and the average  balance of
certificates  of deposit  increased by $7.8 million,  which  increased  interest
expense by $161,000.

         Provision for Loan Losses. The allowance for loan losses is a valuation
account  that  reflects our  estimation  of the losses known and inherent in our
loan  portfolio to the extent they are both probable and reasonable to estimate.
The allowance is established through provisions for loan losses that are charged
to income in the period they are established.  We charge losses on loans against
the allowance for loan losses when we believe the  collection of loan  principal
is unlikely.  Recoveries on loans  previously  charged off are added back to the
allowance.  We may also make  recoveries  of prior  provisions  charged  against
income when management  deems it appropriate to reduce the size of the allowance
to reflect the current estimate of future losses.

         In each of the last three years,  we took recoveries from the allowance
for loan losses after having made provisions to the allowance of $4.3 million in
2003 and $7.6 million in 2002.  As of December 31, 2006,  our  classified  loans
amounted to $6.2 million as compared to $16.7 million at December 31, 2004. This
reduction  in  classified  loans was the primary  reason that we  determined  it
appropriate to take recoveries of $13,000,  $917,000 and $348,000 in 2004, 2005,
and 2006,  respectively.  The amount  recovered  from the allowance each year is
reflected in the net income for that year.

         Noninterest  Income.  Noninterest income decreased by $27,000, or 3.1%,
to $856,000  for 2006 from  $883,000  for 2005.  Service  charges and other fees
increased  by  $71,000;  nearly  all of the  increase  was  the  result  of fees
collected  from the overdraft  program which we  implemented  in August of 2005.
Earnings on bank-owned life insurance  increased  $11,000.  These increases were
offset by a decrease in other  miscellaneous  noninterest income of $79,000.  We
also incurred  losses on the sale of securities of $30,000 in 2006 that were not
present in 2005.

         Noninterest  income for 2005 was $7,000 higher than noninterest  income
for 2004.  Increases in income in 2005 from  bank-owned life insurance and other
miscellaneous  non-interest  income of $35,000 and $11,000,  respectively,  were
offset by a $15,000 decrease in income from service charges and other fees and a
gain of $23,000 on the sale of securities in 2004 that was not present in 2005.

         Income on bank-owned life insurance increased in each of the last three
years and represented approximately 24%, 28% and 30% of total noninterest income
in 2004,  2005  and  2006,  respectively.  Our  investment  in  bank-owned  life
insurance  totaled  $7.5 million at December 31, 2006 versus $7.2 million a year
earlier.

                                       45



         Noninterest Expense.  Noninterest expense was $7.6 million in both 2006
and 2005,  slightly  lower than $7.7 million in 2004.  The largest  component of
noninterest expense is compensation and employee benefits, which at $4.4 million
for 2006  represented  58% of total  noninterest  expense  for the  year.  Other
significant  components  of  noninterest  expense are  occupancy  and  equipment
expense,  data processing,  federal deposit insurance  premiums and professional
fees.   Other   miscellaneous   noninterest   expenses  include  costs  such  as
advertising,  printing  and office  supplies,  insurance  premiums,  postage and
various loan expenses.

         Compensation and benefits expense  increased  approximately 2% annually
in 2006 and 2005 to $4.4  million  in 2006,  from $4.3  million in 2005 and $4.2
million in 2004. These small increases  resulted from normal increases in salary
and benefit levels. Compensation and benefits expense will be higher for 2007 as
the result of our hiring  additional  personnel in our lending  department and a
new  senior  management  officer  to  train  as the  replacement  for our  chief
financial officer upon his retirement later this year. Compensation and benefits
expense will  increase  following the  completion  of the stock  offering as the
result of increased compensation expenses associated with the purchase of shares
of common stock by our employee stock ownership plan, and the adoption of one or
more stock-based  incentive plans or other  compensation plans in lieu of equity
based compensation  plans. The financial  reporting expense for the equity based
compensation  plans is not  determinable  with certainty at this time,  however,
like any  expense,  it will  reduce  our net  income  and  adversely  affect our
profitability. See Future Stock Benefit Plans at page __.

         Next  to  compensation  and  employee  benefits  expense,  the  largest
component of  noninterest  expense is occupancy  and  equipment  expense,  which
totaled $1.2  million for 2006,  down 3.5% from $1.3 million for 2005 and nearly
equivalent to 2004. We incurred additional  occupancy expense during 2005 as the
result of high  snow/ice  removal  expenses  during that winter.  Expenses  also
decreased  during 2006 because we did not replace certain assets during the year
that were fully depreciated  during the prior year. Data processing expense over
the last three years has steadily increased,  from $561,000 for 2004 to $586,000
for 2005 to $608,000 for 2006.  These  expenses are the result of our investment
in software related to an overdraft deposit program, Bank Secrecy Act compliance
and loan  processing.  Professional  fees and other  noninterest  expenses  have
decreased since 2004 as a result of improvements in asset quality since then. We
expect  professional fees and other noninterest  expenses to increase  following
the  offering as a result of the  increased  costs  associated  with  managing a
public company.

         Income  Taxes.  Income tax  expense for 2006 was $90,000 as compared to
$893,000 for 2005 and $259,000 for 2004.  The  reduction  for 2006  reflects the
much lower pre-tax  income for that year as well as a reduction in the effective
tax rate.  The  decrease  in the  effective  tax rate was due to an  increase in
income from tax-exempt  securities.  The increase in income tax expense for 2005
as compared to 2004 reflects  higher pre-tax income for 2005 compared to 2004 as
well as a $273,000  valuation  allowance in 2004 that had the effect of reducing
taxes for that year.

Comparison  of  Operating  Results for the Three Months Ended March 31, 2007 and
March 31, 2006

         General.  For the three  months  ended March 31, 2007 we reported a net
loss of $200,000 as  compared  to net income of  $222,000  for the three  months
ended March 31, 2006.  Our results of operations  for first quarter 2007 reflect
the  compression  of our net  interest  income to a point that our  income  from
normal  operations did not cover our normal  operating  expenses.  For the three
months  ended March 31,  2006,  our net income of  $222,000  included a $200,000
(pre-tax) recovery of loan loss provisions out of the allowance for loan losses.
Without  that  recovery,  our income for the quarter  ended March 31, 2006 would
have been $90,000.

                                       46



         For the quarter ended March 31, 2007,  our net interest  income of $1.7
million and noninterest income of $190,000 did not cover our noninterest expense
of $2.2 million.  We expect that we may incur an operating  loss for the quarter
ending  June 30,  2007 as well.  Our income  will be aided later this year as we
earn income on the investment of the proceeds of the stock offering. However, we
may  incur  charges   later  this  year  in  connection   with  the  closing  or
consolidation of one of our existing branches,  which has been  underperforming.
Management expects to make a determination about the closing or consolidation of
such branch before the end of 2007.

         Net Interest  Income.  Net interest  income  decreased by $196,000,  or
10.5%,  to $1.7  million  for the three  months  ended  March 31, 2007 from $1.9
million for the same three months in 2006.  There was a 56 basis point  decrease
in our  interest  rate spread to 1.83% for the first  quarter of 2007 from 2.39%
for the first quarter of 2006.

         Interest Income.  Interest income increased $976,000, or 26.8%, to $4.6
million for the first quarter of 2007 from $3.6 million for the first quarter of
2006. The increase  resulted from a $48.7 million,  or 16.9% increase in average
interest-earning  assets and a 47 basis point, or 9.3%,  increase in the overall
yield on interest  earning  assets to 5.54% for the first quarter of 2007,  from
5.07% for the first  quarter of 2006.  The  average  balance of loans  increased
$25.2 million, or 13.5%,  between the two periods,  while the average balance of
investment  securities  increased by $17.3  million,  or 40.4%,  and the average
balance of mortgage-backed  securities  increased by $7.5 million, or 13.8%. The
average balance of other interest-earning  assets decreased by $1.4 million. The
average  yield on loans  improved to 5.76% for the first  quarter of 2007,  from
5.57% for the first quarter of 2006. The average yield on investment  securities
increased  to  5.68%  from  3.81%  and the  average  yield  on  mortgage  backed
securities increased to 4.73% from 4.41%.

         Interest Expense. Interest expense increased $1.2 million, or 65.6%, to
$3.0  million  for the first  quarter  of 2007 from $1.8  million  for the first
quarter of 2006. The increase resulted from a $51.3 million, or 19.2%,  increase
in average  interest-bearing  liabilities  and a 104 basis point increase in the
overall cost of  interest-bearing  liabilities to 3.71% for the first quarter of
2007 from 2.67% for the first quarter of 2006.  Money market accounts  increased
by 78.2%, while savings accounts increased by 13.8% and certificates of deposits
increased  by 11.3%.  The  average  balance of borrowed  funds was $9.6  million
during the first  quarter of 2007 as compared to $2.2  million  during the first
quarter of 2006.  The average  cost of borrowed  funds  increased  to 5.36% from
4.67%.  The average  cost of  interest-bearing  demand  deposits,  money  market
deposits,  savings accounts and certificates of deposit rose by 69 basis points,
97 basis points, 137 basis points and 84 basis points, respectively.

         Provision  for Loan  Losses.  In the first  quarter of 2006,  we took a
$200,000  recovery of loan loss provisions out of the allowance for loan losses.
We made no  provisions  for loan losses or  recoveries  of loan loss  provisions
during  the  first  quarter  of  2007.  As of  March  31,  2007,  the  allowance
represented  0.86% of total loans as compared  to 1.32% at March 31,  2006.  The
allowance currently reflects management's best estimate

                                       47



of the known and inherent  losses in the  portfolio  that are both  probable and
reasonable to estimate and management does not at this time  anticipate  further
recoveries of loan loss provisions out of the allowance for loan losses.

         Noninterest  Income.  Noninterest  income for the first quarter of 2007
was $190,000 as compared to $202,000 for the first  quarter of 2006.  An $11,000
decrease in income from service charges and other fees and a $10,000 decrease in
other  miscellaneous  noninterest  income  were  offset by a $9,000  increase in
earnings on bank-owned life insurance.

         Noninterest  Expense.  Non-interest  expense  was  $257,000,  or 13.4%,
higher for the first  quarter of 2007 as compared to the first  quarter of 2006,
as a result of an  $88,000,  or 7.7%,  increase  in  compensation  and  employee
benefits  expense,  an $81,000,  or 30.0%,  increase in occupancy  and equipment
expense, a $21,000 increase in data processing expense and a $60,000 increase in
other  miscellaneous  noninterest  expenses.  Compensation  and employee benefit
expense rose mainly as the result of increased staffing.  We added two positions
in branch  management and lending  support as well as two new loan  officers.  A
variety of items contributed to the increase in occupancy and equipment expense,
including  our  remodeling  of the  Glassboro  branch,  new  lending and deposit
software and higher utilities expense . The increase in data processing  expense
was  related  to  security  features  for  online  accounts.  The  largest  item
contributing  to  the  increase  in  other  noninterest  expense  was  costs  in
connection with a property that became real estate owned during the quarter.

         Income  Taxes.  We recorded a credit to income of $125,000 as an income
tax  benefit  for the first  quarter of 2007 as a result of our net loss for the
quarter. Income tax expense for the first quarter of 2006 was $117,000.

                                       48



         Average   Balance  Sheet.   The  following  table  sets  forth  certain
information  relating to Gateway  Community  Financial  Corp. as of December 31,
2006 and for each of the last  three  years.  The  average  yields and costs are
derived by dividing  income or expense by the average daily balance of assets or
liabilities, respectively.



                                                                           For the Year Ended December 31,
                             At December 31,      ----------------------------------------------------------------------------------
                                   2006                      2006                          2005                      2004
                             -------------------- ---------------------------- --------------------------- -------------------------
                                                                                                                             Average
                                        Average   Average            Average   Average            Average  Average            Yield/
                             Balance  Yield/Cost  Balance  Interest Yield/Cost Balance Interest Yield/Cost Balance Interest    Cost
                             -------  ----------  -------  -------- ---------- ------- -------- ---------  ------- -------- --------
                                                                      (Dollars in thousands)
                                                                                             
Interest-earning assets:
 Loans receivable(1)....... $212,305      5.81%  $199,752   $11,474    5.74% $171,130  $ 9,940     5.81%  $165,622  $ 9,800    5.92%
 Mortgage-backed
   securities..............   59,185      4.85%    55,642     2,416    4.34%   61,596    2,423     3.93%    56,933    2,108    3.70%
 Investment securities.....   52,797      4.88%    51,845     2,285    4.54%   44,323    1,660     3.79%    48,024    1,862    3.90%
 Other interest-
   earning assets..........    1,407      5.78%     3,007        98    3.26%    8,098      197     2.43%    12,662      143    1.13%
                            --------             --------   -------          --------  -------            --------  -------
  Total interest-
    earning assets.........  325,694      5.48%   310,246    16,273    5.27%  285,147   14,220     4.99%   283,241   13,913    4.92%
                                                            -------                    -------                      -------
Noninterest-
  earning assets...........   27,983               23,643                      25,039                       26,202
Allowance for loan
  losses...................   (1,813)              (2,442)                     (3,713)                      (3,947)
                            --------             --------                    --------                     --------
  Total assets............. $351,864             $331,447                    $306,473                     $305,496
                            ========             ========                    ========                     ========
Interest-bearing
liabilities:
 Interest bearing
   demand.................. $ 35,926      1.49%  $ 35,901       373    1.04% $ 36,610      221     0.60%  $ 36,491      194    0.53%
 Money market
   deposits................   44,637      4.00%    34,959     1,342    3.84%   22,877      422     1.83%    25,837      300    1.16%
 Savings accounts..........   63,760      2.10%    55,250       587    1.06%   68,301      680     1.00%    73,552      734    1.00%
 Certificates of
   deposit.................  162,107      4.60%   153,155     6,386    4.17%  140,021    4,540     3.24%   132,238    3,975    3.01%
 Federal Home Loan
   Bank advances...........    4,400      5.33%    12,859       689    5.36%      197        8     4.06%         -        -       -%
                            --------             --------   -------          --------  -------            --------  -------
  Total interest-
    bearing liabilities....  310,830      3.65%   292,124     9,377    3.21%  268,006    5,871     2.19%   268,118    5,203    1.94%
                                                            -------                    -------                      -------
Noninterest-bearing
  liabilities..............   12,131               10,721                      11,612                       11,730
                            --------             --------                    --------                     --------
 Total liabilities.........  322,961              302,845                     279,618                      279,848
Retained earnings..........   28,903               28,602                      26,855                       25,648
                            --------             --------                    --------                     --------
 Total liabilities and
   retained earnings....... $351,864             $331,447                    $306,473                     $305,496
                            ========             ========                    ========                     ========
Net interest income........                                 $ 6,896                    $ 8,349                       $8,710
                                                              =====                      =====                        =====
Interest rate spread(2)....               1.83%                        2.06%                       2.80%                       2.98%
                                        ======                       ======                      ======                      ======
Net yield on interest-
  earning assets(3)........               2.00%                        2.25%                       2.94%                       3.08%
                                        ======                       ======                      ======                      ======
Ratio of average
  interest-earning assets
  to average interest-
  bearing liabilities......             104.78%                      106.20%                     106.40%                     105.64%
                                        ======                       ======                      ======                      ======


- -----------------
(1)  Non-accruing  loans have been included in loans receivable,  and the effect
     of such inclusion was not material.
(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       49



         Average   Balance  Sheet.   The  following  table  sets  forth  certain
information  relating to Gateway Community  Financial Corp. as of March 31, 2007
and for the three  month  periods  ended  March 31,  2007 and 2006.  The average
yields and costs are derived by dividing  income or expense by the average daily
balance of assets or liabilities, respectively.



                                                                                  For the Quarter Ended March 31,
                                                   At March 31,      -------------------------------------------------------------
                                                      2007                        2007                          2006
                                                -------------------- ------------------------------- -----------------------------
                                                           Average     Average             Average   Average             Average
                                                 Balance  Yield/Cost   Balance  Interest  Yield/Cost Balance  Interest  Yield/Cost
                                                 -------  ----------   -------  --------  ---------- -------  --------  ---------
                                                                              (Dollars in thousands)
                                                                                                 
Interest-earning assets:
 Loans receivable(1)........................    $212,858    5.82%     $212,598    $3,064     5.76%  $187,364    $2,608    5.57%
 Mortgage-backed securities.................      64,197    5.25%       61,639       729     4.73%    54,175       597    4.41%
Investment securities.......................      67,067    5.38%       60,180       820     5.68%    42,850       409    3.81%
 Other interest-earning assets..............       1,908    6.75%        1,954         8     1.64%     3,319        31    3.74%
                                                --------              --------    ------            --------    ------
  Total interest-earning assets.............     346,030    5.63%      336,371     4,621     5.54%   287,708     3,645    5.07%
                                                                                  ------                        ------
Noninterest-earning assets..................      27,874                25,060                        22,426
Allowance for loan losses...................      (1,823)               (1,814)                       (2,786)
                                                --------              --------                      --------
  Total assets..............................    $372,081              $359,617                      $307,348
                                                ========              ========                      ========
Interest-bearing liabilities:
 Interest bearing demand....................     $32,708    1.27%     $ 32,800       115     1.40%  $ 33,790        60    0.71%
 Money market deposits......................      49,130    4.04%       46,280       459     3.97%    25,976       195    3.00%
 Savings accounts...........................      66,401    2.32%       68,779       405     2.36%    60,442       148    0.99%
 Certificates of deposit....................     161,497    4.45%      161,594     1,851     4.58%   145,227     1,357    3.74%
 Federal Home Loan Bank advances............      21,000    5.49%        9,557       128     5.36%     2,227        26    4.67%
                                                --------              --------    ------            --------    ------
  Total interest-bearing liabilities..... .      330,736    3.71%      319,010     2,958     3.71%   267,662     1,786    2.67%
                                                                                  ------                        ------
Noninterest-bearing liabilities.............      12,597                11,797                        11,102
                                                --------              --------                      --------
 Total liabilities..........................     343,279               330,807                       278,764
Retained earnings...........................      28,748                28,810                        28,584
                                                --------              --------                      --------
 Total liabilities and retained earnings....    $372,081              $359,617                      $307,348
                                                ========              ========                      ========
Net interest income.........................                                      $1,663                        $1,859
                                                                                   =====                         =====
Interest rate spread(2).....................                1.92%                            1.83%                        2.39%
                                                          ======                           ======                       ======

Net yield on interest-earning assets(3).....                1.92%                            2.02%                        2.58%
                                                          ======                           ======                       ======
Ratio of average interest-earning assets
  to average interest-bearing liabilities...              104.62%                          105.44%                      107.49%
                                                          ======                           ======                       ======

- -----------------
(1)  Non-accruing  loans have been included in loans receivable,  and the effect
     of such inclusion was not material.
(2)  Interest rate spread represents the difference between the average yield on
     interest-earning   assets  and  the   average   cost  of   interest-bearing
     liabilities.
(3)  Net yield on  interest-earning  assets  represents net interest income as a
     percentage of average interest-earning assets.

                                       50



         Rate/Volume  Analysis.  The following table reflects the sensitivity of
Gateway  Community  Financial  Corp.'s  interest income and interest  expense to
changes in volume and in  interest  rates  during the  periods  indicated.  Each
category  reflects the: (1) changes in volume  (changes in volume  multiplied by
old rate);  (2) changes in rate (changes in rate multiplied by old volume);  and
(3) net change. The net change attributable to the combined impact of volume and
rate has been allocated  proportionally to the absolute dollar amounts of change
in each.




                                        Quarter Ended March 31,         Year Ended December 31,         Year Ended December 31,
                                        -----------------------         -----------------------         -----------------------
                                              2007 vs. 2006                   2006 vs. 2005                   2005 vs. 2004
                                              -------------                   -------------                   -------------
                                           Increase (Decrease)             Increase (Decrease)             Increase (Decrease)
                                                Due to                          Due to                          Due to
                                                ------                          ------                          ------
                                     Volume      Rate         Net     Volume      Rate       Net       Volume      Rate       Net
                                     ------     ------       -----    ------     ------     -----      ------     ------     ----
                                                                        (In thousands)
                                                                                               
Interest and dividend income:
 Loans receivable ................. $   361    $    95    $   456    $ 1,643    $  (109)   $ 1,534    $   313    $  (173)   $   140
 Mortgage-backed securities .......      86         46        132         95       (102)        (7)       179        136        315
 Investment securities ............     186        225        411        288        337        625       (147)       (55)      (202)
 Other interest-earning assets ....     (10)       (13)       (23)      (216)       117        (99)       (25)        80         55
                                    -------    -------    -------    -------    -------    -------    -------    -------    -------
  Total interest-earning assets ... $   624    $   352    $   976    $ 1,810    $   243    $ 2,053    $   320    $   (12)   $   308
                                    =======    =======    =======    =======    =======    =======    =======    =======    =======

Interest expense:
 Interest-bearing demands ......... $    (2)   $    57    $    55    $    (4)   $   156    $   152    $     1    $    26    $    27
 Money market deposits ............     187         77        264        302        618        920        (29)       151        122
 Savings accounts .................      23        234        257       (143)        50        (93)       (52)        (2)       (54)
 Certificates of deposit ..........     164        330        494        456      1,390      1,846        242        323        565
 Advances from Federal
   Home Loan Bank..................      98          4        102        678          3        681       --            7          7
                                    -------    -------    -------    -------    -------    -------    -------    -------    -------
   Total interest-bearing
     liabilities................... $   469    $   703    $ 1,172    $ 1,289    $ 2,217    $ 3,506    $   162    $   505    $   667
                                    =======    =======    =======    =======    =======    =======    =======    =======    =======

Change in net interest income ..... $   154    $  (350)   $  (196)   $   521    $(1,974)   $(1,453)   $   158    $  (519)   $  (361)
                                    =======    =======    =======    =======    =======    =======    =======    =======    =======


                                       51



Management of Interest Rate Risk and Market Risk

         Qualitative   Analysis.   Because  the   majority  of  our  assets  and
liabilities  are sensitive to changes in interest  rates, a significant  form of
market risk for us is interest rate risk, or changes in interest rates.

         We derive our income mainly from the difference or "spread" between the
interest  earned on loans,  securities and other  interest-earning  assets,  and
interest paid on deposits, borrowings and other interest-bearing liabilities. In
general,  the larger the spread, the more we earn. When market rates of interest
change,  the  interest  we receive on our assets and the  interest we pay on our
liabilities  will  fluctuate.  This can cause  decreases  in our  spread and can
adversely affect our income.

         Several  years ago  market  interest  rates  were at  historically  low
levels.  However,  beginning in June 2004,  the U.S.  Federal  Reserve  steadily
increased its target  federal funds rate,  raising it  significantly.  While the
federal funds rate and other short-term market interest rates, which we use as a
guide to our deposit pricing, have increased, intermediate- and long-term market
interest rates, which we use as a guide to our loan pricing,  have not increased
proportionately. This has led to a "flattening" of the market yield curve, which
has even "inverted"  recently as short-term rates have exceeded  long-term rates
over an intermediate  maturity horizon. The relatively flat yield curve has hurt
our net interest rate spread and net interest  margin because the interest rates
we pay on our deposits have repriced upwards faster than the interest rates that
we earn on our loans and investments.

         Quantitative  Analysis.  The following tables present Gloucester County
Federal  Savings  Bank's  net  portfolio  value as of March  31,  2007.  The net
portfolio  values shown in these tables were  calculated by the Office of Thrift
Supervision,  based on information provided by Gloucester County Federal Savings
Bank.

                                   At March 31, 2007
                  ------------------------------------------------------------
                                                     Net Portfolio Value
                    Net Portfolio Value       as % of Present Value of Assets
                  ----------------------    ----------------------------------
  Changes in                                          Net Portfolio  Basis Point
   Rates(1)       $ Amount      $ Change    % Change   Value Ratio     Change
   --------       --------      --------    --------   -----------     ------
                 (Dollars in thousands)
+300 bp           $19,358      $(20,814)      -52%         5.41%     (506) bp
+200 bp            26,900       (13,272)      -33%         7.33%     (314) bp
+100 bp            34,013        (6,159)      -15%         9.05%     (142) bp
   0 bp            40,172              -                  10.47%        0
- -100 bp            43,322          3,150        8%        11.15%       67  bp
- -200 bp            43,738          3,566        9%        11.18%       71  bp

- ----------------
(1)  The  -300bp  scenario  is not shown due to the  relatively  low  prevailing
     interest rate environment.

         Future  interest  rates or their effect on net  portfolio  value or net
interest  income are not  predictable.  Computations  of prospective  effects of
hypothetical interest rate changes are based on numerous assumptions,  including
relative levels of market interest rates, prepayments, and deposit run-offs, and
should not be relied upon as indicative of actual results.  Certain shortcomings
are  inherent  in  this  type  of  computation.   Although  certain  assets  and
liabilities may have similar maturity or periods of repricing, they may react at
different  times and in  different  degrees to  changes  in the market  interest
rates.  The interest  rate on certain types of assets and  liabilities,  such as
demand deposits and savings accounts, may fluctuate

                                       52



in advance of changes in market  interest  rates,  while rates on other types of
assets and liabilities may lag behind changes in market interest rates.  Certain
assets,  such as adjustable rate mortgages,  generally have features which limit
changes in interest rates on a short-term  basis and over the life of the asset.
In the event of a change in interest  rates,  prepayments  and early  withdrawal
levels could deviate significantly from those assumed in making the calculations
set forth  above.  Additionally,  an  increased  credit  risk may  result as the
ability of many  borrowers to service their debt may decrease in the event of an
interest rate increase.

         Notwithstanding  the discussion  above, the quantitative  interest rate
analysis presented above indicates that a rapid increase in interest rates would
adversely affect our net portfolio value and earnings.

Liquidity, Commitments and Capital Resources

         The Bank must be capable of meeting  its  customer  obligations  at all
times.  Potential  liquidity  demands  include  funding loan  commitments,  cash
withdrawals  from  deposit  accounts  and other  funding  needs as they  present
themselves. Accordingly, liquidity is measured by our ability to have sufficient
cash reserves on hand, at a reasonable cost and/or with minimum losses.

         The Asset and Liability  Management Committee of the Board of Directors
sets limits and  controls to guide senior  management's  managing of our overall
liquidity position and risk. This Committee,  along with senior  management,  is
responsible  for ensuring that our liquidity needs are being met on both a daily
and long term basis.

         Our approach to managing  day-to-day  liquidity is measured through our
daily  calculation of investable funds and/or borrowing needs to ensure adequate
liquidity.  In addition,  we constantly  evaluate our  short-term  and long-term
liquidity  risk  and  strategy  based  on  current  market  conditions,  outside
investment and/or borrowing opportunities,  short and long-term economic trends,
and anticipated short and long-term liquidity requirements.  The Bank's loan and
deposit rates may be adjusted as another  means of managing  short and long-term
liquidity needs. We do not at present  participate in derivatives or other types
of hedging instruments to meet liquidity demands.

         The following table  discloses our contractual  obligations as of March
31, 2007.  Payment amounts  represent the principal  amounts for certificates of
deposit and short-term  borrowings.  The Bank presently  conducts  business from
five  offices  plus an  administrative  building,  all of which are owned by the
Bank. Thus, no lease obligations are shown in the following table.




                                                    Less Than                                      After
                                       Total           1 Year       1-3 Years      4-5 Years       5 Years
                                      -------         --------      ---------      ---------      --------
                                                                (In thousands)
                                                                                   
Certificates of deposit............. $161,497        $110,002        $41,338        $4,068         $6,089
Federal Home Loan Bank advances.....   21,000          21,000              -             -              -
                                     --------        --------        -------        ------         ------
    Total........................... $182,497        $131,002        $41,338        $4,068         $6,089
                                     ========        ========        =======        ======         ======


                                       53



         The following table discloses our commitments as of March 31, 2007, all
of which represent amounts committed to customers.




                                                    Total
                                                   Amounts      Less Than                                 Over
                                                  Committed       1 Year      1-3 Years     4-5 Years    5 Years
                                                  ---------      --------     ---------     ---------   --------
                                                                           (In thousands)
                                                                                          
Lines of credit...............................    $4,210            $143         $1,458        $2,609    $     -
Construction loans in process.................       700             700              -             -          -
Other commitments to extend credit............     3,638           3,638              -             -          -
Standby letters of credit.....................     1,106           1,106              -             -          -
                                                  ------          ------         ------        ------    -------
    Total.....................................    $9,654          $5,587         $1,458        $2,609    $     -
                                                  ======          ======         ======        ======    =======




         Regulatory Capital  Compliance.  Consistent with its goals to operate a
sound and profitable financial organization, the Bank actively seeks to maintain
its status as a  well-capitalized  institution  in  accordance  with  regulatory
standards.  As of March 31, 2007,  the Bank exceeded all  applicable  regulatory
capital requirements and was  well-capitalized.  See Note 15 to our consolidated
financial statements beginning at page F-1 for more information about the Bank's
regulatory capital compliance.

Off-Balance Sheet Arrangements

         We are a party to financial instruments with  off-balance-sheet risk in
the normal  course of our business of investing in loans and  securities as well
as in the normal course of maintaining and improving  Gloucester  County Federal
Savings Bank's  facilities.  These  financial  instruments  include  significant
purchase  commitments,  such as commitments related to capital expenditure plans
and commitments to purchase investment securities or mortgage-backed securities,
and  commitments to extend credit to meet the financing  needs of our customers.
At March 31, 2007, we had no significant  off-balance  sheet  commitments  other
than  commitments to extend credit totaling $9.7 million,  as shown in the table
above.


         Commitments  to extend  credit are  agreements to lend to a customer as
long as there is no  violation of any  condition  established  in the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may require  payment of a fee.  Our  exposure to credit loss in the event of
nonperformance by the other party to the financial instrument for commitments to
extend credit is represented by the contractual amount of those instruments.  We
use the same credit policies in making  commitments and conditional  obligations
as we do  for  on-balance-sheet  instruments.  Since  a  number  of  commitments
typically expire without being drawn upon, the total  commitment  amounts do not
necessarily  represent  future cash  requirements.  For  additional  information
regarding our outstanding lending commitments at March 31, 2007, see Note 14 our
consolidated financial statements beginning on page F-1.

                                       54



Impact of Inflation

         The financial  statements  included in this document have been prepared
in accordance with accounting principles generally accepted in the United States
of America.  These principles  require the measurement of financial position and
operating results in terms of historical dollars, without considering changes in
the relative purchasing power of money over time due to inflation.

         Our primary assets and liabilities are monetary in nature. As a result,
interest  rates  have a more  significant  impact  on our  performance  than the
effects  of  general  levels  of  inflation.  Interest  rates,  however,  do not
necessarily  move in the same  direction or with the same magnitude as the price
of goods and services,  since such prices are affected by inflation. In a period
of rapidly rising interest rates, the liquidity and maturities of our assets and
liabilities are critical to the maintenance of acceptable performance levels.

         The principal effect of inflation on earnings,  as distinct from levels
of interest rates, is in the area of noninterest expense.  Expense items such as
employee  compensation,  employee benefits and occupancy and equipment costs may
be  subject to  increases  as a result of  inflation.  An  additional  effect of
inflation  is the  possible  increase  in the  dollar  value  of the  collateral
securing loans that we have made. We are unable to determine the extent, if any,
to which  properties  securing our loans have appreciated in dollar value due to
inflation.

Recent Accounting Pronouncements

         On December 16, 2004, the Financial Accounting Standards Board ("FASB")
issued Statement of Financial Accounting Standards ("FAS") No. 123R, Share-Based
Payment, which replaces FAS No. 123, Accounting for Stock-Based Compensation and
supersedes APB Opinion No. 25,  Accounting  for Stock Issued to Employees.  This
statement requires that all share-based payments to employees,  including grants
of employee stock options,  be recognized as compensation costs in the financial
statements  based on their  fair  values.  The  impact of the  adoption  of this
standard will be dependent on the nature and extent of stock- based compensation
granted in future periods.  See Pro Forma Data on page __ for an illustration of
the application of this standard.

         In February 2006,  the FASB issued FAS No. 155,  Accounting for Certain
Hybrid Instruments, an amendment of FASB Statements No. 133 and 140. FAS No. 155
allows financial  instruments that have embedded derivatives to be accounted for
as a whole  (eliminating  the need to bifurcate the derivative from its host) if
the holder  elects to account for the whole  instrument  on a fair value  basis.
This  statement is effective  for all financial  instruments  acquired or issued
after the beginning of an entity's first fiscal year that begins after September
15,  2006.  The  adoption of this  standard  is not  expected to have a material
effect on our results of operations or financial position.

         In March 2006, the FASB issued FAS No. 156, Accounting for Servicing of
Financial  Assets.  This  statement,  which is an amendment to FAS No. 140, will
simplify the  accounting  for servicing  assets and  liabilities,  such as those
common  with  mortgage  securitization  activities.  Specifically,  FAS No.  156
addresses the  recognition and  measurement of separately  recognized  servicing
assets and  liabilities  and provides an approach to simplify  efforts to obtain
hedge-like (offset) accounting. FAS No. 156 also clarifies when an obligation to
service financial assets should be separately recognized as a servicing asset or
a servicing liability;  requires that a separately recognized servicing asset or
servicing  liability be initially  measured at fair value, if  practicable;  and
permits an entity with a  separately  recognized  servicing  asset or  servicing
liability  to choose  either  of the  amortization  or fair  value  methods  for
subsequent measurement.

                                       55



The  provisions  of FAS No. 156 are  effective as of the  beginning of the first
fiscal year that begins after  September 15, 2006. The adoption of this standard
did not have a  material  effect  on our  results  of  operations  or  financial
position.

         In  September   2006,   the  FASB  issued  FAS  No.  157,   Fair  Value
Measurements,  which provides  enhanced guidance for using fair value to measure
assets and liabilities. The standard applies whenever other standards require or
permit assets or liabilities to be measured at fair value. The standard does not
expand the use of fair value in any new circumstances.  FAS No. 157 is effective
for financial  statements  issued for fiscal years  beginning after November 15,
2007,  and  interim  periods  within  those  fiscal  years.  Early  adoption  is
permitted.  The  adoption of this  standard  is not  expected to have a material
effect on our results of operations or financial position.

         In September 2006, the FASB issued FAS No. 158,  Employers'  Accounting
for Defined Benefit Pension and Other Postretirement Plans, an amendment of FASB
Statements  No. 87,  88, 106 and  132(R).  FAS No. 158  requires  that a company
recognize  the  overfunded  or  underfunded  status of its defined  benefit post
retirement  plans (other than  multiemployer  plans) as an asset or liability in
its statement of financial  position and that it recognize changes in the funded
status  in the year in which  the  changes  occur  through  other  comprehensive
income. FAS No. 158 also requires the measurement of defined benefit plan assets
and obligations as of the fiscal year-end,  in addition to footnote disclosures.
On  December  31,  2006,  we adopted  FAS No.  158,  except for the  measurement
provisions, which are effective for fiscal years ending after December 15, 2008.
The adoption of this  standard is not expected to have a material  effect on our
results of operations or financial position.

         In February  2007,  the FASB issued FAS No. 159,  The Fair Value Option
for Financial  Assets and Financial  Liabilities-Including  an amendment of FASB
Statement  No.  115.  FAS No. 159  permits  entities  to choose to measure  many
financial  instruments and certain other items at fair value.  Unrealized  gains
and losses on items for which the fair value  option  has been  elected  will be
recognized  in  earnings  at each  subsequent  reporting  date.  FAS No.  159 is
effective for us as of January 1, 2008. We are currently  evaluating  the impact
the  adoption  of the  standard  will  have on our  results  of  operations  and
financial condition.

         In June 2006,  the FASB issued FASB  Interpretation  No. 48 ("FIN 48"),
Accounting for Uncertainty in Income Taxes. FIN 48 is an  interpretation  of FAS
No. 109,  Accounting  for Income Taxes,  and it seeks to reduce the diversity in
practice  associated  with certain  aspects of  measurement  and  recognition in
accounting for income taxes.  This  interpretation  clarifies that management is
expected to evaluate  an income tax  position  taken or expected to be taken for
likelihood of realization  before recording any amounts for such position in the
financial  statement.  FIN 48 also requires expanded  disclosure with respect to
income  tax  positions  taken  that  are  not  certain  to  be  realized.   This
interpretation  is effective for fiscal years beginning after December 15, 2006,
and will require  management to evaluate  every open tax position that exists in
every jurisdiction on the date of initial adoption.  We are currently evaluating
the impact the adoption of the standard will have on our results of operations.

         In September 2006, the FASB reached  consensus on the guidance provided
by Emerging Issues Task Force Issue 06-4 ("EITF 06-4"),  Accounting for Deferred
Compensation and Postretirement Benefit Aspects of Endorsement Split-Dollar Life
Insurance Arrangements.  The guidance is applicable to endorsement  split-dollar
life  insurance  arrangements,  whereby  the  employer  owns  and  controls  the
insurance policy, that are associated with a postretirement  benefit.  EITF 06-4
requires that for a split-dollar life insurance  arrangement within the scope of
the issue,  an employer  should  recognize a  liability  for future  benefits in
accordance  with FAS No. 106 (if, in substance,  a  postretirement  benefit plan
exists) or

                                       56



Accounting Principles Board Opinion No. 12 (if the arrangement is, in substance,
an individual deferred compensation contract) based on the substantive agreement
with the  employee.  EITF 06-4 is  effective  for fiscal years  beginning  after
December 15, 2007.  We are currently  evaluating  the impact the adoption of the
standard will have on our results of operations and financial condition.

         In September 2006, the FASB reached  consensus on the guidance provided
by Emerging Issues Task Force Issue 06-5 ("EITF 06-5"), Accounting for Purchases
of Life  Insurance-Determining  the Amount That Could Be Realized in  Accordance
with  FASB  Technical  Bulletin  No.  85-4,  Accounting  for  Purchases  of Life
Insurance.  EITF 06-5 states that a policyholder  should consider any additional
amounts included in the contractual terms of the insurance policy other than the
cash surrender  value in determining the amount that could be realized under the
insurance  contract.  EITF 06-5 also states that a policyholder should determine
the amount that could be realized under the life insurance contract assuming the
surrender of an  individual-life  by  individual-life  policy (or certificate by
certificate  in a  group  policy).  EITF  06-5 is  effective  for  fiscal  years
beginning  after  December 15, 2006. We are currently  evaluating the impact the
adoption of the standard  will have on our results of  operations  and financial
condition.

         In March 2007, the FASB ratified  Emerging  Issues Task Force Issue No.
06-10 ("EITF 06-10"),  Accounting for Collateral  Assignment  Split-Dollar  Life
Insurance  Agreements.  EITF 06-10 provides guidance for determining a liability
for the postretirement benefit obligation as well as recognition and measurement
of the associated  asset on the basis of the terms of the collateral  assignment
agreement. EITF 06-10 is effective for fiscal years beginning after December 15,
2007. We are currently  evaluating the impact the adoption of the EITF will have
on our results of operations or financial condition.


                  BUSINESS OF GATEWAY COMMUNITY FINANCIAL, MHC

         Gateway  Community  Financial,  MHC is a federal mutual holding company
and is  subject  to  regulation  by the  Office of Thrift  Supervision.  Gateway
Community Financial,  MHC currently owns 100% of the outstanding common stock of
Gateway Community  Financial Corp. Upon completion of the offering,  it will own
55%. So long as Gateway Community Financial,  MHC is in existence, it will own a
majority of the outstanding common stock of Gateway Community Financial Corp. If
Gateway  Community  Financial,  MHC converted to a full stock company in what is
referred to as a "second-step conversion," it would cease to exist. The Board of
Directors has no current plans to undertake a second- step transaction.

         The primary business activity of Gateway Community Financial, MHC going
forward  will  continue to be owning a majority of Gateway  Community  Financial
Corp.'s common stock. Gateway Community  Financial,  MHC, however, is authorized
to engage in any other  business  activities  that are  permissible  for  mutual
holding  companies  under  federal  law,   including   investing  in  loans  and
securities.  Gateway Community Financial, MHC does not maintain offices separate
from those of Gloucester County Federal Savings Bank or employ any persons other
than  certain  Gloucester  County  Federal  Savings Bank  officers.  Officers of
Gateway  Community  Financial,  MHC are not  separately  compensated  for  their
service.

                                       57



                  BUSINESS OF GATEWAY COMMUNITY FINANCIAL CORP.

         Gateway  Community  Financial Corp. is a federal mutual holding company
subsidiary and is subject to regulation by the Office of Thrift Supervision.  It
was organized for the purpose of being a holding  company for Gloucester  County
Federal Savings Bank.

         Gateway  Community  Financial  Corp.'s  primary  activity  is and  will
continue to be holding all of the stock of  Gloucester  County  Federal  Savings
Bank.  Gateway  Community  Financial  Corp.  intends to use the  proceeds of the
offering as discussed under Use of Proceeds.  Gateway Community  Financial Corp.
does not maintain  offices  separate  from those of  Gloucester  County  Federal
Savings Bank or employ any persons other than certain  Gloucester County Federal
Savings Bank officers.  Officers of Gateway  Community  Financial  Corp. are not
separately compensated for their service.

               BUSINESS OF GLOUCESTER COUNTY FEDERAL SAVINGS BANK

General

         Gloucester County Federal Savings Bank is a federal stock savings bank.
Its deposits are insured by the Federal Deposit Insurance  Corporation and it is
regulated by the Office of Thrift  Supervision and the Federal Deposit Insurance
Corporation.


         Our primary  business is  attracting  retail  deposits from the general
public and using those deposits,  together with funds generated from operations,
principal  repayments  on  securities  and loans,  and borrowed  funds,  for our
lending  and  investing  activities.  Our  loan  portfolio  consists  of one- to
four-family residential real estate mortgages, commercial real estate mortgages,
construction loans, commercial loans, home equity loans and lines of credit, and
other  consumer  loans.  We also invest in U.S.  government  agency  securities,
mortgage-backed  securities and other investment grade securities.  At March 31,
2007, our total assets were $372.1 million, and loans receivable,  net comprised
approximately 57% of our total assets while our securities portfolio amounted to
approximately 35% of our total assets.

         We currently  operate from five office locations plus an administrative
center  and  have  68  employees  (counted  on a  full-time  equivalent  basis).
Management is currently  evaluating the possible closing or consolidation of our
Erial branch, which has been underperforming since its opening in 2003.


         Market Area.  Our business of  attracting  deposits and making loans is
primarily  conducted  within our market  area.  A downturn in the local  economy
could  reduce the  amount of funds  available  for  deposit  and the  ability of
borrowers to repay their loans. As a result, our profitability could decrease.

         We  generally  define the core market area for each of our offices by a
number of  factors,  including  political  boundaries,  natural  geographic  and
man-made barriers,  traffic patterns and the competitive situation. We currently
have four  offices  in  Gloucester  County,  New Jersey and one office in Camden
County,  New Jersey.  The  demographics  for this area reflect an average  sized
market which is projected to experience growth in both population and households
through  2011,  growth  that is  projected  to be  slightly  above the  national
average,  but more than double the population  growth of the state of New Jersey
for the same time period. Population and household growth measures are projected
to follow a similar trend through 2011.

                                       58



         Our market has higher  levels of education and  white-collar  jobs than
the  national  average  coupled with median  household  income that is above the
national average.  However,  the per capita income of both Gloucester and Camden
Counties, as well as the median household income levels are below the comparable
figures for New Jersey.

         Within  Gloucester  County,  the  cities in which we have  located  our
branch  offices in general  tend to be  located  in the more  densely  populated
portions  of the  county.  Moreover,  these  markets  have a  higher  number  of
businesses  per square mile when  compared  to the  Gloucester  County  average.
Nevertheless,  this remains an  average-sized  market in terms of potential  for
retail deposits and loans with below average  propensities  for most deposit and
loan products.

         Competition.  We operate in a market area with a high  concentration of
banking and  financial  institutions,  and we face  substantial  competition  in
attracting  deposits and in originating  loans. A number of our  competitors are
significantly   larger   institutions  with  greater  financial  and  managerial
resources  and  lending  limits.  Our  ability  to  compete  successfully  is  a
significant factor affecting our growth potential and profitability.

         Our competition for deposits and loans historically has come from other
insured  financial  institutions  such as local and regional  commercial  banks,
savings  institutions,  and credit unions located in our primary market area. We
also compete with mortgage banking and finance  companies for real estate loans,
and we face competition for funds from investment products such as mutual funds,
short-term money funds and corporate and government securities.  There are large
competitors  operating  throughout  our  market  area,  and we also face  strong
competition from other community-based financial institutions.


         Within the market areas for each of our five present  locations (Erial,
Glassboro,  Monroe Township,  Pitman and Washington Township), our deposit share
as of June 30, 2006 (the most recent date for which deposit share information is
available) was 1.2%, 14.1%, 9.6%, 42.8% and 9.4%, respectively.


Lending Activities

         In recent  years,  commercial  real  estate and  commercial  loans as a
percentage of total loans have decreased as we worked through  problem loans and
charged off a significant amount of such loans. We had begun originating a large
amount of commercial  real estate and  commercial  loans in the late 1990s,  but
experienced  problems with those loans.  We anticipate  that this segment of our
loan portfolio  will,  however,  rebound as we seek to increase  commercial real
estate loans and commercial loans. We have recently hired two commercial lenders
as part of our plan to  diversify  our loan  portfolio  and improve our interest
rate spread and margins.

                                       59




         Loan Portfolio  Composition.  The following table shows the composition
of our loan  portfolio by loan category as of March 31, 2007 and at year end for
the last several years.



                                                                         At December 31,
                         At March 31,    -----------------------------------------------------------------------------------------
                             2007             2006               2005            2004               2003               2002
                       ---------------   ----------------   ---------------  ---------------   ----------------   ----------------
                       Amount  Percent   Amount   Percent   Amount  Percent  Amount  Percent   Amount   Percent   Amount   Percent
                       ------  -------   ------   -------   ------  -------  ------  -------   ------   -------   ------   -------
                                                                      (Dollars in Thousands)
                                                                                        
Type of Loans:
Real estate loans:
   One-to-four
     family......... $103,624   48.42%  $102,755   48.08% $ 74,115   39.71% $ 56,736   32.44% $ 46,638    27.20% $ 50,489    25.78%
   Home equity......   58,595   27.38     59,327   27.76    49,657    26.6    41,112   23.51    40,920    23.86    32,158    16.42
   Commercial.......   14,717    6.60     14,472    6.77    13,889    7.45    18,116   10.36    22,578    13.17    34,668    17.70
   Construction.....      942    0.71        711    0.33     1,667    0.89       776    0.44       815     0.48     2,278     1.16

Commercial..........    4,945    2.31      4,561    2.14     6,022    3.23    11,533    6.59    16,870     9.84    32,405    16.55

Consumer and
other loans:
   Auto.............   18,656    8.72     21,136    9.89    33,591   18.00    40,890   23.38    41,832    24.39    41,677    21.28
   Manufactured
     housing........    7,822    3.66      7,512    3.51     5,422    2.90     3,392    1.94         -        -         -        -
   Savings account..    1,394    0.65      1,093    0.51     1,080    0.58     1,106    0.63       948     0.55     1,183     0.60
   Other............    3,309    1.55      2,155    1.01     1,203    0.64     1,248    0.71       878     0.51     1,001     0.51
                      -------  ------    -------  ------   -------  ------   -------  ------  --------   ------  --------   ------
     Total loans.... $214,004  100.00%  $213,722  100.00% $186,646  100.00% $174,909  100.00% $171,479   100.00% $195,859   100.00%
                      =======  ======    =======  ======   =======  ======   =======  ======   =======   ======   =======   ======

Deferred loan
  fees (costs)......     (176)              (164)             (156)               (8)              200                347
Less: unearned
  income............    1,322              1,581             2,850             3,634             4,074              4,523
Less: allowance
  for possible
  loan losses.......    1,823              1,813             3,036             3,963             3,862              8,329
                     --------           --------          --------          --------           -------           --------
     Total
      loans, net.... $211,035           $210,492          $180,916          $167,320          $163,343           $182,660
                      =======            =======           =======           =======           =======            =======


                                       60



          Loan Maturity Schedule. The following tables set forth the maturity of
our loan  portfolio as of March 31, 2007.  Demand loans,  loans having no stated
maturity,  and overdrafts are shown as due in one year or less. Loans are stated
in the following  tables at  contractual  maturity and actual  maturities  could
differ due to prepayments.



                                                                  At March 31, 2007
                     ------------------------------------------------------------------------------------------------------------
                     Real estate
                        1-to-4      Home    Real estate                              Manufactured   Savings
                        family     equity   commercial Construction Commercial  Auto    Housing     Account     Other      Total
                        ------     ------   ---------- ------------ ----------  ----    -------     -------     -----      -----
                                                                        (In thousands)
                                                                                          
Amounts Due:
Within 1 Year .....   $    104   $     62   $    727   $      -   $  2,875   $    575   $      -   $     43   $      7   $  4,393
                      --------   --------   --------   --------   --------   --------   --------   --------   --------   --------

After 1 year:
  1 to 3 years ....        728      1,671        812        942        256      8,084          -         86         22     12,601
  3 to 5 years ....        237      3,911      4,310          -      1,060      9,295          -        239        117     19,169
  5 to 10 years ...      5,121     18,414      1,859          -        754        663        138      1,014        292     28,255
  10 to 15 years ..     17,755     32,865      2,623          -          -         39        916         12      1,921     56,131
  Over 15 years ...     79,679      1,672      4,386          -          -          -      6,768          -        950     93,455
                      --------   --------   --------   --------   --------   --------   --------   --------   --------   --------

Total due
  after one year...    103,520     58,533     13,990        942      2,070     18,081      7,822      1,351      3,302    209,611
                      --------   --------   --------   --------   --------   --------   --------   --------   --------   --------
Total amount due ..   $103,624   $ 58,595   $ 14,717   $    942   $  4,945   $ 18,656   $  7,822   $  1,394   $  3,309   $214,004
                      ========   ========   ========   ========   ========   ========   ========   ========   ========   ========


                                       61



          The  following  table sets forth the dollar  amount of all loans as of
March 31, 2007 that are due after March 31, 2008.


                                                  Floating or
                                Fixed Rates     Adjustable Rates    Total
                                -----------     ----------------    -----
                                               (In thousands)
Real estate loans:
    One-to-four family......    $101,918             $1,602       $103,520
    Home equity.............      58,533                  -         58,533
    Commercial..............      12,933              1,057         13,990
    Construction............         942                  -            942

Commercial..................       1,413                657          2,070

Consumer:
   Auto.....................      18,081                  -         18,081
   Manufactured housing.....       7,822                  -          7,822
   Savings account..........       1,351                  -          1,351
   Other....................       1,539              1,763          3,302
                                --------             ------       --------
       Total................    $204,532             $5,079       $209,611
                                ========             ======       ========


          Residential Lending.  Currently, our main lending activity consists of
the origination of residential real estate loans,  including single family homes
and residences  housing up to four families.  Our primary  lending  territory is
Gloucester  County and surrounding areas in southern New Jersey,  however,  to a
lesser  degree,  we do  originate  loans  throughout  the entire  state.  We are
currently  exploring  expanding  lending into eastern  Pennsylvania and northern
Delaware.  Although  we  underwrite  most loans to conform to  secondary  market
standards,  we  generally  retain the loans we originate  in our  portfolio.  We
purchase loans to supplement our own  originations and will continue to purchase
loans if the rates are  attractive.  In 2006 and 2005 we purchased $13.7 million
and $7.1 million of  one-to-four  family first mortgage loans in our market area
from a national lender. The seller retains servicing on these loans.

          Our  underwriting  policies  permit the  origination  of single family
first mortgage loans, for primary residence,  with a loan-to-value of up to 95%.
We also offer an affordable  housing/first  time home buyer program,  which uses
the 95% loan-to-value  limit but permits the borrower to have equity in the real
estate  of only 3%.  Loans in  excess of 90%  loan-to-value  must  have  private
mortgage insurance. Our loan-to-value limit for non-single family first mortgage
loans (on one-to-four  family properties) for primary residence is 80%. We offer
mortgage  loans  on  non-owner  occupied,   investment  properties  with  a  75%
loan-to-value limit.

          Our fixed  rate  mortgage  loans  have  terms of 10 to 30  years.  Our
adjustable rate mortgages have 30 year terms.

          We originate  adjustable rate mortgages,  or ARMs, at rates based upon
the U.S.  Treasury One Year Constant  Maturity as an index.  We currently  offer
either a 3/1 ARM or a 5/1 ARM.  The  rates on  these  loans  reset on an  annual
basis,  beginning  either the third or the fifth  year,  and have a two  percent
annual adjustment cap, a five percent lifetime adjustment cap and a 3% floor.

          Property  appraisals  on  real  estate  securing   one-to-four  family
residential   loans  are  made  by  state  certified  or  licensed   independent
appraisers.

                                       62




          Home Equity Lending.  We offer home equity loans and home equity lines
of credit with loan-to- value amounts up to 90% of the appraised  value less the
outstanding balance of the first mortgage,  if the property securing the loan is
the borrower's primary or secondary residence. A 70% loan-to-value limit applies
otherwise. We include second mortgages within our home equity lending category.


          Our home equity loans are generally  originated  for terms of up to 30
years.  Our home equity line of credit has a five year draw period  during which
the borrower may obtain  advances on the line of credit,  followed by a ten year
repayment period. The minimum periodic payment on the home equity line of credit
during  the draw  period  is 0.56% of the  outstanding  principal  balance  plus
accrued  interest.  A variable  rate with a 5%  lifetime  adjustment  cap but no
annual adjustment cap applies to all home equity lines of credit.

          Automated  Valuation  Models  (AVM) are used for home equity loans and
lines of credit in  amounts of  $250,000  or less.  Should  the AVM not  provide
sufficient  value to support the request,  a full  appraisal may be requested by
the borrower at the borrower's expense.

          We have recently introduced a CyberLoan home equity product,  marketed
on a third  party  loan  referral  website.  We pay a fee to  advertise  on this
website.  These loans will be primarily  located in New Jersey,  but may also be
originated  in eastern  Pennsylvania  and in  northern  Delaware.  This  program
commenced in the second  quarter of 2007.  These loans will be originated  using
the services of remote closing agents.

          Commercial Lending. Our primary commercial lending area is Gloucester,
Camden,  Cumberland,  Salem, Atlantic,  Ocean, Cape May and Burlington Counties.
Loans outside of these  counties are permitted (i) in order to allow the Bank to
follow  existing  customers when they may have  borrowing  needs outside of this
defined market area, or (ii) if we believe the loan to be a high quality credit.
We also will participate in loan originations with other financial  institutions
on loans outside of our primary commercial lending area.

          Our commercial  underwriting  standards require that borrowers have an
established  history of legal and ethical  financial  dealings  and that careful
consideration is given to the borrower's history, general background, management
experience  and future  plans,  external  environment,  financial  condition and
proposed  collateral.  We obtain as much specific  information as possible about
the  borrower's  business  and  ability  to manage its  business  in order to be
satisfied  that the  individuals  have the  capability  to properly  operate the
business.  We generally  require that  borrowers who are not existing  customers
should demonstrate at least two methods of repayment,  one of which will be from
cash  flow (or  asset  conversion)  and the  other  will be from  collateral  of
determinable  value or from a clear  ability to liquidate  other  non-collateral
assets.  We attempt to structure our  commercial  loans to meet the needs of our
customers with repayment over a period which shows a direct  relationship to (i)
the purpose,  (ii) the cash flow  capabilities  of the  customer,  and (iii) the
economic life of the collateral.

          Our  commercial  real estate  lending  consists  primarily of mortgage
loans  for  the  acquisition  or  refinance  of  service/retail   and  mixed-use
properties,  churches and  non-profit  properties,  professional  facilities and
other commercial real estate. The maximum loan-to-value ratio on most commercial
real estate loans we originate is 75%. The maximum term is normally no more than
ten years,  with payments  based on a twenty- five year  amortization.  We offer
fixed and adjustable rate  commercial  real estate  mortgages but generally will
not offer a fixed rate period of more than seven years.

          We will provide financing for the owner-occupied  commercial  building
as well as for real estate investment.  We will underwrite non-recourse loans if
we believe  they are  sufficiently  supported  by  long-term  leases with strong
tenants.  We offer bridge or swing loans to provide  temporary  financing  which
transfers

                                       63



equity from one or more parcels of real estate  (present)  to another  (future).
The maximum loan amount for a bridge or swing loan will be 90% of the  appraised
value of the property to be sold less all prior liens. Additional collateral may
be obtained to meet this loan-to-value requirement.

          We offer non-real estate  commercial loans consisting of regular lines
of credit and  revolving  lines of credit to  businesses  to finance  short-term
working capital needs like accounts receivable and inventory.  In general, lines
of credit allow for intermittent borrowings and repayments,  and are not usually
accompanied  by  extensive  loan  agreements.  They are  generally  priced  on a
floating rate basis. Our policy is for all lines of credit to be secured and, if
possible, supported also by junior liens on real estate. Business assets such as
accounts receivable, inventory, equipment, furniture and fixtures may be used to
secure lines of credit.  We  generally  provide  regular  lines of credit with a
maximum term of 18 months.  Revolving  lines of credit  generally have a maximum
term of two  years,  but  may be up to  seven  years  if  then  converted  to an
amortizing term loan.

          We originate commercial term loans with maturities generally no longer
than 18  months.  We also  originate  commercial  term  loans  with a monthly or
quarterly  amortization  schedule to fund  longer-term  borrowing  needs such as
purchasing  equipment,  property improvements or other fixed asset needs. We fix
the maturity of a term loan to  correspond  to the useful life of any  equipment
purchased,  if appropriate,  and generally do not exceed a ten-year term, except
for certain real estate  transactions.  Term loans can be secured with a variety
of  collateral,  including  business  assets  such as  accounts  receivable  and
inventory or long-term  assets such as  equipment,  furniture,  fixtures or real
estate.  When the purpose of a term loan is the purchase of new  equipment  that
will be pledged as collateral for the loan, the maximum  advance is typically no
more  than  90% of the  purchase  price.  Used  equipment  may  also  be used as
collateral.  The primary  source of repayment  for term loans is the global cash
flow of the borrowing entity.

          Where a  commercial  loan is  secured by  "liquid  collateral"  (cash,
marketable securities, or cash surrender value of life insurance), we will offer
considerable  flexibility  with the repayment  schedule or will underwrite these
loans with no maturity,  on a demand  basis.  The loan to value limits for loans
secured by liquid collateral are:

          o        Cash - 100%
          o        United States Treasury Issues - 90%
          o        Common stocks actively traded on the New York and American
                   stock exchanges or listed on NASDAQ - 80%
          o        Municipal Bonds - 80%
          o        Mutual Funds - 70%
          o        Corporate Bonds - 75%
          o        Cash Surrender Value of Life Insurance - 90%
          o        Margin Stock - 50%.

          Our  commercial  loan  offerings  also  include  overdrafts  of demand
deposit accounts divided into four categories:

          o        Pure overdrafts
          o        Overdrafts that can be  covered by  available  funds in other
                   deposit accounts (other than  certificates of deposit) at the
                   Bank in the name of that depositor
          o        Overdrafts   that  can  be  covered  by   availability  under
                   pre-established credit facilities of that depositor
          o        Overdrafts of a technical nature, caused internally.

                                       64



          We will also  provide  interim  financing to  commercial  borrowers in
anticipation of a sale of an asset or closing of a long-term refinancing.

          Unlike  single-family  residential mortgage loans, which generally are
made on the basis of the  borrower's  ability to make  repayment from his or her
employment and other income,  and which are secured by real property whose value
tends to be more easily  ascertainable,  commercial loans (including real estate
as well as  non-real  estate  loans)  typically  are  made on the  basis  of the
borrower's  ability  to make  repayment  from  the cash  flow of the  borrower's
business  or  rental  income  produced  by  the  property.   As  a  result,  the
availability of funds for the repayment of commercial loans may be substantially
dependent  on the  success of the  business  or rental  property  itself and the
general economic environment.  Commercial loans, therefore,  have greater credit
risk than  one-to-four  family  residential  mortgages  or  consumer  loans.  In
addition,  commercial  loans  generally  result  in  larger  balances  to single
borrowers,   or  related  groups  of  borrowers,   and  also  generally  require
substantially greater evaluation and oversight efforts.

          Construction  Lending. We originate  construction and land acquisition
loans for owner-occupied  residences,  and we also provide financing to builders
and real estate  developers for land acquisition and development and residential
or commercial construction.

          Construction funds are disbursed periodically upon inspections made by
our  inspectors  on the  completion  of each  phase,  usually  in  three  draws.
Additional  draws may be made at the  borrower's  request,  however we generally
limit the funds disbursed to 80% of the appraised  loan-to-value of the land and
improvements at any time during construction.  Commercial construction loans are
limited to 75% of appraised value.  Land  acquisition and development  loans are
limited  to the  lower  of 90% of  cost  or  80% of the  appraised  value.  Land
acquisition and development  loans on properties with approved takeout financing
may be originated at up to 90% of the appraised value. Land loans are limited to
65% of the cost or appraised value.

          Construction  lending  is  generally  considered  to  involve a higher
degree of credit risk than  residential  mortgage  lending.  If the  estimate of
construction  cost  proves to be  inaccurate,  we may be  compelled  to  advance
additional funds to complete the construction with repayment dependent, in part,
on the success of the ultimate  project rather than the ability of a borrower or
guarantor to repay the loan. If we are forced to foreclose on a project prior to
completion,  there is no  assurance  that we will be able to recover  all of the
unpaid portion of the loan. In addition,  we may be required to fund  additional
amounts  to  complete  a  project  and  may  have to hold  the  property  for an
indeterminate period of time.

          Consumer Lending.  Our consumer lending products include loans for new
and used autos,  boats,  recreational  vehicles (RVs) and aircraft and loans for
manufactured  housing as well as secured and unsecured  personal loans,  account
loans and overdraft lines of credit.

          The majority of the auto loans currently in our portfolio are indirect
auto loans the Bank purchased from one auto leasing  company with which the Bank
maintained a relationship for over 20 years. Several years ago, we determined to
terminate the  arrangement  with that company  because the average rate on these
loans due to the pass-through  pricing resulted in a below market yield. We will
continue to  originate  direct auto loans to customers of the Bank and a limited
amount of indirect auto lending, but the overall size of the auto loan portfolio
is expected to decrease significantly as the indirect loans from that particular
relationship  mature.  We may resume a larger  amount of indirect  auto  lending
through dealers if we find more profitable arrangements.

                                       65



          In 2004 we began  originating  loans for the purchase and refinance of
manufactured  housing.  The majority of these loans are indirect loans generated
by an  independent  outside  source  and  purchased  by the  Bank  with  limited
recourse. The maximum loan amount is $200,000 and the loan-to-value limit is 80%
for homes on leased land (with a minimum  cash deposit of 20%) and up to 90% for
loans that  include the land the home  occupies.  We require a first lien on the
home and we record a first  mortgage if it is a  land/home  loan.  We  currently
intend to limit this portfolio to approximately $30 million.


          In 2007 we began providing  financing for non-commercial use, personal
airplanes.  As of March 31,  2007,  the  outstanding  balance of aircraft  loans
totaled $1.4 million.  We anticipate growing this part of the consumer portfolio
significantly as a niche lending area, with the goal of growing the portfolio to
as much as $15 million in the first  year.  Our  underwriting  of these loans is
done with a 90% loan-to-value and the maximum loan amount is $1 million.


          We also offer secured and unsecured personal loans with terms of up to
four  years  with  a  minimum  and  maximum   balance  of  $1,000  and  $15,000,
respectively.

          Consumer lending is generally considered to involve a higher degree of
credit risk than  residential  mortgage  lending.  Consumer  loan  repayment  is
dependent on the borrower's  continuing financial stability and can be adversely
affected by job loss, divorce,  illness or personal bankruptcy.  The application
of various federal laws,  including  federal and state bankruptcy and insolvency
laws, may limit the amount which can be recovered on consumer loans in the event
of a default.


          Loans to One Borrower.  Under federal law, savings  institutions have,
subject to certain exemptions, lending limits to one borrower in an amount equal
to the greater of $500,000 or 15% of the  institution's  unimpaired  capital and
surplus. Accordingly, based on our financial condition as of March 31, 2007, our
loans to one borrower legal limit was  approximately  $4.6 million.  Our largest
borrower  at that date had one loan  outstanding  with a balance at that date of
$1.6  million,  representing  a mortgage  on a  vacation  home on the New Jersey
shore.  The Bank's  loans to one  borrower  legal  lending  limit will be higher
following the stock offering  because the stock offering  proceeds will increase
the Bank's capital.


          Loan Approval  Procedures  and  Authority.  Lending  policies and loan
approval  limits are  approved  and adopted by the Board of  Directors.  Lending
authority is vested primarily in a loan committee  comprised of senior officers.
This  committee  may  approve  loans up to  $750,000.  Prior  Board  approval is
required for loans in excess of $750,000. Certain other Bank employees also have
limited lending  authority and may authorize first mortgage loans up to $417,000
(the current  conforming  limit for sale in the secondary  market as a non-jumbo
loan) and home equity and other secured loans up to $400,000.  All loans require
the approval of at least two authorized employees.

Asset Quality

          Loan Delinquencies and Collection  Procedures.  When a loan is 90 days
delinquent,  the Board may determine to refer it to an attorney for repossession
or foreclosure. All reasonable attempts are made to collect from borrowers prior
to referral to an attorney for collection.  In certain instances,  we may modify
the loan or grant a limited  moratorium  on loan payments to enable the borrower
to  reorganize  his or her  financial  affairs,  and we attempt to work with the
borrower to establish a repayment schedule to cure the delinquency.

          With respect to mortgage loans,  if a foreclosure  action is taken and
the loan is not reinstated,  paid in full or refinanced, the property is sold at
judicial  sale at which we may be the buyer if there are no  adequate  offers to
satisfy the debt. Any property  acquired as the result of foreclosure or by deed
in lieu of foreclosure

                                       66



is  classified  as real estate owned until it is sold or otherwise  disposed of.
When real estate  owned is  acquired,  it is recorded at the lower of the unpaid
principal  balance of the related loan or its fair market  value less  estimated
selling costs. The initial writedown of the property is charged to the allowance
for loan losses.  Adjustments  to the carrying value of the property that result
from  subsequent  declines in value are charged to  operations  in the period in
which the declines occur.

          Loans are generally  placed on  non-accrual  status when they are more
than 90 days delinquent,  however loans may be placed on a non-accrual status at
any time if, in the opinion of management, the collection of additional interest
is  doubtful.  Interest  accrued  and  unpaid  at the time a loan is  placed  on
non-accrual status is charged against interest income.  Subsequent  payments are
either  applied to the  outstanding  principal  balance or  recorded as interest
income, depending on the assessment of the ultimate collectibility of the loan.


          Non-Performing   Assets.  The  following  table  provides  information
regarding our non-performing loans and other  non-performing  assets. We did not
have any loans that would qualify as troubled debt  restructurings at any of the
dates shown in the following table.




                                                                                   At December 31,
                                                       At March 31, ---------------------------------------------
                                                          2007      2006      2005      2004      2003      2002
                                                         ------    ------    ------    ------    ------    ------
                                                                          (Dollars in thousands)
                                                                                       
Loans accounted for on a non-accrual basis:
  Real Estate:
      One-to-four family .............................   $   46    $  103    $  106    $  452    $  421    $  349
      Home equity ....................................       16        16        16        16       125        88
      Commercial .....................................    1,255     1,570     1,818       829       384       557
      Construction ...................................        -         -         -         -       600         -

  Commercial .........................................      593       663     1,087        27       641       497

  Consumer:
      Auto ...........................................       31        42        24        38       231        62
      Other ..........................................        -        55        25         -         9        11
                                                         ------    ------    ------    ------    ------    ------
    Total non-accrual loans ..........................    1,941     2,449     3,076     1,362     2,411     1,564
                                                         ------    ------    ------    ------    ------    ------
Accruing loans contractually past due 90 days or more:
  Real Estate:
      One-to-four family .............................       32        32       122         -         -
                                                         ------    ------    ------    ------    ------    ------
Consumer:
      Auto ...........................................        -         -         -         -         8         -
      Other consumer .................................        -         2        16         -        14        31
                                                         ------    ------    ------    ------    ------    ------
    Total accruing loans past due 90 days or more ....       32        34       138         -        22        31
                                                         ------    ------    ------    ------    ------    ------
Total non-performing loans ...........................   $1,973    $2,483    $3,214    $1,362    $2,433    $1,595
                                                         ======    ======    ======    ======    ======    ======
Real estate owned ....................................   $  532    $  288    $  288    $  461    $  448    $    -
                                                         ======    ======    ======    ======    ======    ======
Other non-performing assets ..........................   $   98    $   49    $   11         -    $   14    $    -
                                                         ======    ======    ======    ======    ======    ======
Total non-performing assets ..........................   $2,603    $2,820    $3,513    $1,823    $2,895    $1,595
                                                         ======    ======    ======    ======    ======    ======
Total non-performing loans to total loans ............     0.92%     1.17%     1.75%     0.80%     1.46%     0.84%
                                                         ======    ======    ======    ======    ======    ======
Total non-performing loans to total assets ...........     0.53%     0.71%     1.04%     0.43%     0.83%     0.51%
                                                         ======    ======    ======    ======    ======    ======
Total non-performing assets to total assets ..........     0.70%     0.80%     1.14%     0.58%     0.99%     0.51%
                                                         ======    ======    ======    ======    ======    ======


                                       67



          Classified Assets.  Management, in compliance with federal guidelines,
has instituted an internal loan review program,  whereby loans are classified as
special mention,  substandard,  doubtful or loss. It is our policy to review the
loan portfolio, in accordance with regulatory  classification  procedures, on at
least a quarterly  basis.  When a loan is classified as substandard or doubtful,
management  is required to evaluate  the loan for  impairment.  When  management
classifies  a portion  of a loan as loss,  a  reserve  equal to 100% of the loss
amount is required to be established or the loan is to be charged-off.

          An asset  that  does not  currently  expose  the Bank to a  sufficient
degree of risk to warrant an adverse classification,  but which possesses credit
deficiencies or potential  weaknesses that deserve  management's close attention
is classified as "special mention."

          An asset classified as "substandard" is inadequately  protected by the
current net worth and paying capacity of the obligor or the collateral  pledged,
if any. Assets so classified have well-defined  weaknesses and are characterized
by the  distinct  possibility  that  the  Bank  will  sustain  some  loss if the
deficiencies are not corrected.

          An asset classified as "doubtful" has all the weaknesses inherent in a
"substandard"  asset  with the added  characteristic  that the  weaknesses  make
collection or  liquidation  in full, on the basis of currently  existing  facts,
conditions, and values, highly questionable and improbable. The possibility of a
loss on a doubtful asset is high.

          That  portion  of  an  asset   classified   as  "loss"  is  considered
uncollectible and of such little value that its continuance as an asset, without
establishment  of a specific  valuation or charge-off,  is not  warranted.  This
classification  does not  necessarily  mean  that an  asset  has  absolutely  no
recovery or salvage value; but rather, it is not practical or desirable to defer
writing off a basically  worthless  asset even though  partial  recovery  may be
effected in the future.


          As of March 31, 2007,  all of the assets we had  designated as special
mention, substandard,  doubtful and loss were loans. Also, as of March 31, 2007,
none of the  loans  classified  as  "special  mention,"  $1.6  million  of loans
classified as  "substandard"  and $500,000 of the loans classified as "doubtful"
are included in the table of non-performing assets shown above.

          The  following  table  discloses our  designation  of loans as special
mention, substandard, doubtful and loss as of March 31, 2007 and at year end for
the last several years.


                      At March 31,                At December 31,
                   -------------------   -------------------------------------
                       2007      2006      2005      2004      2003      2002
                     -------   -------   -------   -------   -------   -------

                                        (In thousands)

Special Mention...   $ 2,495   $ 1,954   $ 1,162   $ 3,412   $ 9,321   $15,979
Substandard ......     4,100     3,414     6,124    12,334    11,503     6,228
Doubtful .........       732       796     1,246       924     1,039     1,253
Loss .............         -         -         -         -       251     6,158
                     -------   -------   -------   -------   -------   -------
  Total ..........   $ 7,327   $ 6,164   $ 8,532   $16,670   $22,114   $29,618
                     =======   =======   =======   =======   =======   =======


          Allowance   for  Loan  Losses.   The  allowance  for  loan  losses  is
established  through  provisions for loan losses charged against  income.  Loans
deemed to be  uncollectible  are charged  against the allowance for loan losses,
and subsequent recoveries, if any, are credited to the allowance.

                                       68



          The  allowance  for loan losses is maintained at a level by management
which  represents  the  evaluation  of known  and  inherent  losses  in the loan
portfolio  at the  consolidated  balance  sheet date that are both  probable and
reasonable to estimate.  Management's periodic evaluation of the adequacy of the
allowance is based on the Bank's past loan loss  experience,  known and inherent
losses in the  portfolio,  adverse  situations  that may affect  the  borrower's
ability to repay, the estimated value of any underlying collateral,  composition
of the loan portfolio,  current economic conditions, and other relevant factors.
This evaluation is inherently  subjective as it requires material estimates that
may be susceptible to  significant  change,  including the amounts and timing of
future cash flows expected to be received on impaired loans.

          The  allowance  consists  of  specific  and  general  components.  The
specific  component  related to loans that are  classified  as either  doubtful,
substandard,  or special  mention.  For such loans that are also  classified  as
impaired,  an  allowance  is  established  when the  discounted  cash  flows (or
collateral value or observable  market price) of the impaired loan is lower than
the carrying  value of that loan.  The general  component  covers  nonclassified
loans  and is based on  historical  loss  experience  adjusted  for  qualitative
factors.

          A loan is considered  impaired when, based on current  information and
events,  it is probable  that the Bank will be unable to collect  the  scheduled
payments of principal or interest when due according to the contractual terms of
the loan agreement.  Factors considered by management in determining  impairment
include  payment  status,  collateral  value,  and the probability of collecting
scheduled  principal  and  interest  payments  when due.  Loans that  experience
insignificant payment delays and payment shortfalls generally are not classified
as  impaired.  Management  determines  the  significance  of payment  delays and
payment shortfalls on a case-by-case basis, taking into consideration all of the
circumstances surrounding the loan and the borrower, including the length of the
delay, the reasons for the delay,  the borrower's prior payment record,  and the
amount  of the  shortfall  in  relation  to the  principal  and  interest  owed.
Impairment is measured on a loan-by-loan  basis for commercial and  construction
loans by the present  value of  expected  future  cash flows  discounted  at the
loan's effective  interest rate, the loan's obtainable market price, or the fair
value of the collateral if the loan is collateral dependent.

          Large groups of smaller  balance  homogeneous  loans are  collectively
evaluated for  impairment.  Accordingly,  the Bank does not separately  identify
individual consumer and residential mortgage loans for impairment disclosures.

          Although  specific and general loan loss allowances are established in
accordance  with  management's  best estimate,  actual losses are dependent upon
future events and, as such,  further provisions for loan losses may be necessary
in order to increase the level of the  allowance  for loan losses.  For example,
our  evaluation  of the allowance  includes  consideration  of current  economic
conditions,  and a change in economic conditions could reduce the ability of our
borrowers  to make  timely  repayments  of their  loans.  This  could  result in
increased  delinquencies and increased  non-performing loans, and thus a need to
make  increased  provisions to the  allowance for loan losses,  which would be a
charge to income  during  the  period  the  provision  is made,  resulting  in a
reduction to our earnings.  A change in economic conditions could also adversely
affect  the  value of the  properties  collateralizing  our real  estate  loans,
resulting in increased charge-offs against the allowance and reduced recoveries,
and thus a need to make  increased  provisions to the allowance for loan losses.
Furthermore,  a change in the composition of our loan portfolio or growth of our
loan portfolio could result in the need for additional provisions.

          In  addition,  as an  integral  part  of  its  regulatory  examination
process,  the Office of Thrift  Supervision  periodically  reviews  our loan and
foreclosed real estate  portfolios and the related allowance for loan losses and
valuation allowance for foreclosed real estate. The Office of Thrift Supervision
may

                                       69



require the allowance for loan losses or the valuation  allowance for foreclosed
real estate to be increased  based on their review of  information  available at
the time of the examination, which would negatively affect our earnings.

                                       70




          The  following  table  sets  forth  information  with  respect  to our
provisions for loan losses, recoveries of provisions for loan losses, charge-off
of loans and recoveries of loans charged-off for recent periods.



                                              For the Three Months
                                                 Ended March 31,               For the Year Ended December 31,
                                             ---------------------   ---------------------------------------------------------
                                                2007        2006        2006        2005        2004        2003        2002
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------
                                                                                               
Allowance balance at beginning of period ... $   1,813   $   3,036   $   3,036   $   3,963   $   3,862   $   8,329   $   1,468
(Recovery of) provisions for loan losses ...         -        (200)       (348)       (917)        (13)      4,342       7,550

Loans charged-off:
  Real estate:
    One-to-four family .....................         -           -           -         (17)          -         (19)          -
    Commercial .............................         -        (304)       (531)          -           -      (1,329)          -
  Commercial ...............................         -           -        (373)        (23)       (337)     (7,313)       (544)
  Consumer .................................       (10)        (30)        (84)        (37)        (82)       (165)       (157)
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------
      Total loans charged-off ..............       (10)       (334)       (988)        (77)       (419)     (8,826)       (701)
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------

Recoveries of loans charged-off:
  Real estate:
    One-to-four family .....................         -           -           4           -          17           -           -
    Commercial .............................         -           -          33           -          85           -           -
  Commercial ...............................        20           1          74          52         402           4           -
  Consumer .................................         -           1           2          15          29          13          12
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------
      Total recoveries of loans
        charged off ........................        20           2         113          67         533          17          12
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------
Net (loans charged-off)
  recoveries of loans charged-off...........        10        (332)       (875)        (10)        114      (8,809)       (689)
                                             ---------   ---------   ---------   ---------   ---------   ---------   ---------
Allowance balance at end of period ......... $   1,823   $   2,504   $   1,813   $   3,036   $   3,963   $   3,862   $   8,329
                                             =========   =========   =========   =========   =========   =========   =========
Total loans outstanding .................... $ 212,858   $ 189,968   $ 212,305   $ 183,952   $ 171,283   $ 167,205   $ 190,989
                                             =========   =========   =========   =========   =========   =========   =========
Average loans outstanding .................. $ 210,784   $ 185,945   $ 199,752   $ 171,130   $ 165,622   $ 175,412   $ 196,541
                                             =========   =========   =========   =========   =========   =========   =========
Allowance for loan losses as a
  percentage of
  total loans outstanding ..................      0.86%       1.32%       0.85%       1.65%       2.31%       2.31%       4.36%
                                             =========   =========   =========   =========   =========   =========   =========
Net loans charge-offs
  (recoveries of loans charged-off)
  as a percentage of average loans
  outstanding ..............................     (0.02)%      0.71%       0.44%       0.01%      (0.07)%      5.02%       0.35%
                                             =========   =========   =========   =========   =========   =========   =========


                                       71



          Allocation  of Allowance  for Loan Losses.  The  following  table sets
forth the  allocation  of our allowance for loan losses by loan category and the
percent of loans in each  category to total loans  receivable,  net, as of March
31,  2007 and at year end for the last  several  years.  The portion of the loan
loss  allowance  allocated to each loan  category  does not  represent the total
amount  available  for losses  within  that  category  since the total loan loss
allowance is a valuation reserve applicable to the entire loan portfolio.




                                                             At December 31,
                          At March 31,       -------------------------------------------------
                               2007                   2006                       2005
                      ---------------------- ------------------------ ----------------------
                                     Loan                     Loan                    Loan
                      Amount of    Category   Amount of     Category    Amount of   Category
                      Allowance      as a     Allowance       as a      Allowance     as a
                    Allocated to  Percentage Allocated to  Percentage Allocated to Percentage
                        Loan       of Total      Loan       of Total      Loan      of Total
                      Category      Loans      Category       Loans     Category      Loans
                      --------     -------     --------      -------    --------     -------
                                                               (Dollars in thousands)
                                                                  
Real estate:
   One-to-
     four family....  $  223       48.42%     $  245         48.08%     $  270       39.71%
   Home equity......     113       27.38         115         27.76         150       26.60
   Commercial.......     805        6.60         800          6.77         940        7.12
   Construction.....       4        0.71           4          0.33          17        1.21

Commercial..........     394        2.31         425          2.14       1,230        3.23

Consumer:
   Auto.............      70        8.72         108          9.89         250       18.00
   Manufactured
     housing........      66        3.66          60          3.51          75        2.90
   Savings
     account........       -        0.65           -          0.51           -        0.58
   Other............      27        1.55           4          1.01          10        0.64
Unallocated.........     121                      52                        94
                      ------      ------      ------        ------      ------      ------
     Total..........  $1,823      100.00%     $1,813        100.00%     $3,036      100.00%
                      ======      ======      ======        ======      ======      ======




                                                At December 31,
                    -------------------------------------------------------------------------
                                 2004                    2003                    2002
                    ------------------------ ------------------------ -----------------------
                                      Loan                    Loan                    Loan
                        Amount of   Category   Amount of    Category    Amount of   Category
                        Allowance     as a     Allowance      as a      Allowance     as a
                      Allocated to Percentage Allocated to Percentage Allocated to Percentage
                          Loan      of Total      Loan      of Total      Loan      of Total
                        Category     Loans      Category     Loans      Category     Loans
                        --------    -------     --------    -------     --------    ------

                                                                 
Real estate:
   One-to-
     four family....    $  340      32.44%     $  259       27.20%      $  236      25.78%
   Home equity......       153      23.51         116       23.86          107      16.42
   Commercial.......       948      10.36         897       13.17        1,397      17.70
   Construction.....        40       0.44           4        0.48            7       1.16

Commercial..........     1,824       6.59       2,050        9.84        6,250      16.55

Consumer:
   Auto.............       248      23.38         243       24.39          309      21.28
   Manufactured
     housing........         9       1.94           -           -            -          -
   Savings
     account........         -       0.63           -        0.55            -       0.60
   Other............         2       0.71           2        0.51            2       0.51
Unallocated.........       399                    291                       21
                        ------     ------      ------      ------       ------     ------
     Total..........    $3,963     100.00%     $3,862      100.00%      $8,329     100.00%
                        ======     ======      ======      ======       ======     ======



                                       72



Securities Portfolio

          Our investment  policy is designed to foster  earnings and manage cash
flows within prudent interest rate risk and credit risk  guidelines.  Generally,
our investment policy is to invest funds in various categories of securities and
maturities based upon our liquidity needs,  asset/liability management policies,
pledging  requirements,   investment  quality,   marketability  and  performance
objectives.

          All of our securities carry market risk insofar as increases in market
rates  of  interest  may  cause a  decrease  in  their  market  value.  Prior to
investing,  consideration  is  given  to  the  interest  rate  environment,  tax
considerations,  market volatility,  yield,  settlement date and maturity of the
security,  our liquidity position,  and anticipated cash needs and sources.  The
effect that the proposed  security  would have on our credit and  interest  rate
risk and risk-based capital is also considered.

          Federally  chartered  savings  banks have the  authority  to invest in
various types of liquid  assets.  The  investments  authorized  under the Bank's
investment  policy include U.S.  government and  government  agency  securities,
municipal  securities  (consisting  of  bond  obligations  of  state  and  local
governments),  mortgage-backed  securities,  collateralized mortgage obligations
and corporate  bonds. On a short-term  basis, our investment  policy  authorizes
investment  in  federal  funds,   certificates   of  deposit  and  money  market
investments with insured institutions and with brokerage firms.

          Statement of Financial  Accounting  Standards No. 115,  Accounting for
Certain  Investments in Debt and Equity Securities,  requires that securities be
categorized as "held to maturity," "trading securities" or "available-for-sale,"
based on  management's  intent as to the ultimate  disposition of each security.
Statement No. 115 allows debt  securities to be classified as "held to maturity"
and reported in financial  statements  at amortized  cost only if the  reporting
entity has the positive intent and ability to hold these securities to maturity.
Securities  that might be sold in response to changes in market  interest rates,
changes in the security's  prepayment risk,  increases in loan demand,  or other
similar factors cannot be classified as "held to maturity."

          We do not currently use or maintain a trading account.  Securities not
classified as "held to maturity" are classified as  "available-for-sale."  These
securities are reported at fair value,  and  unrealized  gains and losses on the
securities are excluded from earnings and reported,  net of deferred taxes, as a
separate component of stockholders' equity.

          We do not currently  participate  in hedging  programs,  interest rate
caps,  floors or swaps,  or other  activities  involving the use of  off-balance
sheet derivative  financial  instruments,  however, we may in the future utilize
such  instruments if we believe it would be beneficial for managing our interest
rate risk. Further, we do not purchase securities which are not rated investment
grade.

          Actual  maturities  of  the  securities  held  by us may  differ  from
contractual  maturities  because  issuers  may have the  right to call or prepay
obligations  with or without  prepayment  penalties.  Callable  securities  pose
reinvestment  risk  because we may not be able to  reinvest  the  proceeds  from
called securities at an equivalent or higher interest rate.

         Mortgage-backed  Securities and  Collateralized  Mortgage  Obligations.
Mortgage-related securities represent a participation interest in a pool of one-
to four-family or multi-family mortgages. We primarily invest in mortgage-backed
securities  secured  by  one- to  four-family  mortgages.  Our  mortgage-related
securities  portfolio  includes   mortgage-backed   securities  issued  by  U.S.
government

                                       73



agencies or government-sponsored  entities, such as Freddie Mac, Ginnie Mae, and
Fannie  Mae,  and  collateralized   mortgage   obligations  issued  by  private,
non-government, corporate issuers.

         The  mortgage  originators  use  intermediaries  (generally  government
agencies  and  government-sponsored  enterprises,  but also a variety of private
corporate issuers) to pool and repackage the participation interests in the form
of  securities,  with  investors such as us receiving the principal and interest
payments on the  mortgages.  Securities  issued or sponsored by U.S.  government
agencies and  government-sponsored  entities are guaranteed as to the payment of
principal and interest to investors. Privately issued non-government,  corporate
issuers' securities  typically offer rates above those paid on government agency
issued or sponsored  securities,  but present higher risk than government agency
issued or sponsored  securities because they lack the guaranty of those agencies
and are generally less liquid investments.

          Mortgage-backed   securities  are  pass-through  securities  typically
issued with stated principal amounts,  and the securities are backed by pools of
mortgages  that have loans with interest  rates that are within a specific range
and  have  varying  maturities.  The  life of a  mortgage-backed  security  thus
approximates the life of the underlying  mortgages.  Mortgage-backed  securities
generally  yield less than the mortgage  loans  underlying the  securities.  The
characteristics  of the  underlying  pool  of  mortgages,  i.e.,  fixed-rate  or
adjustable-rate,  as well as prepayment  risk, are passed on to the  certificate
holder.  Mortgage-backed  securities  are  generally  referred  to  as  mortgage
participation certificates or pass-through certificates.

          Collateralized mortgage obligations are  mortgage-derivative  products
that  aggregate  pools of mortgages and  mortgage-backed  securities  and create
different  classes  of  securities  with  varying  maturities  and  amortization
schedules as well as a residual  interest with each class having  different risk
characteristics.  The cash  flows from the  underlying  collateral  are  usually
divided into "tranches" or classes whereby  tranches have descending  priorities
with  respect to the  distribution  of principal  and interest  repayment of the
underlying  mortgages and mortgage-backed  securities as opposed to pass through
mortgage-backed  securities  where  cash flows are  distributed  pro rata to all
security  holders.  Unlike  mortgage-backed  securities  from which cash flow is
received and risk is shared pro rata by all securities holders,  cash flows from
the mortgages and mortgage-backed  securities underlying collateralized mortgage
obligations are paid in accordance  with a  predetermined  priority to investors
holding various tranches of the securities or obligations.

                                       74




          The  following  table sets forth  certain  information  regarding  the
amortized  cost,  weighted  average  yields  and  maturities  of our  securities
portfolio at March 31, 2007.  This table shows  contractual  maturities and does
not  reflect  repricing  or the effect of  prepayments.  Actual  maturities  may
differ.




                                                                   At March 31, 2007
                             -------------------------------------------------------------------------------------------------------
                                                                       Maturing          Maturing
                                Maturing           Maturing            2012-2016         after 2016
                               Within 2007         2008-2011           (Five to          (More than
                               (One Year)      (One to Five Years)     Ten Years)        Ten Years)      Total Investment Securities
                           ------------------ -------------------- ----------------- ------------------ ----------------------------
                            Amortized   Avg.   Amortized    Avg.   Amortized   Avg.   Amortized    Avg.  Amortized     Avg.    Fair
                              Cost     Yield     Cost      Yield      Cost    Yield      Cost     Yield     Cost      Yield    Value
                             -----    -------   ------    -------    ------  -------    ------   -------   ------    -------   -----
                                                                 (Dollars in thousands)

                                                                                         
Corporate securities........ $    -       -%    $ 1,025     5.65%   $     -       -%   $     -       -%  $  1,025     5.65% $  1,006
U.S. government agency
   securities...............      -       -      15,814     4.11      6,486    5.88     34,882     6.14    57,182     5.55    56,975
Obligations of state and
   political subdivisions...  6,071    3.87         406     4.27          -       -        625     4.00     7,102     3.90     7,111
Government National
   Mortgage Association.....      -       -           -        -         24    5.38      4,131     5.51     4,155     5.51     4,158
Federal Home Loan
   Mortgage Corporation.....    309    4.50       1,216     4.50          -       -      8,594     3.84    10,119     3.94    10,081
Federal National Mortgage
   Association..............      -       -       5,059     4.29      4,342    4.55      8,221     4.98    17,622     4.68    17,330
Collateralized mortgage
   obligations..............      -       -           -        -          -       -     32,300     4.91    32,300     4.91    31,879
                             ------    ----     -------     ----    -------    ----    -------     ----  --------     ----  --------

  Total..................... $6,380    3.90%    $23,520     4.24%   $10,852    5.34%   $88,753     5.29% $129,505     4.98% $128,540
                             ======    ====     =======     ====    =======    ====    =======     ====  ========     ====  ========


                                       75



          The following  table sets forth the carrying  value of our  securities
portfolio as of March 31, 2007 and at year end for the last several years.



                                                                                            At December 31,
                                                        At March 31,  ------------------------------------------------------------
                                                           2007         2006         2005         2004         2003         2002
                                                         --------     --------     -------      --------     -------      -------
                                                                                      (In thousands)
                                                                                                       
Investment Securities Available for Sale:
- ---------------------------------------
Equity securities..................................      $  1,759     $  1,718     $ 1,729      $  1,689     $ 1,144      $ 1,148
U.S. government agency securities..................        11,485       12,434           -             -           -            -
Corporate securities...............................             -            -           -             -       3,208        3,303
                                                         --------     --------     -------      --------     -------      -------
       Total investment securities
           available for sale......................        13,244       14,152       1,729         1,689       4,352        4,451
                                                         --------     --------     -------      --------     -------      -------
Mortgage-Backed Securities Available for Sale:
- ---------------------------------------------
Government National Mortgage Association...........           180          200         324           514         719        1,002
                                                         --------     --------     -------      --------     -------      -------

Investment Securities Held to Maturity:
- --------------------------------------
U.S. government agency securities..................        45,696       32,067      35,351        33,364      16,998       13,910
Corporate securities...............................         1,025        1,028       3,059        12,846      28,460       38,959
Obligations of states and political subdivisions...         7,102        5,550       1,176           552         552          902
                                                         --------     --------     -------      --------     -------      -------
      Total investment securities
           held to maturity........................        53,823       38,645      39,586        46,762      46,010       53,771
                                                         --------     --------     -------      --------     -------      -------

Mortgage-Backed Securities Held to Maturity:
- -------------------------------------------
Government National Mortgage Association...........         3,975        4,488       7,266        11,493      15,682       12,659
Federal Home Loan Mortgage Corporation.............        10,120        3,351       2,983         3,991       3,271        3,085
Federal National Mortgage Association..............        17,622       16,793      18,810        21,493      19,777        6,489
Collateralized mortgage obligations................        32,300       34,353      24,649        23,710       1,208            -
                                                         --------     --------     -------      --------     -------      -------
      Total mortgage-backed securities
           held to maturity........................        64,017       58,985      53,708        60,687      39,938       22,233
                                                         --------     --------     -------      --------     -------      -------
Total..............................................      $131,264     $111,982     $95,348      $109,652     $91,019      $81,457
                                                         ========     ========     =======      ========     =======      =======



Sources of Funds

          General.  Deposits are our major source of funds for lending and other
investment  purposes.  We also have the ability to borrow funds from the Federal
Home Loan Bank to supplement deposits as a source of funds.

          In addition, we derive funds from loan and mortgage-backed  securities
principal  repayments,  and proceeds  from the  maturity and call of  investment
securities.  Loan and  securities  payments  are a relatively  stable  source of
funds,  while  deposit  inflows and outflows  are  significantly  influenced  by
pricing strategies and money market conditions.

          Deposits.  Our current deposit  products  include checking and savings
accounts,  certificates  of  deposit  and  fixed  or  variable  rate  individual
retirement  accounts  (IRAs).  Deposit  account terms vary,  primarily as to the
required minimum balance amount, the amount of time, if any, that the funds must
remain on deposit and the applicable interest rate. The determination of deposit
and certificate interest rates is based upon a number of factors, including: (1)
need for funds based on loan demand,  current  maturities  of deposits and other
cash flow needs; (2) a current survey of a selected group of competitors'  rates
for  similar  products;   (3)  economic   conditions;   and  (4)  business  plan
projections.

                                       76



          We  traditionally  have obtained  deposits  primarily  from within New
Jersey. We recently introduced a new product,  our CyberSavings  account,  which
has brought  deposits  into the Bank from  throughout  the United  States.  This
product is a high-yield,  multi-tiered  savings  account that is accessible only
via the internet and is not  marketed  through our branches or locally.  To grow
these deposits,  we pay a fee to a third party referral website which advertises
financial  products.  We are  currently  promoting  this product by offering the
highest tier rate for the first 90 days,  regardless of the account balance.  We
launched this product in December 2006 and  CyberSavings  accounts grew quickly,
totaling  approximately  $17 million by the end of the first quarter of 2007. We
have also  recently  created a  CyberSaver  Supreme  account,  which  requires a
minimum balance of $100,000. Unlike regular CyberSavings, the Supreme account is
a money market product, as opposed to a savings account.

          We do not at this  time  utilize  the  services  of  deposit  brokers.
Premiums or incentives for opening accounts are offered.  We periodically select
particular  certificate of deposit  maturities for promotion in connection  with
asset/liability management and interest rate risk concerns.


          The following table sets forth the distribution of deposits by account
type as of  March  31,  2007 and at year end for the  last  several  years.  The
increase  in money  market  accounts  from 2005 to 2006 is  attributable  to our
introduction  in 2005 of a multi-tiered  money market account we call the "Money
Maker."

                                                   At December 31,
                              At March 31, ------------------------------
                                 2007        2006       2005       2004
                               --------    --------   --------   --------
                                               (In thousands)

Noninterest-bearing deposits   $ 10,262    $  9,532   $ 12,123   $  8,634
Savings ....................     66,401      63,760     62,551     72,074
NOW checking ...............     32,708      35,926     34,560     38,641
Money market ...............     49,130      44,637     24,662     24,349
Certificates of deposit ....    161,497     162,107    143,648    142,913
                               --------    --------   --------   --------
  Total ....................   $319,998    $315,962   $277,544   $286,611
                               ========    ========   ========   ========


          As shown above,  $161.5  million of our deposits as of March 31, 2007,
representing  50% of total deposits at that date, were  certificates of deposit.
The inflow of  certificates  of deposit and the  retention of such deposits upon
maturity are significantly influenced by general interest rates and money market
conditions,  making certificates of deposit traditionally a more volatile source
of funding than core deposits.  Our liquidity  could be reduced if a significant
amount of  certificates  of deposit  maturing within a short period of time were
not  renewed.  To the extent that such  deposits do not remain with us, they may
need to be replaced with borrowings,  which could increase our cost of funds and
negatively impact our net interest rate spread and our financial condition.

                                       77



          The following table sets forth  certificates of deposit  classified by
interest rate as of March 31, 2007 and at year end for the last several years.



                                                             At December 31,
                                At March 31,     ------------------------------------------
                                   2007             2006            2005             2004
                               ----------        --------        ---------          -------
                                                      (In thousands)
                                                                      
Interest Rate
- -------------
2.00% or less...........         $      -        $      -         $  3,328         $ 41,278
2.01-4.00%..............           28,149          29,261           83,200           74,964
4.01-6.00%..............          132,389         131,207           55,560           14,693
6.01-8.00%..............              959           1,638            1,559           11,978
                                 --------        --------         --------         --------
  Total.................         $161,497        $162,107         $143,648         $142,913
                                 ========        ========         ========         ========



          As of March 31, 2007, the amount and maturities of our certificates of
deposit were as follows:



                                                          At March 31, 2007
                                                             Amount Due
                      ------------------------------------------------------------------------------------------
                         Within                                                               After
                         1 year      1-2 years    2-3 years      3-4 years      4-5 years    5 years       Total
                         ------      ---------    ---------      ---------      ---------    -------       -----
                                                           (In thousands)
                                                                                      
Interest Rate
- -------------
2.01-4.00%........     $ 17,292      $ 5,210       $3,912        $ 1,385        $   349      $    -       $ 28,148
4.01-6.00%........       91,751       13,625        5,918         11,288          3,719       6,089        132,390
6.01-8.00%........          959            -            -              -              -           -            959
                       --------      -------       ------        -------         ------      ------       --------
  Total...........     $110,002      $18,835       $9,830        $12,673         $4,068      $6,089       $161,497
                       ========      =======       ======        =======         ======      ======       ========



As of March 31,  2007,  our  certificates  of deposit of  $100,000  or more were
scheduled to mature as follows:


                                                    At March 31, 2007
                                                    -----------------
                                                     (In thousands)
Maturity Period
- ---------------
Within three months................                     $20,059
Three through six months...........                       9,480
Six through twelve months..........                      10,764
Over twelve months.................                      14,919
                                                        -------
                                                        $55,222
                                                        =======

          Borrowings.  We  periodically  borrow funds from the Federal Home Loan
Bank to  supplement  deposits as a source of funds.  As of March 31,  2007,  our
borrowings  consisted  of $21.0  million  of  Federal  Home Loan Bank  overnight
repurchase agreements.

         Short-term  Federal Home Loan Bank  advances  generally  have  original
maturities of less than one year. The details of our short-term advances

                                       78



during recent periods are shown in the table below. During these periods, we did
not have any  borrowings  (short-term  or long-term)  other than as shown in the
following table.



                                                          At or For the Three                    At or For the
                                                          Months Ended March 31,             Year Ended December 31,
                                                          ----------------------      -----------------------------------
                                                          2007            2006            2006          2005         2004
                                                          ----            ----            ----          ----         ----
                                                                                  (Dollars in thousands)
                                                                                                 
Federal Home Loan Bank Advances:
   Balance outstanding at end of period........         $21,000          $6,900        $  4,400        $   -      $    -
   Average balance outstanding.................           9,557           2,227          12,859          197           -
   Maximum amount outstanding
      at any month-end during the period.......          21,000           6,900          24,100            -           -
   Average interest rate during the year.......            5.42%           4.72%           5.36%        4.03%          -
   Weighted average rate at end of year........            5.49%           5.17%           5.33%           -           -


          Additional information regarding our borrowings is included under Note
10 to our consolidated financial statements beginning on page F-1.

Properties and Equipment

          As of March 31, 2007, our investment in property and equipment, net of
depreciation and amortization,  totaled $6.5 million.  We currently operate from
five  offices  ,  plus  an  administrative  center,  and we own  each  of  those
locations.  We are in the process of renovating  our Pitman branch  office.  The
total cost of that project is anticipated to be between $250,000 and $300,000.

Legal Proceedings

          Gloucester  County Federal Savings Bank, from time to time, is a party
to routine  litigation  which arises in the normal  course of business,  such as
claims to enforce  liens,  condemnation  proceedings  on  properties in which it
holds  security  interests,  claims  involving  the making and servicing of real
property  loans,  and other  issues  incident  to its  business.  There  were no
lawsuits pending or known to be contemplated against Gateway Community Financial
Corp. or Gloucester  County Federal  Savings Bank as of March 31, 2007 that were
expected to have a material effect on operations or income.

                                   REGULATION

          Gloucester County Federal Savings Bank and Gateway Community Financial
Corp.  operate in a highly  regulated  industry.  This regulation  establishes a
comprehensive  framework  of  activities  in which a  savings  and loan  holding
company and federal  savings bank may engage and is intended  primarily  for the
protection of the deposit  insurance  fund and  consumers.  Set forth below is a
brief  description  of certain laws that relate to the  regulation of Gloucester
County  Federal  Savings  Bank  and  Gateway   Community   Financial  Corp.  The
description  does not purport to be complete and is qualified in its entirety by
reference to applicable laws and regulations.


          Regulatory  authorities  have extensive  discretion in connection with
their  supervisory  and  enforcement  activities,  including  the  imposition of
restrictions  on the operation of an institution  and its holding  company,  the
classification of assets by the institution and the adequacy of an institution's

                                       79



allowance for loan losses. Any change in such regulation and oversight,  whether
in the form of regulatory policy, regulations, or legislation, including changes
in the regulations  governing  mutual holding  companies,  could have a material
adverse impact on Gateway Community  Financial Corp.,  Gloucester County Federal
Savings Bank, and their operations. The adoption of regulations or the enactment
of laws that restrict the operations of Gloucester  County Federal  Savings Bank
and/or Gateway Community Financial Corp. or impose burdensome  requirements upon
one or both of them could reduce their  profitability and could impair the value
of Gloucester  County Federal  Savings Bank's  franchise,  resulting in negative
effects on the trading price of Gateway Community Financial Corp. common stock.

Regulation of Gloucester County Federal Savings Bank

          General.   As  a  federally   chartered,   Federal  Deposit  Insurance
Corporation-insured  savings bank,  Gloucester  County  Federal  Savings Bank is
subject to  extensive  regulation  by the Office of Thrift  Supervision  and the
Federal  Deposit  Insurance  Corporation.  This  regulatory  structure gives the
regulatory authorities extensive discretion in connection with their supervisory
and  enforcement   activities  and  examination  policies,   including  policies
regarding the  classification  of assets and the level of the allowance for loan
losses.  The  activities  of federal  savings  banks are  subject  to  extensive
regulation,  including restrictions or requirements with respect to loans to one
borrower,  the percentage of non-mortgage  loans or investments to total assets,
capital   distributions,   permissible   investments  and  lending   activities,
liquidity,  transactions  with  affiliates and community  reinvestment.  Federal
savings  banks are also subject to reserve  requirements  imposed by the Federal
Reserve System.  A federal savings bank's  relationship  with its depositors and
borrowers is regulated by both state and federal law, especially in such matters
as the  ownership  of savings  accounts  and the form and  content of the bank's
mortgage documents.

          Gloucester  County  Federal  Savings  Bank must file  reports with the
Office of Thrift Supervision  concerning its activities and financial condition,
and  must  obtain   regulatory   approvals   prior  to  entering   into  certain
transactions,   such  as  mergers  with  or   acquisitions  of  other  financial
institutions.  The Office of Thrift Supervision  regularly  examines  Gloucester
County  Federal  Savings  Bank  and  prepares  reports  to the  Bank's  Board of
Directors on deficiencies, if any, found in its operations. The Office of Thrift
Supervision  has  substantial  discretion  to  impose  enforcement  action on an
institution  that  fails to  comply  with  applicable  regulatory  requirements,
particularly with respect to its capital requirements.  In addition, the Federal
Deposit Insurance  Corporation has the authority to recommend to the Director of
the Office of Thrift  Supervision that enforcement  action be taken with respect
to a  particular  federal  savings  bank  and,  if  action  is not  taken by the
Director,  the Federal Deposit Insurance  Corporation has authority to take such
action under certain circumstances.

          Insurance  of Deposit  Accounts.  The Bank's  deposits  are insured to
applicable  limits  by  the  Federal  Deposit  Insurance  Corporation  ("FDIC").
Although the FDIC is authorized to assess premiums under a risk-based system for
such deposit  insurance,  most  insured  depository  institutions  have not been
required to pay premiums for the last ten years.  The Federal Deposit  Insurance
Reform Act of 2005 (the "Reform  Act")  resulted in  significant  changes to the
federal  deposit  insurance  program:  (i)  effective  March 31, 2006,  the Bank
Insurance Fund and the Savings Association Insurance Fund were merged into a new
combined fund,  called the Deposit  Insurance  Fund;  (ii) the current  $100,000
deposit insurance coverage will be indexed for inflation (with adjustments every
five years,  commencing  January 1, 2011); and (iii) deposit insurance  coverage
for  retirement  accounts was increased to $250,000 per  participant  subject to
adjustment  for  inflation.  In  addition,  the Reform Act gave the FDIC greater
latitude in setting the assessment  rates for insured  depository  institutions,
which could be used to impose minimum assessments.

                                       80



          The  FDIC is  authorized  to set the  reserve  ratio  for the  Deposit
Insurance Fund annually at between 1.15% and 1.5% of estimated insured deposits.
If the Deposit  Insurance  Fund's reserves exceed the designated  reserve ratio,
the FDIC is required to pay out all or, if the reserve  ratio is less than 1.5%,
a portion of the excess as a dividend to insured  depository  institutions based
on the  percentage  of insured  deposits  held on December 31, 1996 adjusted for
subsequently  paid  premiums.  Insured  depository  institutions  that  were  in
existence on December 31, 1996 and paid assessments prior to that date (or their
successors) are entitled to a one-time credit against future  assessments  based
on the amount of their  assessable  deposits on that date. The Bank  anticipates
that it will be able to offset its deposit  insurance  premium for 2007 with the
$245,000 special one-time assessment credit it will receive during 2007.

          Pursuant to the Reform Act,  the FDIC has  determined  to maintain the
designated  reserve ratio at 1.25%.  The FDIC has also adopted a new  risk-based
premium  system that  provides  for  quarterly  assessments  based on an insured
institution's  ranking in one of four risk categories based on their examination
ratings and capital  ratios.  Beginning in 2007,  well-capitalized  institutions
with the CAMELS ratings of 1 or 2 will be grouped in Risk Category I and will be
assessed for deposit insurance at an annual rate of between five and seven basis
points, with the assessment rate for an individual  institution to be determined
according  to a  formula  based  on a  weighted  average  of  the  institution's
individual  CAMEL  component  ratings plus either five  financial  ratios or the
average ratings of its long-term  debt.  Institutions in Risk Categories II, III
and IV  will  be  assessed  at  annual  rates  of 10,  28 and 43  basis  points,
respectively.

          In  addition,  all  FDIC-insured  institutions  are  required  to  pay
assessments  to the  FDIC to fund  interest  payments  on  bonds  issued  by the
Financing Corporation ("FICO"), an agency of the Federal government  established
to recapitalize  the predecessor to the SAIF. The FICO assessment  rates,  which
are determined  quarterly,  averaged 0.013% of insured  deposits in fiscal 2006.
These assessments will continue until the FICO bonds mature in 2017.

          Regulatory Capital Requirements.  Office of Thrift Supervision capital
regulations   require  savings   institutions  to  meet  three  minimum  capital
standards:  (1) tangible  capital equal to 1.5% of total  adjusted  assets,  (2)
"Tier 1" or  "core"  capital  equal to at  least 4% (3% if the  institution  has
received the highest  possible  rating on its most recent  examination) of total
adjusted assets, and (3) risk-based  capital equal to 8% of total  risk-weighted
assets.  At December 31, 2006,  Gloucester  County  Federal  Savings Bank was in
compliance   with  the  minimum   capital   standards  and  qualified  as  "well
capitalized." For Gloucester County Federal Savings Bank's compliance with these
regulatory capital standards, see Historical and Pro Forma Capital Compliance as
well  as Note 15 to the  consolidated  financial  statements.  In  assessing  an
institution's  capital  adequacy,  the Office of Thrift  Supervision  takes into
consideration not only these numeric factors but also qualitative  factors,  and
has the  authority to  establish  higher  capital  requirements  for  individual
institutions where necessary.

          The Office of Thrift  Supervision may require any savings  institution
that has a risk-based  capital  ratio of less than 8%, a ratio of Tier 1 capital
to  risk-weighted  assets of less than 4% or a ratio of Tier 1 capital  to total
adjusted  assets of less than 4% (3% if the institution has received the highest
rating on its most recent  examination)  to take certain  action to increase its
capital ratios. If the savings  institution's capital is significantly below the
minimum  required  levels of capital or if it is  unsuccessful in increasing its
capital ratios, the institution's activities may be restricted.

          For purposes of the capital  regulations,  tangible capital is defined
as core capital less all intangible assets except for certain mortgage servicing
rights.  Tier 1 or core  capital  is  defined  as common  stockholders'  equity,
non-cumulative perpetual preferred stock and related surplus, minority interests
in   the   equity   accounts   of   consolidated   subsidiaries,   and   certain
non-withdrawable accounts and pledged

                                       81



deposits of mutual savings banks.  Gloucester  County Federal  Savings Bank does
not have any  non-withdrawable  accounts  or pledged  deposits.  Tier 1 and core
capital  are  reduced  by  an  institution's  intangible  assets,  with  limited
exceptions for certain mortgage and non-mortgage  servicing rights and purchased
credit card relationships. Both core and tangible capital are further reduced by
an amount  equal to the savings  institution's  debt and equity  investments  in
"non-includable" subsidiaries engaged in activities not permissible for national
banks other than  subsidiaries  engaged in  activities  undertaken  as agent for
customers  or  in  mortgage   banking   activities  and  subsidiary   depository
institutions or their holding companies.


          The risk-based capital standard for savings institutions  requires the
maintenance of total capital of 8% of risk-weighted assets. Total capital equals
the sum of core and  supplementary  capital.  The  components  of  supplementary
capital  include,  among other  items,  cumulative  perpetual  preferred  stock,
perpetual   subordinated   debt,   mandatory   convertible   subordinated  debt,
intermediate-term  preferred stock, the portion of the allowance for loan losses
not  designated  for specific loan losses and up to 45% of  unrealized  gains on
equity  securities.  The  portion  of the  allowance  for loan and lease  losses
includable  in  supplementary  capital  is  limited  to a  maximum  of  1.25% of
risk-weighted assets. Overall,  supplementary capital is limited to 100% of core
capital.  For purposes of  determining  total capital,  a savings  institution's
assets are reduced by the amount of capital instruments held by other depository
institutions  pursuant  to  reciprocal  arrangements  and by the  amount  of the
institution's  equity  investments  (other  than  those  deducted  from core and
tangible   capital)   and  its  high   loan-to-value   ratio   land   loans  and
non-residential construction loans.


          A savings  institution's  risk-based  capital  requirement is measured
against risk-weighted assets, which equal the sum of each on-balance-sheet asset
and the  credit-equivalent  amount of each  off-balance-sheet  item after  being
multiplied by an assigned risk weight. These risk weights range from 0% for cash
to 100% for delinquent loans, property acquired through foreclosure,  commercial
loans, and certain other assets.

          Dividend  and  Other  Capital  Distribution  Limitations.   A  savings
institution,  like Gloucester  County Federal Savings Bank, that is a subsidiary
of a savings and loan holding  company must file an application or a notice with
the Office of Thrift  Supervision  at least thirty days before  making a capital
distribution, such as paying a dividend to Gateway Community Financial Corp. The
Office of Thrift Supervision imposes various restrictions or requirements on the
ability of savings  institutions to make capital  distributions,  including cash
dividends.  A savings institution must file an application for prior approval of
a capital  distribution if: (i) it is not eligible for expedited treatment under
the applications processing rules of the Office of Thrift Supervision;  (ii) the
total  amount of all  capital  distributions,  including  the  proposed  capital
distribution,  for the applicable  calendar year would exceed an amount equal to
the  savings   institution's   net  income  for  that  year  to  date  plus  the
institution's  retained net income for the preceding  two years;  (iii) it would
not  adequately  be  capitalized  after the  capital  distribution;  or (iv) the
distribution would violate an agreement with the Office of Thrift Supervision or
applicable regulations. The Office of Thrift Supervision may disapprove a notice
or  deny  an  application  for  a  capital  distribution  if:  (i)  the  savings
institution would be undercapitalized  following the capital distribution;  (ii)
the proposed capital distribution raises safety and soundness concerns; or (iii)
the capital  distribution would violate a prohibition  contained in any statute,
regulation or agreement.

         Capital  distributions  by  Gateway  Community  Financial  Corp.,  as a
savings  and loan  holding  company,  are not  subject  to the  Office of Thrift
Supervision  capital  distribution  rules.  Because Gateway Community  Financial
Corp. will retain 50% of the net proceeds of the stock offering, the possibility
that Gloucester County Federal Savings Bank would need to file an

                                       82



application  rather than a notice for capital  distributions  is not expected to
affect the payment of cash dividends by Gateway Community Financial Corp. to its
stockholders or the amount of such dividends.

          Safety and Soundness  Standards.  As required by statute,  the federal
banking agencies have adopted guidelines establishing general standards relating
to  internal   controls,   information   and  internal   audit   systems,   loan
documentation,  credit underwriting, interest rate exposure, asset growth, asset
quality,  earnings and compensation,  fees and benefits. The guidelines require,
among other things, the  implementation of appropriate  systems and practices to
identify and manage the risks and exposures  specified in the guidelines.  If it
is  determined  that a  savings  institution  has  failed  to meet any  standard
prescribed  by the  guidelines,  the  institution  may be  required to submit an
acceptable plan to achieve compliance with the standard.

          Qualified  Thrift  Lender  Test.  Savings  institutions  must  meet  a
qualified  thrift  lender test or they become  subject to the business  activity
restrictions  and branching rules  applicable to national banks. To qualify as a
qualified  thrift  lender,  a savings  institution  must  either (i) be deemed a
"domestic  building and loan  association"  under the  Internal  Revenue Code by
maintaining  at least 60% of its  total  assets in  specified  types of  assets,
including cash, certain government securities, loans secured by and other assets
related to  residential  real  property,  educational  loans and  investments in
premises of the  institution  or (ii)  satisfy the  statutory  qualified  thrift
lender test set forth in the Home Owners' Loan Act by  maintaining  at least 65%
of its  portfolio  assets in qualified  thrift  investments  (defined to include
residential mortgages and related equity investments,  certain  mortgage-related
securities,  small  business  loans,  student loans and credit card loans).  For
purposes of the statutory  qualified  thrift lender test,  portfolio  assets are
defined as total assets minus goodwill and other intangible assets, the value of
property  used by the  institution  in conducting  its  business,  and specified
liquid assets up to 20% of total assets. A savings institution must maintain its
status as a qualified  thrift  lender on a monthly basis in at least nine out of
every twelve months.  Gloucester  County Federal  Savings Bank met the qualified
thrift lender test as of December 31, 2006 and in each of the last twelve months
and, therefore, qualifies as a qualified thrift lender.

          A savings bank that fails the  qualified  thrift  lender test and does
not convert to a bank charter generally will be prohibited from: (1) engaging in
any new activity not permissible  for a national bank, (2) paying  dividends not
permissible under national bank regulations, and (3) establishing any new branch
office in a location not  permissible  for a national bank in the  institution's
home  state.  In  addition,  if the  institution  does not  requalify  under the
qualified  thrift  lender test within  three years after  failing the test,  the
institution  would be prohibited  from engaging in any activity not  permissible
for a national  bank and would have to repay any  outstanding  advances from the
Federal Home Loan Bank as promptly as possible.

          Community  Reinvestment  Act.  Under the Community  Reinvestment  Act,
every  insured  depository  institution,  including  Gloucester  County  Federal
Savings Bank, has a continuing and  affirmative  obligation  consistent with its
safe and sound operation to help meet the credit needs of its entire  community,
including low and moderate income neighborhoods.  The Community Reinvestment Act
does not  establish  specific  lending  requirements  or programs for  financial
institutions nor does it limit an institution's  discretion to develop the types
of products  and  services  that it believes  are best suited to its  particular
community.  The Community Reinvestment Act requires the depository institution's
record of meeting the credit  needs of its  community  to be assessed  and taken
into account in the evaluation of certain applications by such institution, such
as a merger or the establishment of a branch office by Gloucester County Federal
Savings Bank. An unsatisfactory  Community  Reinvestment Act examination  rating
may be used as the basis for

                                       83



the denial of an application.  Gloucester County Federal Savings Bank received a
"satisfactory" rating in its most recent Community Reinvestment Act examination.

          Federal Home Loan Bank System.  Gloucester County Federal Savings Bank
is a member of the  Federal  Home Loan Bank of New York,  which is one of twelve
regional  federal  home loan  banks.  Each  federal  home loan bank  serves as a
reserve or central bank for its members within its assigned region. It is funded
primarily from funds deposited by financial  institutions  and proceeds  derived
from the sale of consolidated  obligations of the Federal Home Loan Bank System.
It makes loans to members pursuant to policies and procedures established by its
board of directors.

          As a member,  Gloucester  County  Federal  Savings Bank is required to
purchase  and  maintain  stock in the  Federal  Home Loan Bank of New York in an
amount equal to the greater of 1% of our aggregate unpaid  residential  mortgage
loans, home purchase  contracts or similar  obligations at the beginning of each
year or 5% of our outstanding Federal Home Loan Bank advances.

          The  Federal  Home Loan Banks are  required  to provide  funds for the
resolution  of troubled  savings  institutions  and to  contribute to affordable
housing programs through direct loans or interest subsidies on advances targeted
for community  investment and low- and moderate-income  housing projects.  These
contributions  have  adversely  affected  the  level of  Federal  Home Loan Bank
dividends  paid and could  continue to do so in the future.  In addition,  these
requirements  could result in the Federal Home Loan Banks imposing a higher rate
of interest on advances to their members.

          The USA Patriot Act. Gloucester County Federal Savings Bank is subject
to regulations  implementing the Uniting and Strengthening  America by Providing
Appropriate  Tools Required to Intercept and Obstruct  Terrorism Act of 2001, or
the USA Patriot Act. The USA Patriot Act gives the federal  government powers to
address terrorist threats through enhanced domestic security measures,  expanded
surveillance  powers,  increased  information  sharing and broadened  anti-money
laundering requirements. By way of amendments to the Bank Secrecy Act, Title III
of the USA Patriot Act takes measures intended to encourage  information sharing
among bank regulatory  agencies and law  enforcement  bodies.  Further,  certain
provisions  of Title III  impose  affirmative  obligations  on a broad  range of
financial  institutions,  including banks,  thrifts,  brokers,  dealers,  credit
unions,  money  transfer  agents  and  parties  registered  under the  Commodity
Exchange Act.

          Among  other  requirements,  Title III of the USA  Patriot Act and the
related regulations impose the following  requirements with respect to financial
institutions:

          o       Establishment of anti-money  laundering programs that include,
                  at minimum: (i) internal policies,  procedures,  and controls;
                  (ii)  specific   designation   of  an  anti-money   laundering
                  compliance officer;  (iii) ongoing employee training programs;
                  and (iv) an independent  audit function to test the anti-money
                  laundering program.

          o       Establishment of a program specifying procedures for obtaining
                  identifying  information  from  customers  seeking to open new
                  accounts, including verifying the identity of customers within
                  a reasonable period of time.

          o       Establishment of appropriate,  specific, and, where necessary,
                  enhanced  due  diligence  policies,  procedures,  and controls
                  designed to detect and report money laundering.

          o       Prohibitions on  establishing,  maintaining,  administering or
                  managing   correspondent  accounts  for  foreign  shell  banks
                  (foreign banks that do not have a physical presence in any

                                       84





                  country),   and   compliance   with  certain   record  keeping
                  obligations with respect to correspondent  accounts of foreign
                  banks.

          Bank   regulators  are  directed  to  consider  a  holding   company's
effectiveness  in combating money  laundering when ruling on applications  under
the Federal Reserve Act and the Bank Merger Act.

Regulation of Gateway Community Financial Corp.

          General.  Gateway  Community  Financial  Corp.  is a savings  and loan
holding  company  within the meaning of Section 10 of the Home Owners' Loan Act.
It is  required to file  reports  with the Office of Thrift  Supervision  and is
subject to  regulation  and  examination  by the  Office of Thrift  Supervision.
Gateway Community  Financial Corp. must also obtain regulatory approval from the
Office of Thrift  Supervision before engaging in certain  transactions,  such as
mergers with or acquisitions of other financial  institutions.  In addition, the
Office of Thrift  Supervision has enforcement  authority over Gateway  Community
Financial Corp. and any non-savings institution  subsidiaries.  This permits the
Office  of  Thrift  Supervision  to  restrict  or  prohibit  activities  that it
determines to be a serious risk to Gloucester  County Federal Savings Bank. This
regulation is intended  primarily for the  protection of the  depositors and not
for the benefit of stockholders of Gateway Community Financial Corp.


          Activities  Restrictions.  As a savings and loan holding company and a
subsidiary  holding  company  of a mutual  holding  company,  Gateway  Community
Financial  Corp.  is subject to statutory  and  regulatory  restrictions  on its
business activities.  The non-banking  activities of Gateway Community Financial
Corp. and its  non-savings  institution  subsidiaries  are restricted to certain
activities specified by Office of Thrift Supervision  regulation,  which include
performing  services  and  holding  properties  used  by a  savings  institution
subsidiary,  activities  authorized for savings and loan holding companies as of
March 5, 1987, and non-banking activities permissible for bank holding companies
pursuant to the Bank Holding  Company Act of 1956 or  authorized  for  financial
holding companies pursuant to the Gramm-Leach-Bliley Act. Before engaging in any
non-banking  activity  or  acquiring a company  engaged in any such  activities,
Gateway Community Financial Corp. must obtain prior Office of Thrift Supervision
approval of such planned activity or acquisition.


          Mergers and  Acquisitions.  Gateway  Community  Financial  Corp.  must
obtain approval from the Office of Thrift Supervision before acquiring, directly
or indirectly,  more than 5% of the voting stock of another savings  institution
or savings and loan holding  company or acquiring such an institution or holding
company by merger,  consolidation  or purchase  of its assets.  Federal law also
prohibits a savings and loan holding  company from  acquiring  more than 5% of a
company engaged in activities  other than those  authorized for savings and loan
holding  companies  by  federal  law or  acquiring  or  retaining  control  of a
depository  institution  that is not  insured by the Federal  Deposit  Insurance
Corporation.  In evaluating an application for Gateway Community Financial Corp.
to acquire control of a savings  institution,  the Office of Thrift  Supervision
would  consider the financial and managerial  resources and future  prospects of
Gateway Community Financial Corp. and the target institution,  the effect of the
acquisition on the risk to the insurance funds, the convenience and the needs of
the community and competitive factors.


          Waivers of  Dividends by Gateway  Community  Financial,  MHC.  Gateway
Community  Financial,  MHC is required to provide  prior notice to the Office of
Thrift  Supervision  of any  proposed  waiver of its receipt of  dividends  from
Gateway  Community  Financial  Corp.  The Office of Thrift  Supervision  reviews
dividend  waiver  notices on a  case-by-case  basis,  and, in general,  does not
object to any such  waiver if: (i) the waiver  would not be  detrimental  to the
safe and sound  operations of the subsidiary  savings  association  and (ii) the
mutual holding company's board of

                                       85



directors  determines  that such  waiver  is  consistent  with  such  directors'
fiduciary  duties  to the  mutual  holding  company's  members.  Subject  to the
non-objection  of the Office of Thrift  Supervision,  we anticipate that Gateway
Community Financial, MHC will waive the receipt of any dividends paid by Gateway
Community Financial Corp.

          Conversion of Gateway Community  Financial,  MHC to Stock Form. Office
of Thrift  Supervision  regulations permit Gateway Community  Financial,  MHC to
convert  from the  mutual  form of  organization  to the  capital  stock form of
organization, commonly referred to as a second step conversion. In a second step
conversion,  a new holding  company  would be formed as the successor to Gateway
Community  Financial  Corp.,  Gateway  Community   Financial,   MHC's  corporate
existence would end, and certain depositors of Gloucester County Federal Savings
Bank would receive the right to subscribe for shares of the new holding company.
In a second step  conversion,  each share of common  stock held by  stockholders
other than Gateway  Community  Financial,  MHC would be automatically  converted
into shares of common stock of the new holding company.

          Acquisition of Control.  Under the federal Change in Bank Control Act,
a notice must be  submitted  to the Office of Thrift  Supervision  if any person
(including a company), or group acting in concert, seeks to acquire "control" of
a savings and loan holding  company or savings  association.  An  acquisition of
"control" can occur upon the acquisition of 10% or more of the voting stock of a
savings and loan holding company or savings  institution or as otherwise defined
by the Office of Thrift  Supervision.  Under the Change in Bank Control Act, the
Office of Thrift Supervision has 60 days from the filing of a complete notice to
act,  taking into  consideration  certain  factors,  including the financial and
managerial  resources  of  the  acquirer  and  the  anti-trust  effects  of  the
acquisition.  Any  company  that so  acquires  control  would then be subject to
regulation as a savings and loan holding company.

Federal Securities Laws

          General.   Gateway  Community  Financial  Corp.  has  filed  with  the
Securities and Exchange Commission a registration statement under the Securities
Act of 1933 for the  registration  of the common stock to be issued  pursuant to
the offering. Upon completion of the offering, Gateway Community Financial Corp.
common stock will continue to be  registered  with the  Securities  and Exchange
Commission  under  the  Securities  Exchange  Act  of  1934.  Gateway  Community
Financial Corp. will be subject to the information, proxy solicitation,  insider
trading restrictions and other requirements under the Securities Exchange Act of
1934.

          Sarbanes-Oxley Act of 2002. The Sarbanes-Oxley Act of 2002 implemented
various  legislative  reforms   addressing,   among  other  matters,   corporate
governance,  auditing and accounting,  executive compensation,  and enhanced and
timely  disclosure of corporate  information.  As directed by Section  302(a) of
Sarbanes-Oxley  Act and the  implementing  rules of the  Securities and Exchange
Commission,  Gateway  Community  Financial  Corp.'s Chief Executive  Officer and
Chief Financial  Officer each will be required to certify that its quarterly and
annual reports do not contain any untrue statement of a material fact. The rules
have several  requirements,  including  having these officers certify that: they
are  responsible  for  establishing,  maintaining  and regularly  evaluating the
effectiveness of our internal  controls;  they have made certain  disclosures to
our  auditors  and the  audit  committee  of the  Board of  Directors  about our
internal  controls;  and they have  included  information  in our  quarterly and
annual reports about their  evaluation  and whether there have been  significant
changes in our internal  controls or in other  factors that could  significantly
affect internal controls.

                                       86



                                    TAXATION

Federal Taxation

          Savings institutions are subject to the Internal Revenue Code of 1986,
as amended, in the same general manner as other corporations.

          All thrift  institutions  are now  subject to the same  provisions  as
banks with respect to deductions  for bad debts.  Thrift  institutions  that are
treated as "small  banks"  (the  average  adjusted  bases for all assets of such
institution  equals $500  million or less) under the  Internal  Revenue Code may
account for bad debts by using the experience  method for determining  additions
to their bad debt  reserve.  Thrift  institutions  that are not treated as small
banks must now use the specific charge-off method.

          Gateway Community  Financial Corp. may exclude from its income 100% of
dividends  received from  Gloucester  County Federal Savings Bank as a member of
the same affiliated group of corporations.  A 70% dividends  received  deduction
generally applies with respect to dividends  received from corporations that are
not members of such affiliated group.

          Gateway Community  Financial,  MHC, Gateway Community  Financial Corp.
and Gloucester  County Federal  Savings Bank file separate  federal tax returns.
The Bank's income tax return was audited by the IRS in 2002.

State Taxation

          Gateway Community  Financial,  MHC, Gateway Community  Financial Corp.
and Gloucester  County  Federal  Savings Bank file New Jersey income tax returns
and are  subject to a 9% state  income tax that is  calculated  based on federal
taxable income, subject to certain adjustments.

          The state  income tax  returns of Gateway  Community  Financial,  MHC,
Gateway  Community  Financial  Corp. and Gloucester  County Federal Savings Bank
have not been audited during the past five years.  For  additional  information,
see Note 11 to the consolidated financial statements beginning on page F-1.

                                   MANAGEMENT

General

          Gateway  Community  Financial  Corp.'s Board of Directors is currently
composed of seven members,  with each director serving for a term of three years
in accordance with the requirement in Gateway Community Financial Corp.'s bylaws
that  directors  be divided  into three  classes,  as nearly  equal in number as
possible,  with one class elected  annually.  Each director of Gateway Community
Financial Corp. also serves as a director of Gateway  Community  Financial,  MHC
and Gloucester County Federal Savings Bank. Gateway Community  Financial Corp.'s
and Gloucester County Federal Savings Bank's officers are appointed  annually by
the Board of Directors and serve at the Board's discretion.

                                       87






                                                                                         Director        Term
Directors:                  Age    Position                                              Since (1)      Expires
- ---------                   ---    --------                                              ---------      -------
                                                                                           
John S. Gligor, Sr.          66    Chairman of the Board                                   1996         2007
Walter N. Friedrich          57    Vice Chairman of the Board                              1993         2008
Robert C. Ahrens             56    President, Chief Executive Officer and Director         1998         2009
Scott P. Newman              39    Director                                                2004         2009
Dennis L. King               60    Director                                                1988         2007
Frank D. Wilson              59    Director                                                2004         2007
Robert A. Jones              84    Director                                                1963         2009


- ----------------------
(1)  Indicates  the year the  individual  first became a director of  Gloucester
     County  Federal  Savings  Bank.  Upon the  formation  of Gateway  Community
     Financial  Corp. in 2001, each person serving at that time as a director of
     Gloucester  County  Federal  Savings  Bank  became a  director  of  Gateway
     Community Financial Corp.




Senior Management:           Age    Position
- ------------------           ---    --------
                             
Timothy P. Hand               42    Executive Vice President and Chief Operating Officer
Bruce E. Haines               55    Senior Vice President and Chief Lending Officer
Francis J. Walsh              64    Vice President and Chief Financial Officer
Kristin T. McIlvaine          43    Vice President of Finance




Biographical Information

         John S.  Gligor,  Sr. is Vice  President  and Partner of Concord  Truss
Company in Woodbury Heights, New Jersey.

         Walter N. Friedrich joined Friedrich Heating & Air Conditioning Inc. in
1972 and became president of the company in 1982.

          Robert C. Ahrens joined Gloucester County Federal Savings Bank in June
1973.  In March 1997,  Mr.  Ahrens was  appointed  president of the Bank and, in
January 1998,  Mr. Ahrens also became a director of the Bank.  Prior to becoming
president, Mr. Ahrens held numerous positions with the Bank, including Assistant
Treasurer, Treasurer, Chief Lending Officer, Senior Vice President and Executive
Vice President.

          Scott P. Newman is Vice  President of American  Title Abstract Corp in
Turnersville, New Jersey.

          Dennis L. King is  currently  an adjunct  professor  at Camden  County
College.  He was  previously  employed by the Bank as vice  president  and chief
financial  officer  from 1996 to 1999 and as  senior  vice  president  and chief
financial  officer from 1999 to 2002. Prior to his employment with the Bank, Mr.
King was the owner and president of Far Horizons Travel in Blackwood, New Jersey
and an adjunct professor a Camden County College.

                                       88




          Frank D.  Wilson is owner and  president  of S.J.  Graphics  (t/a Kiva
Printing & Graphics),  a small commercial  printer on the cutting edge of modern
digital technology, located in Westville, New Jersey.


          Robert A. Jones is retired from  Campbell  Soup  Company  where he was
employed  from 1947  through  1986 in  various  positions,  including  fieldman,
purchasing agent and Director of Agricultural Purchasing.

          Timothy P. Hand joined Gloucester County Federal Savings Bank in 1990.
Mr. Hand was appointed Assistant Vice  President/Compliance  Officer in 1998 and
Senior  Vice  President/Chief  Lending  Officer in 2002.  In 2004,  Mr. Hand was
appointed to his current  position of Executive Vice  President/Chief  Operating
Officer. Prior to joining the Bank, Mr. Hand worked for Dun and Bradstreet.

          Bruce E. Haines  joined  Gloucester  County  Federal  Savings  Bank in
January 2003 as Manager of Commercial  Lending. In January 2004, he was promoted
to Vice President and Chief Lending Officer. In January 2006, he was promoted to
Senior Vice President and Chief Lending Officer.  Prior to joining the Bank, Mr.
Haines served as Executive Vice President of Equity Bank in Marlton, New Jersey.

          Francis J. Walsh  joined  Gloucester  County  Federal  Savings Bank as
Comptroller in 1990. In 2004 he was promoted to Chief Financial  Officer.  Prior
to joining the Bank,  Mr. Walsh was employed as the chief  financial  officer of
the Burlington County Bridge Commission in Palmyra, New Jersey.

          Kristin T. McIlvaine joined  Gloucester County Federal Savings Bank as
a member of the Board of Directors in 2004. In April 2007, she resigned her seat
as a  director  in  order to join the Bank as an  employee  at that  time.  This
transition  from a director to an employee is to allow for a  transition  period
while the Bank prepares for the anticipated third quarter 2007 retirement of its
current Chief Financial  Officer,  Francis Walsh.  Ms.  McIlvaine is a certified
public accountant. Prior to joining the Bank as an employee, Ms. McIlvaine was a
partner in the firm of Fitzpatrick & McIlvaine, CPA's, PC in Sewell, New Jersey.
She specialized in tax and financial planning for businesses and individuals.

Compensation Discussion and Analysis

          The following  section is intended to provide an  understanding of our
overall  compensation  program for our senior management.  Specific  information
about the compensation paid to the executives for 2006 follows this section.


          Our compensation program is designed to reward our executive officers'
contributions and the teamwork they instill  throughout our employee  divisions.
It is our core philosophy that the compensation of our executive officers should
reflect  their  success  as  a  management   team  in  attaining  key  operating
objectives.  Our desire is to attract and retain  highly  qualified  executives,
motivating  them to achieve  performance  that is consistent  with our corporate
goals and objectives and rewarding  them for superior  performance.  Our goal is
for  executive  compensation  to be  competitive  with those of our peers,  with
additional  compensation  opportunities to reward attainment of higher levels of
performance results.


          We do not intend, after the stock offering,  to make our stock price a
significant factor in determining annual  compensation  because the price of our
stock is subject to a number of factors  outside the control of our  management.
Over time,  we believe  that good  operational  results will be reflected in our
stock price, but we do not wish to encourage or reward a short-term focus on our
stock price to the

                                       89



potential  detriment of achieving  longer-term  corporate  goals and objectives,
including enhancing long-term shareholder value.


          A committee of independent directors, comprised of our Human Resources
Committee,   oversees  the   establishment  of  the  components  and  amount  of
compensation  paid  to  our  senior  management.  The  current  elements  of our
compensation program are not specifically tied to corporate performance,  except
for the awards under the Executive Incentive  Retirement Plan, but the committee
does of course  consider  measures of general  corporate  performance  in making
decisions regarding  compensation,  such as whether business plan objectives for
the year were obtained and whether budget levels were met or exceeded.

         Utilizing  available market surveys,  the committee  reviews the market
competitiveness  of our overall  compensation  program  and makes  changes as it
determines  are  appropriate  from time to time. The committee also utilizes the
services of  compensation  consultants in analyzing the  competitiveness  of our
compensation  programs.  The  committee  looks at various  factors in evaluating
senior management compensation, including:

          o    How much experience does the executive have?
          o    How has the  executive's  performance  been for both the  current
               year and prior years?
          o    What is the executive's potential for future development?
          o    What is the executive's immediate level of responsibility?
          o    How does the  executive  contribute to the  effectiveness  of the
               management team?

          The  compensation   programs  for  our  executive  officers  currently
consists of the following material elements:

          1.      Base Salary

          Base  salaries are  established  by the  committee  by  comparing  our
executives'   qualifications,   experience  and  responsibilities  with  similar
positions at similarly sized financial companies and industrial companies in the
market areas from which we attract our senior  management  personnel.  We review
available market survey  information and seek to establish and maintain our base
salaries at market competitive levels.  Internal equity is also a consideration.
Annual  increases in base salary reflect the committee's  overall  assessment of
the competitive labor market conditions as well as the committee's assessment of
the individual's  job performance and the  individual's  contribution to overall
corporate performance.

          2.      Retirement Plan

          We  sponsor  a  trusteed,   defined   benefit  pension  plan  covering
substantially all employees and officers. The plan calls for benefits to be paid
to eligible  employees at retirement based primarily upon the number of years of
service and  compensation  rates near  retirement.  This pension plans currently
serves  as the  primary  form  of  retirement  income  for  our  longer  service
employees.

                                       90



          3.      401(k) Match

          We offer a 401K plan which  encourages  employees to supplement  their
retirement income with tax-deferred savings. We offer an employer match of $0.50
for each $1 of  employee  savings to a maximum  matching  contribution  of 3% of
employee salary to encourage individual savings for retirement.

          4.      Executive Incentive Retirement Plan

          We also provide long term savings and retirement benefits to executive
officers under the Executive  Incentive  Retirement Plan. The annual awards made
to the  executives  under this plan are based upon a deferred  bonus award.  The
amount  of such  annual  deferred  bonus  award is  determined  each year by the
committee  as a  percentage  of base  salary  for senior  management  based upon
attainment  of  year-end  net income  targets.  The higher the actual net income
amount for the year, the higher the deferred bonus award as a percentage of base
salary.  The committee  determines the target bonus percentages at the beginning
of each year based upon net income  targets,  and such deferred bonus awards are
made at the end of the year based upon actual net income results.  The committee
retains the authority to modify the bonus awards at the end of the period within
its discretion based upon its evaluation of unanticipated  events or occurrences
impacting overall corporate performance during the year or unique individual job
performance or contribution during the year. Such deferred bonus awards are held
under  the  Executive   Incentive   Retirement  Plan  until  the  retirement  or
termination of the executive.

          We have  recently  implemented  Employment  Agreements  for  Robert C.
Ahrens,  President and CEO,  Timothy P. Hand,  EVP and COO, and Bruce E. Haines,
SVP and CLO.  The  purpose  of such  agreements  is to  encourage  the long term
retention  of members of our senior  management  team by giving them  assurances
that their long term retention is desired by the Board, and to insure that these
senior executives will receive  appropriate  severance  payments in the event of
job elimination, including any such job elimination following a future change of
control transaction.

          We do not currently have stock-based compensation available to us as a
component  of our  compensation  program,  and  officers  and  directors  do not
currently have an equity ownership  interest in us. Upon completion of the stock
offering,  our  compensation  program will include an employee  stock  ownership
plan,  which  serves as a means of  increasing  ownership  of Gateway  Community
Financial   Corp.'s  common  stock  by  our  employees,   including  our  senior
management.  This employee  stock  ownership  plan will  supplement our existing
retirement  program  comprised  of the pension  plan and the 401(k) plan with an
employer matching  contribution.  Implementation of the employee stock ownership
plan may increase the  long-term  retirement  benefits  for all  employees.  The
financial reporting expense associated with the benefits that may be provided to
employees  under the employee  stock  ownership  plan will be based upon (1) the
fair market value of the stock benefits  allocated to participant  accounts each
year and (2) the interest  expense  associated with the employee stock ownership
plan debt incurred in the  acquisition  of the stock held by the employee  stock
ownership plan. The financial reporting expense for the employee stock ownership
plan is not determinable with certainty at this time, however, like any expense,
it will reduce our net income.  Periodically,  we will review the benefits  that
will be provided to our employees  under the employee  stock  ownership plan and
make adjustments in benefits under the employee stock ownership plan, or changes
in benefits provided under our other retirement programs, as we deem appropriate
from time to time.  We do not at this point  anticipate  specifically  tying the
allocation  of benefits  under the employee  stock  ownership  plan to corporate
performance,  but we would expect to consider  corporate  performance  in making
decisions  regarding  the  amount  of  benefits  allocated  from  time to  time.
Furthermore,  the  additional  compensation  expense  that will  result from the
employee stock ownership plan may result in a modification of other compensation
and  benefit  programs  in order to  mitigate  increases  in  overall  operating
expenses.
                                       91



         We also  anticipate  implementing  a stock option plan and a restricted
stock  bonus plan in the future  (not sooner than six months from the closing of
the stock offering ) which will help us maintain the market  competitiveness  of
our compensation  programs.  Providing  compensation programs that will increase
the stock ownership of our senior management will supplement the stock purchased
by our  directors  and  officers in this  offering  and will  further  align the
interests of our senior management with the stockholders' interests,  motivating
our  executives  to continue  building  long-term  stockholder  value by guiding
corporate  performance  to achieve our annual and long term  strategic  planning
goals. The financial reporting expense associated with the stock option plan and
the restricted  stock plan will be based upon a number of factors  including the
amount of awards granted,  the timing of such awards,  the vesting  schedule and
other  terms of such  awards,  and the market  price of the stock at the time of
each award or the vesting of certain awards.  No  determinations  have been made
yet which respect to such matters. The financial reporting expense for the stock
option plan and restricted stock plan is not determinable with certainty at this
time, however, like any expense, it will reduce our net income. Periodically, we
will review the  benefits  that will be provided to our  directors  and officers
under the stock option plan and  restricted  stock plan and make  adjustments in
such plan benefits or expenses,  or changes in the benefits provided under other
retirement  programs of the company as we deem appropriate from time to time. We
do not at this point  anticipate  specifically  tying the allocation of benefits
under the stock option plan or restricted  stock plan to corporate  performance,
but we would  expect to  consider  corporate  performance  in  making  decisions
regarding the amount of benefits allocated from time to time.  Furthermore,  the
additional  compensation  expenses that will result from the anticipated  future
implementation  of the stock option plan and the restricted  stock plan may also
result in a modification of other  compensation and benefit programs in order to
mitigate increases in overall operating expenses.


          The compensation actions by the committee include input from Robert C.
Ahrens, President and CEO, however, Mr. Ahrens is not a member of the committee.
The committee also has access to the annual performance reviews conducted by Mr.
Ahrens with the other senior managers.  We do not set compensation for positions
specifically  based upon  benchmarking and do not have a fixed list of component
companies.  We do not currently have any guidelines or policies  regarding stock
ownership by executive  officers or  directors.  We  anticipate  that all of our
current  compensation  is deductible for tax purposes when actually paid, but we
may  determine  at  a  future  time  that  non-deductible  compensation  may  be
appropriate based upon the circumstances.

Compensation of Executive Officers

          The following table  summarizes all  compensation  during 2006 for our
principal executive officer,  Robert C. Ahrens, our principal financial officer,
Francis J. Walsh, and certain other senior executive officers.



                      Compensation for the Year Ended December 31, 2006
                      -------------------------------------------------
                                                            Change
                                        Non-Equity            in               All
                                      Incentive Plan       Pension            Other
                       Salary         Compensation(1)      Value(2)      Compensation(3)       Total
                       ------         ---------------      --------      ------------          -----
                                                                              
Robert C. Ahrens      $200,000           $7,071            $75,000           $6,998           $289,069
President and CEO

Timothy P. Hand       $125,000           $4,365            $20,000           $4,510           $153,875
EVP and COO


                                       92





                                 Compensation for the Year Ended December 31, 2006
                                 -------------------------------------------------
                                                            Change
                                        Non-Equity            in               All
                                      Incentive Plan       Pension            Other
                       Salary         Compensation(1)      Value(2)      Compensation(3)       Total
                       ------         ---------------      --------      ------------          -----
                                                                              
Bruce E. Haines       $105,000           $3,680            $18,000           $3,788           $130,468
SVP and CLO

Francis J.  Walsh     $100,000           $3,570            $82,000           $3,610           $189,180
VP and CFO


- -----------------
(1)  Represents  the award  made to the  individual  for 2006  under the  Bank's
     Executive  Incentive  Retirement Plan as well as the interest earned during
     2006 on the individual's account balance under the plan.
(2)  Represents   the  increase  in  the  present  value  of  the   individual's
     accumulated benefit between December 31, 2005 and December 31, 2006.
(3)  Represents the Bank's  matching  contributions  to the 401(k) Plan and life
     insurance premiums paid on behalf of the individuals.

          Executive  Incentive  Retirement Plan. The Bank's Executive  Incentive
Retirement  Plan  provides  for  either  a lump  sum  payment  or  equal  annual
installments  for a  period  of 15  years  commencing  on the  first  day of the
calendar  month  following  the  termination  of employment  due to  retirement,
resignation,  disability or death. All payments under the plan are in accordance
with Code Section 409A. The amount payable is based on the vested balance of the
executive's  accumulated awards plus interest at the prime rate published in The
Wall  Street  Journal,  credited  annually.  The annual  awards are based upon a
deferred  bonus  award as a  percentage  of base  salary  calculated  based upon
attainment  of targeted  annual Bank net income  amounts.  Such  deferred  bonus
awards vest at the rate of 20% per full year of employment from the date of each
award.  The participant  becomes fully vested in plan awards at age 65 or upon a
change in control.  Upon the death of the  participant,  the  beneficiary  shall
receive the remaining balance paid in a lump sum.


                                        Interest Earned           Account
                         2006         on Account Balance        Balance at
                        Awards            During 2006        December 31, 2006
                        ------            -----------        -----------------

Robert C. Ahrens        $4,000              $3,071                $45,748

Timothy P. Hand         $2,500              $1,865                $27,849

Bruce E.  Haines        $2,100              $1,580                $23,585

Francis J. Walsh        $2,000              $1,570                $23,339

          401(k) Savings and Profit Sharing Plan. The Gloucester  County Federal
Savings Bank 401(k) Savings and Profit Sharing Plan is a  tax-qualified  defined
contribution savings plan with a profit sharing component for the benefit of all
eligible employees.  In addition,  employees may also voluntarily elect to defer
between 1% and 50% of their  compensation  as 401(k) savings under the plan, not
to exceed  applicable  limits under  federal tax laws. In calendar year 2007, an
employee could defer up to the lower of $15,500 or 50% of his salary.  Employees
age 50 and over may make catch-up  contributions ($5,000 in 2007). The plan also
provides for matching  contributions up to a maximum of 50% of the first 6% of a
person's salary for each  participant.  Employee  contributions  are immediately
fully vested. Matching contributions are immediately vested.

                                       93



          The Bank's  employees  may use their  account  balances  in the 401(k)
Savings  and  Profit  Sharing  Plan to pay for  shares  of  stock  in the  stock
offering.  Employees do not have special rights, however, to subscribe for stock
in the  offering.  Their  orders  will be  allocated  under the normal  order of
subscription   rights  priority  in  the  same  manner  as  all  other  eligible
depositors. Following the stock offering, Bank employees may purchase additional
shares of Gateway Community  Financial Corp. common stock through the plan using
funds in their Gloucester  County Federal Savings Bank 401(k) Savings and Profit
Sharing Plan  accounts.  The plan trustee will  purchase  such shares in regular
open market stock transactions at market prices.

          Pension Plan. The Bank maintains a qualified  noncontributory  defined
benefit plan  ("Retirement  Plan") for employees.  All employees who have worked
for a period of six month of service and  attainment  of age 21 are  eligible to
accrue  benefits  under  the  Retirement  Plan.  Annual   contributions  to  the
Retirement Plan are made in order to satisfy the actuarially  determined minimum
funding  requirements in accordance with the Employee Retirement Income Security
Act of 1974, as amended ("ERISA").

          At the normal  retirement age of 65, the plan is designed to provide a
single life annuity with no ancillary benefits.  For a married participant,  the
normal form of benefit is an  actuarially  reduced  joint and  survivor  annuity
where,  upon the participant's  death, the  participant's  spouse is entitled to
receive a benefit  equal to 50% of the  amount  paid  during  the  participant's
lifetime.  The joint and survivor annuity will be actuarially  equivalent to the
single life  annuity.  If a member dies in active  service,  after having become
fully or partially vested, his beneficiary would be entitled to a lump sum death
benefit  equal  to  the  commuted  value  of  84  monthly  retirement  allowance
installments,  which would have been payable had his  allowance  commenced as of
the first day of the month in which he died.  The regular form of all retirement
benefits (normal, early or disability) is guaranteed for the life of the retiree
but not less than 84 monthly  installments.  If a retiree dies before 84 monthly
installments  have been paid, his beneficiary  would be entitled to the commuted
value of such  unpaid  installments  paid in a lump sum.  Either  the  member or
beneficiary may elect to have this benefit paid in the form of installments.

          The annual  retirement  benefit provided is an amount equal to the sum
of 2.75%  times  years of benefit  service  (not to exceed 25) times the average
annual salary for five consecutive years of highest salary.  Retirement benefits
are also payable upon retirement due to early and late retirement, disability or
death.  An early  retirement  benefit  is  available  beginning  at age 55 for a
benefit of 2.75%  times  years of benefit  service  (not to exceed 25) times the
average annual salary for five consecutive  years of highest salary.  This early
retirement benefit is reduced if payments begin before age 65. A reduced benefit
is payable  upon early  retirement  at or after age 55.  Benefits are payable in
various annuity forms.

          The following  table  provides  information  with respect  payments or
other benefits at, following, or in connection with retirement under the Pension
Plan.

                             Number of     Present value of     Payments During
                         Years Credited      Accumulated          Last Fiscal
                             Service          Benefit(1)             Year
                             -------          ----------             ----

Robert C. Ahrens                33              $539,000              $0

Timothy P. Hand                 16              $ 87,000              $0

Bruce E.  Haines                 3              $ 49,000              $0

Francis J. Walsh                16              $403,000              $0

                                       94



- ----------------
(1)  Assumptions  used:  half of the qualified  benefits valued at 7.75% and the
     other  half  valued at  5.00%,  discounted  to  current  age at  7.75%,  no
     pre-retirement decrements.

         Employment Agreements and Potential Payments Upon Termination or Change
in Control. The Bank has entered into employment agreements with Messrs. Ahrens,
Hand and Haines.  Mr.  Ahrens',  Mr Hand's and Mr. Haines' current base salaries
are  $225,000,  $145,000 and  $120,000,  respectively.  Mr.  Ahrens'  employment
agreements has a term of three years while Mr. Hand's and Mr. Haines' agreements
have terms of one year.  Each of the agreements  provides for an annual one-year
extension  of the  term of the  agreement  upon  determination  of the  Board of
Directors  that  the  executive's  performance  has  met  the  requirements  and
standards of the Board, so that the remaining term of the agreement continues to
be three years, in the case of Mr. Ahrens,  and one year, in the case of Messrs.
Hand and Haines. If the Bank terminates Messrs.  Ahrens,  Hand or Haines without
"just  cause"  as  defined  in  the  agreement,  they  will  be  entitled  to  a
continuation of their salary from the date of termination  through the remaining
term of their agreement, but in no event for a period of less than 12 months and
during the same period, the cost of obtaining all health, life, disability,  and
other benefits at levels substantially equal to those being provided on the date
of termination of employment.  Messrs.  Ahrens',  Hand's and Haines'  employment
agreements  provide that if their  employment is  terminated  without just cause
within  one year of a change in  control,  they will be paid an amount  equal to
approximately  three times their base salary for Mr.  Ahrens and one year in the
case of Messrs. Hand and Haines.

Compensation of Directors

          The following table  summarizes  compensation to our directors  during
2006.  Currently  each director of the Bank also serves on the Boards of Gateway
Community Financial Corp. or Gateway Community Financial,  MHC. At this time, no
additional  compensation is paid for service on those Boards;  the directors are
compensated only by the Bank. Mr. Ahrens,  who is the only director at this time
who is also an employee, is not compensated for serving as a director.


                                        Total Director Compensation
                                     for the Year Ended December 31, 2006
                                ---------------------------------------------
                                Cash Fees for
                                  Board and
                                  Committee           Change in
                                   Meeting             Pension
                                  Attendance           Value(1)      Total
                                  ----------           -----        -------


John S. Gligor, Sr.                $37,350             $15,624      $52,974
Walter N. Friedrich                $29,950              $4,468      $34,418
Robert A. Jones                    $23,750              $7,736      $31,486
Dennis L. King                     $25,050              $4,752      $29,802
Scott P. Newman                    $23,350                $783      $24,133
Frank D. Wilson                    $23,850              $1,623      $25,473
Kristin T. McIlvaine(2)            $25,900                $930      $26,830

- ----------------
(1)  Represents  increase in the aggregate  present value of the accrued benefit
     under the Director Fee Continuation  Plan for between December 31, 2005 and
     December 31, 2006.
(2)  Ms. McIlvaine served as a director during 2006. In April 2007, she resigned
     from the Board and became an employee of the Bank.

                                       95



          As  shown  in  the  above  table,  there  was no  compensation  to the
directors  during  2006 other than (i) the cash fees paid for board  meeting and
committee   meeting   attendance  and  (ii)  accruals  under  our  Director  Fee
Continuation  Plan.  Directors  currently  are paid a fee of  $1,200  per  board
meeting  attended.  The higher  amount of 2006 cash fees for Board and committee
meeting attendance shown in the above table for Messrs.  Gligor and Friedrich is
because they served as Chairman and Vice Chairman, respectively, of the Board of
Directors  during 2006 and the Chairman and Vice  Chairman  currently are paid a
fee of $2,100 and $1,600, respectively,  per board meeting attended, as compared
to $1,200 paid to the other  directors.  The  aggregate  amount of cash fees for
Board and committee meeting attendance varies from year to year and varies among
the individual  directors  because fees are only paid for meetings  attended and
some  directors  may attend more  meetings  than  others.  Also,  the  directors
generally  rotate  committee  assignments and the committees do not all meet the
same number of times each year.  Committee  chairman and directors are currently
paid $300 and $250, respectively, per committee meeting attended.

          Director Fee  Continuation  Plan.  Gloucester  County Federal  Savings
Bank's  Director  Fee  Continuation  Plan  provides  retirement  benefits to the
directors of Gloucester  County Federal Savings Bank. The retirement  benefit is
calculated  as 50% of the  average  of the  three  years  highest  years  of the
director's total compensation. The benefit is payable upon normal retirement age
of 80 or upon attainment of age 65 and ten years of service as a director.  Such
benefit  is  payable  annually  for 10  years.  If the  director  dies  prior to
receiving the 10 annual payments,  the remaining  payments may be made in a lump
sum or annual  installments  to his  beneficiary.  If the director dies prior to
normal  retirement age, the benefit is payable in either a lump sum or 10 annual
installments to his beneficiary.

          Vesting  in this  plan is 10% for each full  year of  service.  If the
director  terminates  service prior to normal retirement date, the director will
receive the accrued balance of the account  multiplied by the vested percentage.
This severance compensation shall be paid in 10 equal annual payments.

          Upon a change in control,  if the director  suffers a  termination  of
service,  then the director shall receive the normal retirement benefits,  as if
the director had been serving the Bank until the normal retirement age.

Future Stock Benefit Plans

          Employee  Stock  Ownership  Plan.  The Bank intends to  establish  the
Gloucester  County Federal  Savings Bank Employee  Stock  Ownership Plan for the
exclusive  benefit of  participating  employees  of  Gloucester  County  Federal
Savings  Bank,  to be  implemented  prior  to the  completion  of the  offering.
Participating employees are salaried,  full-time employees who have completed at
least one year of service and have attained the age of 21. An application  for a
letter of determination as to the tax-qualified  status of the Gloucester County
Federal Savings Bank Employee Stock Ownership Plan will be submitted to the IRS.
Although  no  assurances  can be given,  we expect  that a  favorable  letter of
determination will be received from the IRS.

          The Gloucester  County Federal  Savings Bank Employee Stock  Ownership
Plan is to be funded by contributions  made by Gloucester County Federal Savings
Bank in cash or  common  stock.  Benefits  may be paid  either  in shares of the
common stock or in cash.  The Gloucester  County  Federal  Savings Bank Employee
Stock  Ownership  Plan will  borrow  funds with which to acquire up to 8% of the
shares sold in the offering.

          The Gloucester  County Federal  Savings Bank Employee Stock  Ownership
Plan may  elect,  in whole or in part,  to fill its order  through  open  market
purchases subsequent to the closing of the offering, subject

                                       96



to any  required  regulatory  approval.  It intends to borrow funds from Gateway
Community  Financial Corp. The loan is expected to be for a term of ten years at
an annual  interest  rate equal to the prime rate  published  in The Wall Street
Journal.  Presently it is anticipated that the Gloucester County Federal Savings
Bank Employee Stock  Ownership Plan will purchase up to 8% of the shares sold in
the offering.  The loan will be secured by the shares  purchased and earnings of
employee stock ownership plan assets.  Shares  purchased with loan proceeds will
be held in a suspense account for allocation  among  participants as the loan is
repaid. It is anticipated that all contributions will be tax-deductible.

          Contributions  to the Gloucester  County Federal Savings Bank Employee
Stock  Ownership  Plan and shares  released  from the  suspense  account will be
allocated  annually  among  participants  on the  basis  of total  taxable  cash
compensation.  All participants must have completed a year of service during the
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement,  in order to receive an  allocation.  Employment  service before the
adoption of the Gloucester  County Federal Savings Bank Employee Stock Ownership
Plan  shall be  credited  for the  purposes  of  vesting.  Contributions  to the
Gloucester  County  Federal  Savings  Bank  Employee  Stock  Ownership  Plan  by
Gloucester  County  Federal  Savings  Bank  are  discretionary  and as a  result
benefits payable under the Gloucester County Federal Savings Bank Employee Stock
Ownership Plan cannot be estimated.

          The Board of Directors has appointed the  non-employee  directors to a
committee  that will  administer  the  Gloucester  County  Federal  Savings Bank
Employee Stock Ownership Plan and serve as its trustees.  The trustees must vote
all allocated shares as directed by plan  participants.  Unallocated  shares and
allocated  shares for which no timely  direction  is  received  will be voted as
directed by the Board of Directors or the Gloucester County Federal Savings Bank
Employee Stock Ownership Plan's  committee,  subject to the trustees'  fiduciary
duties.

          Stock  Option  Plan.  We intend to adopt a stock  option  plan for the
benefit  of  directors  and  officers  after the  passage of at least six months
following  the  completion  of the  offering.  Up to 4.9% of the total number of
shares of common stock outstanding after the offering,  including shares held by
Gateway Community Financial,  MHC, will be reserved for issuance under the stock
option plan. No  determinations  have been made as to any specific  grants to be
made under the stock option plan or the terms thereof.

          The  purpose of the stock  option  plan will be to attract  and retain
qualified  personnel in key  positions,  provide  officers and directors  with a
proprietary  interest in Gateway  Community  Financial  Corp. as an incentive to
contribute  to our success and reward  directors  and officers  for  outstanding
performance.  Although  the  terms of the  stock  option  plan have not yet been
determined, it is expected that the stock option plan will provide for the grant
of: (1) options to purchase  the common  stock  intended to qualify as incentive
stock options under the Internal Revenue Code (incentive stock options); and (2)
options that do not so qualify (non-incentive stock options). The exercise price
of any options  will be not less than the fair market  value of the common stock
on the date of grant.  Any stock  option  plan  would be in effect  for up to 10
years following the earlier of adoption by the Board of Directors or approval by
the stockholders. Options would expire no later than 10 years following the date
granted and would expire earlier if the option committee so determines or in the
event of termination of employment.  Options would be granted based upon several
factors,   including   seniority,   job  duties  and  responsibilities  and  job
performance.

          Restricted  Stock Plan. We also intend to establish a restricted stock
plan to provide  our  officers  and  directors  with a  proprietary  interest in
Gateway  Community  Financial  Corp.  after the  passage  of at least six months
following the completion of the offering.  The restricted stock plan is expected
to provide for the award of common stock,  subject to vesting  restrictions,  to
eligible officers and directors.

                                       97


          We expect to contribute funds to the restricted stock plan to acquire,
in the  aggregate,  up to 1.96% of the total  number  of shares of common  stock
outstanding  after the  offering,  including  shares  held by Gateway  Community
Financial,  MHC.  Shares used to fund the restricted  stock plan may be acquired
through open market  purchases or provided from authorized but unissued  shares.
No  determinations  have been made as to the  specific  terms of the  restricted
stock plan.

          If we  implement  the  restricted  stock  plan  within one year of the
offering and Gloucester Count Federal Savings Bank's tangible capital  following
the  stock  offering  is less than 10%,  then the  number of shares  that may be
awarded under the restricted stock plan will be reduced and may not exceed 1.47%
of the total shares  outstanding  rather than 1.96%.  If, at our discretion,  we
further  reduce the  restricted  stock  plan to 1.3%,  we may keep the number of
shares in the employee stock ownership plan at 3.6%. If we reduce the restricted
stock plan to only 1.47% of the outstanding shares,  however,  then the employee
stock ownership plan would also be reduced, to 3.4%.

          Dilution.  While our  intention  is to fund the stock  option plan and
restricted  stock  plan  through  open  market   purchases,   stockholders  will
experience  a  reduction  or  dilution  in  ownership  interest if the plans are
instead funded with newly-issued shares.

          The  issuance  of  authorized  but  unissued  shares  of  stock to the
restricted  stock plan instead of open market  purchases would dilute the voting
interests of existing stockholders by approximately 1.9%.

          The issuance of authorized  but unissued  shares of stock to the stock
option plan instead of open market  purchases would dilute the voting  interests
of existing stockholders by approximately 4.7%.

          Stockholder  Approval of Stock Options and Restricted Stock. The stock
option plan and restricted stock plan will comply with all applicable  Office of
Thrift  Supervision  regulations  in effect  at the time the plans are  adopted.
Those  regulations are subject to change.  We will submit the stock options plan
and restricted stock plan to stockholders  for their approval,  at which time we
will provide  stockholders  with  detailed  information  about the plans and the
required approval. Under current Office of Thrift Supervision  Regulations,  the
plans must be approved  by a majority of the total votes  eligible to be cast by
our  stockholders,  other than Gateway Community  Financial,  MHC. The Office of
Thrift  Supervision  has proposed  changes to its regulations  regarding  equity
incentive plans that would eliminate the requirement to obtain the separate vote
of minority  stockholders  for the plans if they are  implemented  more than one
year  after  completion  of a  minority  stock  offering.  In the event that the
proposed  Office of Thrift  Supervision  regulations  are adopted in final form,
Gateway Community  Financial,  MHC, as the holder of a majority of the shares of
Gateway  Community  Financial  Corp.  would  control  the outcome of any vote to
approve  an equity  incentive  plan  that  occurs  more than one year  after the
completion of the offering.

Transactions with Management and Others


          No directors,  executive  officers or their  immediate  family members
were engaged,  directly or indirectly,  in transactions  with Gateway  Community
Financial  Corp. or Gloucester  County Federal Savings Bank during 2006, 2005 or
2004 that exceeded $120,000 (excluding loans with the Bank).


          Gloucester  County  Federal  Savings Bank makes loans to its officers,
directors  and employees in the ordinary  course of business.  Such loans do not
include more than the normal risk of collectibility or present other unfavorable
features.  Such  loans  are  made on  substantially  the same  terms,  including
interest

                                       98


rate and collateral,  as those  prevailing at the time for comparable loans with
persons not related to Gloucester County Federal Savings Bank.

Director Independence

          Other  than Mr.  Robert  C.  Ahrens,  who is our  President  and Chief
Executive Officer,  each member of our Board of Directors is an outside director
independent  of management,  Gateway  Community  Financial  Corp. and Gloucester
County  Federal  Savings  Bank.  Each  is free of any  relationship  that  would
interfere with the exercise of independent judgment in carrying out their duties
as directors. The Board of Directors carefully monitors any situation that could
cause a member to cease to be independent  under the  requirements of the NASDAQ
Stock Market.  Each  director,  other than Mr.  Ahrens,  currently  qualifies as
independent under the rules of the NASDAQ Stock Market.

Proposed Stock Purchases by Management

          Preliminary  indications from our directors and executive officers and
their  associates are that they will subscribe for an aggregate of approximately
215,000 shares in the stock offering. If 2,700,000 shares are sold (the midpoint
of the offering range), their anticipated  purchases would represent 8.0% of the
shares sold in the offering and 3.6% of the 6,000,000  total shares  outstanding
after the offering, including shares issued to Gateway Community Financial, MHC.
At the maximum of the offering  range,  these  percentages  decrease to 6.9% and
3.1%.

          The following  table sets forth the amount of stock that our directors
and  executive  officers  have  indicated  that they  intend to  purchase in the
offering.  The intended purchases of each director's or officer's associates are
included in that director's or officer's total.  Employees of Gloucester  County
Federal  Savings Bank will be able to use their  account  balances in the Bank's
401(k) Savings and Profit  Sharing Plan to pay for shares of stock  purchased in
the offering,  and shares that the executive officers intend to purchase through
this plan are included in the amounts shown below.  Directors do not participate
in the Bank's 401(k) plan.


                                               Number of
                  Name                           Shares
                  ----                           ------

John S. Gligor, Sr.......................        25,000
Walter N. Friedrich......................        20,000
Robert C. Ahrens.........................        15,000
Scott P. Newman..........................        25,000
Dennis L. King...........................        25,000
Frank D. Wilson..........................        25,000
Robert A. Jones..........................        10,000
Timothy P. Hand..........................        20,000
Bruce E. Haines..........................        15,000
Francis J. Walsh.........................        20,000
Kristin T. McIlvaine.....................        15,000
                                                -------
     Total...............................       215,000
                                                =======


                                       99


          The purchases by the Gloucester  County Federal  Savings Bank Employee
Stock  Ownership  Plan and any stock benefit  plans to be adopted  following the
stock offering will increase the insiders' ownership of shares.

          Purchases of common stock in the offering by directors  and  executive
officers and their  associates  will be counted  toward the minimum of 2,295,000
shares  required to be sold to public  stockholders  to complete  the  offering.
Management  may,  but is not  required  to,  purchase  additional  shares in the
offering to satisfy this minimum,  subject to the  limitation on the  individual
maximum share purchase limitations and the requirement that directors, executive
officers and their associates may not purchase, in the aggregate,  more than 30%
of the shares sold in the offering.

                                  THE OFFERING


          The Board of Directors adopted the plan authorizing the stock offering
on  January  29,  2007,  subject  to  the  approval  of  the  Office  of  Thrift
Supervision.  We received authorization from the Office of Thrift Supervision to
conduct the stock offering on ___________,  2007.  Office of Thrift  Supervision
authorization  does  not  constitute  a  recommendation  or  endorsement  of  an
investment in our stock by the Office of Thrift Supervision.


General

          Gateway  Community  Financial  Corp.  will  sell its  common  stock to
eligible  depositors of Gloucester County Federal Savings Bank in a subscription
offering  and, if shares are  available,  to the  general  public in a community
offering  and/or a syndicated  community  offering.  The stock  offering will be
accomplished  in  accordance  with the  procedures  set forth in the  plan,  the
requirements of applicable laws and regulations,  and the policies of the Office
of Thrift Supervision.

          We are offering for sale between  2,295,000  shares at the minimum and
3,105,000 shares at the maximum of the offering range  (3,570,750  shares at the
adjusted  maximum.  The minimum  purchase is 25 shares of common stock  (minimum
investment  of $250).  Our common  stock is being  offered  at a fixed  price of
$10.00 per share in the offering.  Interest will be paid on  subscription  funds
from the date the payment is received until the offering is either  completed or
terminated.

          We may cancel the offering at any time prior to completion.  If we do,
orders for common stock  already  submitted  will be canceled  and  subscribers'
funds will be returned with interest.

          In accordance with Rule 15c2-4 of the Securities Exchange Act of 1934,
pending  completion or termination of the offering,  subscription funds received
by us will be invested only in investments permissible under Rule 15c2-4.

Purposes of the Stock Offering

          The  proceeds  from the sale of  common  stock  of  Gateway  Community
Financial  Corp.  will provide  Gloucester  County Federal Savings Bank with new
equity capital, which will support future growth and expanded operations.  While
Gloucester County Federal Savings Bank currently exceeds all regulatory  capital
requirements to be considered well capitalized,  the sale of stock, coupled with
the  accumulation  of earnings,  less dividends or other  reductions in capital,
from year to year,  provides a means for the orderly  preservation and expansion
of Gloucester County Federal Savings Bank's capital base.

                                       100



          The offering  will afford our  directors,  officers and  employees the
opportunity  to  become  stockholders,  which  we  believe  to be  an  effective
performance  incentive  and an  effective  means  of  attracting  and  retaining
qualified  personnel.  The offering  also will provide our  customers  and local
community members with an opportunity to acquire our stock.

Conduct of the Offering

          Subject to the  limitations of the plan of stock  issuance  adopted by
our Board of  Directors,  shares of common stock are being offered in descending
order of priority in the subscription offering to:

o         Eligible  Account  Holders  (depositors  at the close of  business  on
          December 31, 2005 with deposits of at least $50.00);

o         the Gloucester  County Federal  Savings Bank Employee Stock  Ownership
          Plan;

o         Supplemental  Eligible  Account  Holders  (depositors  at the close of
          business on March 31, 2007 with deposits of at least $50.00); and


o         Other Eligible Account Holders (depositors at the close of business on
          _________, 2007 with deposits of at least $50.00).


          To the extent that shares  remain  available  and  depending on market
conditions  at or near  the  completion  of the  subscription  offering,  we may
conduct a community offering and possibly a syndicated  community offering.  The
community offering, if any, may commence at any time during or subsequent to the
completion of the subscription  offering. A syndicated community offering, if we
conduct one, would commence just prior to, or as soon as practicable  after, the
termination  of  the  subscription   offering.  In  any  community  offering  or
syndicated  community  offering,  we will fill orders for our common stock in an
equitable  manner as  determined by the Board of Directors in order to achieve a
wide distribution of the stock.

          Any shares sold above the maximum of the offering range may be sold to
the Gloucester  County Federal Savings Bank Employee Stock Ownership Plan before
satisfying  remaining  unfilled  orders of Eligible  Account Holders to fill the
plan's subscription,  or the plan may purchase some or all of the shares covered
by its  subscription  after the  offering  in the open  market,  subject  to any
required regulatory approval.

Subscription Offering

          Subscription Rights. Non-transferable subscription rights to subscribe
for the  purchase  of common  stock  have been  granted  under the plan of stock
issuance to the following persons in the following order of priority:

          Priority 1: Eligible  Account  Holders.  Each Eligible  Account Holder
shall be given the opportunity to purchase,  subject to the overall  limitations
described  under  Limitations on Purchases of Common Stock, up to the greater of
(i) the maximum  purchase  limitation in the community  offering  (i.e.,  15,000
shares), (ii) one-tenth of 1% of the total shares of common stock offered in the
subscription  and community  offering,  and (iii) 15 times the product  (rounded
down to the next whole  number)  obtained  by  multiplying  the total  number of
shares of common stock offered in the subscription  and community  offering by a
fraction,  of which the numerator is the total amount of the qualifying deposits
of the Eligible  Account  Holder and the  denominator is the total amount of all
qualifying deposits of all Eligible Account Holders.

                                       101



If there are  insufficient  shares  available  to satisfy all  subscriptions  of
Eligible Account  Holders,  shares will be allocated to Eligible Account Holders
so as to permit each subscribing Eligible Account Holder to purchase a number of
shares sufficient to make his total allocation equal to the lesser of 100 shares
or the  number  of  shares  ordered.  Thereafter,  unallocated  shares  will  be
allocated to remaining  subscribing Eligible Account Holders whose subscriptions
remain unfilled in the same proportion that each subscriber's qualifying deposit
bears to the total amount of  qualifying  deposits of all  subscribing  Eligible
Account  Holders,  in  each  case  measured  as  of  December  31,  2005,  whose
subscriptions  remain  unfilled.  Subscription  rights  received by officers and
directors of Gateway  Community  Financial  Corp. or Gloucester  County  Federal
Savings Bank, and such persons' associates, based on their increased deposits in
Gloucester  County Federal  Savings Bank in the one year preceding  December 31,
2005 will be subordinated  to the  subscription  rights of the Eligible  Account
Holders. To ensure proper allocation of stock, each Eligible Account Holder must
list on his order form all accounts in which he had an ownership  interest as of
the Eligibility Record Date. Failure to list an account,  or providing incorrect
information,  could  result  in the  loss of all or a part  of the  subscriber's
allocation.

          Priority 2: The Employee Stock Ownership Plan. If there are sufficient
shares  remaining  after  satisfaction  of  subscriptions  by  Eligible  Account
Holders,  the Gloucester  County Federal  Savings Bank Employee Stock  Ownership
Plan may be given the  opportunity  to purchase in the  aggregate up to but less
than 5% of the total  number of shares of common stock issued in the offering to
public stockholders and to Gateway Community Financial, MHC. It is expected that
the Gloucester  County Federal  Savings Bank Employee Stock  Ownership Plan will
purchase up to 8% of the shares sold in the offering. To the extent that it does
not purchase  shares in the offering,  it intends to purchase shares in the open
market  purchases  subsequent  to the  closing of the  offering,  subject to any
required regulatory approval.

          Priority  3:  Supplemental  Eligible  Account  Holders.  If there  are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account  Holders  and the  employee  stock  ownership  plan,  each  Supplemental
Eligible  Account Holder shall be given the opportunity to purchase,  subject to
the overall  limitations  described  under  Limitations  on  Purchases of Common
Stock, up to the greater of (i) the maximum purchase limitation in the community
offering  (i.e.,  15,000  shares),  (ii)  one-tenth of 1% of the total shares of
common stock offered in the  subscription and community  offering,  and (iii) 15
times  the  product  (rounded  down  to  the  next  whole  number)  obtained  by
multiplying  the  total  number  of  shares  of  common  stock  offered  in  the
subscription and community offering by a fraction, of which the numerator is the
amount of the qualifying  deposits of the  Supplemental  Eligible Account Holder
and the  denominator  is the total  amount  of all  qualifying  deposits  of all
Supplemental  Eligible Account Holders. If Supplemental Eligible Account Holders
subscribe for a number of shares which,  when added to the shares subscribed for
by Eligible  Account Holders and the employee stock ownership plan, is in excess
of the total  number of shares  offered  in the  offering,  the shares of common
stock will be allocated among subscribing  Supplemental Eligible Account Holders
first so as to permit each subscribing  Supplemental  Eligible Account Holder to
purchase a number of shares sufficient to make his total allocation equal to the
lesser of 100 shares or the number of shares  ordered.  Thereafter,  unallocated
shares will be  allocated  to each  subscribing  Supplemental  Eligible  Account
Holder whose  subscription  remains  unfilled in the same  proportion  that each
subscriber's  qualifying deposit bear to the total amount of qualifying deposits
of all subscribing  Supplemental Eligible Account Holders, in each case measured
as of March 31, 2007,  whose  subscriptions  remain  unfilled.  To ensure proper
allocation of stock, each Supplemental  Eligible Account Holder must list on his
order  form  all  accounts  in  which  he had an  ownership  interest  as of the
Supplemental  Eligibility Record Date. Failure to list an account,  or providing
incorrect  information,  could  result  in the  loss  of  all  or a part  of the
subscriber's allocation.

                                       102




          Priority 4: Other Eligible  Account  Holders.  If there are sufficient
shares  remaining  after  satisfaction  of  subscriptions  by  Eligible  Account
Holders,  the employee stock ownership plan and  Supplemental  Eligible  Account
Holders,  each Other Eligible  Account Holder shall be given the  opportunity to
purchase,  subject to the overall  limitations  described  under  Limitations on
Purchases  of  Common  Stock,  up to the  greater  of (i) the  maximum  purchase
limitation in the community offering (i.e., 15,000 shares), (ii) one-tenth of 1%
of the total shares of common stock  offered in the  subscription  and community
offering, and (iii) 15 times the product (rounded down to the next whole number)
obtained by  multiplying  the total number of shares of common stock  offered in
the subscription and community offering by a fraction, of which the numerator is
the amount of the qualifying  deposits of the Other Eligible  Account Holder and
the  denominator  is the total  amount of all  qualifying  deposits of all Other
Eligible  Account  Holders.  If Other Eligible  Account Holders  subscribe for a
number of shares  which,  when added to the shares  subscribed  for by  Eligible
Account  Holders,  the employee stock ownership plan and  Supplemental  Eligible
Account  Holders,  is in  excess of the total  number of shares  offered  in the
offering,  the shares of common stock will be allocated among  subscribing Other
Eligible Account Holders first so as to permit each  subscribing  Other Eligible
Account  Holder to  purchase  a number of  shares  sufficient  to make his total
allocation  equal to the lesser of 100  shares or the number of shares  ordered.
Thereafter,  unallocated  shares will be  allocated  to each  subscribing  Other
Eligible  Account  Holder  whose  subscription  remains  unfilled  in  the  same
proportion that each subscriber's qualifying deposit bear to the total amount of
qualifying  deposits of all subscribing Other Eligible Account Holders,  in each
case measured as of _________,  2007, whose  subscriptions  remain unfilled.  To
ensure proper  allocation of stock, each Other Eligible Account Holder must list
on his order  form all  accounts  in which he had an  ownership  interest  as of
_________, 2007. Failure to list an account, or providing incorrect information,
could result in the loss of all or a part of the subscriber's allocation.


          Joint Accounts. Subscription rights in connection with a joint account
must be shared  with the other  persons on the joint  account;  a joint  account
entitles the holders  thereof to submit  orders for up to an aggregate of 15,000
shares if that is the only account  under which they have  subscription  rights.
Joint account  holders are not entitled to place  multiple  orders that would in
the aggregate  exceed 15,000 shares.  If, however,  persons with a joint account
have one or more other  accounts  at  Gloucester  County  Federal  Savings  Bank
(including a second joint account that is identical to the first joint account),
they may  place  orders  using  those  accounts  in order to exceed  the  15,000
individual purchase limit,  subject to the overall  limitations  described under
Limitations on Purchases of Common Stock.

          Restrictions on Transfer of Subscription Rights and Shares. Applicable
regulations   and  the  plan  of  stock  issuance   prohibits  any  person  with
subscription rights,  including Eligible Account Holders,  Supplemental Eligible
Account  Holders  and Other  Eligible  Account  Holders,  from  transferring  or
entering into any agreement or understanding to transfer the legal or beneficial
ownership of the subscription  rights or the shares of common stock to be issued
when  subscription  rights are exercised.  Subscription  rights may be exercised
only by the person to whom they are granted.  Each person subscribing for shares
will be required to certify that such person is purchasing shares solely for his
own account and that he has no agreement or understanding  regarding the sale or
transfer of the shares.  The regulations  also prohibit any person from offering
or making  an  announcement  of an offer or intent to make an offer to  purchase
subscription  rights or shares of common  stock  before  the  completion  of the
offering.

          We will pursue any and all legal and  equitable  remedies in the event
we become aware of the transfer of subscription rights and will not honor orders
which we determine involve the transfer of subscription rights.

                                       103



Deadlines for Purchasing Stock

          The subscription  offering will terminate at __:__ _.m., Eastern time,
on ____________,  2007. We may extend this expiration date without notice to you
for up to 45 days,  until  ____________,  2007.  Once  submitted,  your order is
irrevocable  unless the offering is extended beyond  ____________,  2007. We may
request  permission from the Office of Thrift Supervision to extend the offering
beyond ____________, 2007, and the Office of Thrift Supervision may grant one or
more extensions of the offering of up to 90 days per extension,  but in no event
may the  offering be extended  beyond  ____________,  2009.  If the  offering is
extended  beyond  ____________,   2007,  we  will  notify  each  subscriber  and
subscribers   will  have  the  right  to  confirm,   modify  or  rescind   their
subscriptions.  If  an  affirmative  response  is  not  received  prior  to  the
expiration of the  resolicitation  period, a subscriber's  subscription  will be
canceled and funds will be returned with interest.

          A community  offering and a  syndicated  community  offering,  if such
offerings are  conducted,  may terminate at any time without notice but no later
than ____________, 2007.

Community Offering

          If less  than  the  total  number  of  shares  of  common  stock to be
subscribed for in the offering are sold in the subscription offering then shares
remaining  unsubscribed  may be made  available  for  purchase in the  community
offering to certain members of the general public.  The maximum amount of common
stock that any one person  may  purchase  in the  community  offering  is 15,000
shares, or $150,000.

          Preference  in the community  shall be given first to natural  persons
and trusts of natural persons  residing in Gloucester and Camden  Counties,  New
Jersey  and  second to other  natural  persons  and  trusts of  natural  persons
residing in New Jersey. If shares are available for these "preferred purchasers"
in the  community  offering  but there are  insufficient  shares to satisfy  all
orders,  the  available  shares  will  be  allocated  first  to  each  preferred
purchasers  whose order we accept in an amount equal to the lesser of 100 shares
or the number of shares  ordered by each such  subscriber,  if  possible.  After
that,  unallocated  shares  will be  allocated  among  the  remaining  preferred
purchasers  whose orders  remain  unsatisfied  in the same  proportion  that the
unfilled order of each such subscriber bears to the total unfilled orders of all
such  subscribers.  If, after filling the orders of the first group of preferred
purchasers (natural persons and trusts of natural persons residing in Gloucester
and Camden  Counties,  New  Jersey)  and then the orders of the second  group of
preferred  purchasers (natural persons and trusts of natural persons residing in
New  Jersey),  shares  are  available  for other  subscribers  in the  community
offering but there are insufficient shares to satisfy all orders, shares will be
allocated in the same manner as for preferred purchasers.

          We will consider persons residing in one of the specified  counties if
they occupy a dwelling in the county and establish an ongoing physical  presence
in the county that is not merely  transitory in nature. We may utilize depositor
or loan records or other evidence  provided to us to make a determination  as to
whether a person is a resident in one of the specified  counties.  In all cases,
the determination of residence status will be made by us in our sole discretion.

          The  community  offering,  if any,  may commence at any time during or
subsequent  to  the  completion  of the  subscription  offering.  The  community
offering,  if any, must be completed  within 45 days after the completion of the
subscription  offering  unless  otherwise  extended  by  the  Office  of  Thrift
Supervision.

          If we receive  regulatory  approval for an extension,  all subscribers
will be notified of the extension and of the duration of any extension  that has
been granted, and will have the right to confirm, increase,

                                       104



decrease or rescind their orders.  If we do not receive an affirmative  response
from  a  subscriber  to any  resolicitation,  the  subscriber's  order  will  be
rescinded and all funds received will be promptly returned with interest.

          The  opportunity  to  subscribe  for  shares  of  common  stock in the
community  offering is subject to our right to reject orders,  in whole or part,
either at the time of  receipt of an order or as soon as  practicable  following
the expiration date of the offering. If your order is rejected in part, you will
not have the right to cancel the remainder of your order.

Syndicated Community Offering

          The plan of stock issuance provides that, if necessary,  all shares of
common stock not purchased in the subscription  offering and community  offering
may be offered for sale to the general public in a syndicated community offering
to be managed by Sandler O'Neill & Partners,  L.P., acting as our agent. In such
capacity,  Sandler  O'Neill  may  form  a  syndicate  of  other  broker-dealers.
Alternatively,  we may sell  any  remaining  shares  in an  underwritten  public
offering.  Neither Sandler  O'Neill nor any registered  broker- dealer will have
any  obligation  to take or  purchase  any  shares  of the  common  stock in the
syndicated  community offering;  however,  Sandler O'Neill has agreed to use its
best efforts in the sale of shares in any  syndicated  community  offering.  The
syndicated  community  offering would  terminate no later than 45 days after the
expiration of the subscription offering, unless extended by us, with approval of
the  Office  of  Thrift  Supervision.  See  -  Community  Offering  above  for a
discussion of rights of subscribers in the event an extension is granted.

          The  opportunity  to  subscribe  for  shares  of  common  stock in the
syndicated community offering is subject to our right to reject orders, in whole
or part,  either at the time of  receipt  of an order or as soon as  practicable
following  the  expiration  date of the  offering.  If your order is rejected in
part, you will not have the right to cancel the remainder of your order.

          The maximum amount of common stock that any one person may purchase in
the syndicated  community  offering is 15,000 shares, or $150,000.  We may begin
the syndicated  community  offering or underwritten  public offering at any time
following the commencement of the subscription offering.

          If we are unable to find  purchasers  from the general  public for all
unsubscribed  shares,  we will make other  purchase  arrangements,  if feasible.
Other purchase arrangements must be approved by the Office of Thrift Supervision
and may provide for purchases by directors, officers, their associates and other
persons in excess of the limitations  provided in the plan of stock issuance and
in excess of the proposed  director  purchases  discussed  earlier,  although no
purchases are currently intended. If other purchase arrangements cannot be made,
we may do any of the following: terminate the stock offering and promptly return
all  funds;  return  all  funds,  then set a new  offering  range and notify all
subscribers  to give them the  opportunity  to confirm,  cancel or change  their
orders;  or take such other  actions as may be permitted by the Office of Thrift
Supervision.

Limitations on Purchases of Common Stock

          The following additional limitations have been imposed on purchases of
shares of common stock:

          1.   The  maximum  purchase  of  common  stock  by  an  individual  is
               $150,000.  This limit applies to stock  purchases in total in the
               subscription,  community and/or syndicated community offerings. A
               joint account  entitles the holders  thereof to submit orders for
               up to an

                                       105



               aggregate of 15,000 shares;  they may not exceed 15,000 shares if
               that is the only  account  under  which  they  have  subscription
               rights.  Persons with a joint account must have one or more other
               accounts at Gloucester  County Federal  Savings Bank (including a
               second  joint  account  that  is  identical  to the  first  joint
               account) in order to exceed the 15,000 share individual  purchase
               limit.

          2.   The purchases of individuals  who are considered to be associates
               of each other or who are deemed to be acting in concert with each
               other  will be  limited  so that no more  than  25,000  shares in
               aggregate are purchased by such  individuals.  Persons with joint
               account  relationships  are presumed to be acting in concert with
               each other.  Persons or entities  having the same  address on any
               account or stock  order form will be  considered  to be acting in
               concert.  This limit  applies to stock  purchases in total in the
               subscription,  community and syndicated community offerings. This
               limit does not apply to the  Gloucester  County  Federal  Savings
               Bank Employee Stock  Ownership Plan which may subscribe for up to
               but less  than 5% of the total  number of shares of common  stock
               issued in the  offering  to public  stockholders  and to  Gateway
               Community Financial, MHC.

          3.   The  maximum  number of  shares  which  may be  purchased  in all
               categories  in the  offering by our officers  and  directors  and
               their  associates  in the  aggregate  shall not exceed 30% of the
               total number of shares sold in the offering.

          4.   The minimum order is 25 shares, or $250.

          5.   If the number of shares otherwise allocable to any person or that
               person's  associates  would be in excess of the maximum number of
               shares  permitted  as set  forth  above,  the  number  of  shares
               allocated   to  that  person  shall  be  reduced  to  the  lowest
               limitation  applicable  to that  person,  and then the  number of
               shares  allocated to each group  consisting  of a person and that
               person's  associates  shall  be  reduced  so that  the  aggregate
               allocation  to that person and his  associates  complies with the
               above  maximums,  and the  maximum  number  of  shares  shall  be
               reallocated among that person and his associates in proportion to
               the shares  subscribed by each (after first applying the maximums
               applicable to each person, separately).

          6.   Depending upon market or financial conditions,  with the approval
               of the  Office  of  Thrift  Supervision  and  without  notice  to
               subscribers,  we  may  decrease  or  increase  the  purchase  and
               ownership  limitations.  If a purchase  limitation  is increased,
               subscribers in the subscription  offering who ordered the maximum
               amount  will  be  given  the   opportunity   to  increase   their
               subscriptions  up to the then  applicable  limit. We also may, in
               our sole discretion, contact other large subscribers to give them
               the same  opportunity.  The effect of this type of resolicitation
               will be an increase in the number of shares owned by  subscribers
               who increase their subscriptions.

          7.   If the total number of shares  offered  increases in the offering
               due to an  increase  in the  maximum of the  estimated  valuation
               range of up to 15% (the adjusted  maximum) the additional  shares
               will generally be issued in the following order of priority:  (a)
               to fill the employee stock ownership plan's subscription;  (b) if
               there  is an  oversubscription  at the  Eligible  Account  Holder
               level,  to  fill  unfilled   subscriptions  of  Eligible  Account
               Holders;  (c) if there is an oversubscription at the Supplemental
               Eligible Account Holder level, to fill unfilled  subscriptions of
               Supplemental  Eligible  Account  Holders;  (d)  if  there  is  an
               oversubscription  at the Other Eligible  Account Holder level, to
               fill unfilled  subscriptions  of Other Eligible  Account Holders;
               (e) to fill orders received in a community offering, with

                                       106



               preference given to persons who live in the local community;  and
               (f) to fill orders received in the syndicated community offering.
               The  Gloucester   County  Federal  Savings  Bank  Employee  Stock
               Ownership  Plan  may,  however,  elect to fill part or all of its
               stock order in the open  market,  after  completion  of the stock
               offering.

          8.   No person will be allowed to purchase any stock if that  purchase
               would be illegal  under any federal or state law or regulation or
               would violate regulations or policies of the National Association
               of Securities  Dealers. We and/or our representatives may ask for
               an  acceptable  legal  opinion from any  purchaser  regarding the
               legality  of the  purchase  and may refuse to honor any  purchase
               order if that opinion is not timely furnished.

          9.   We have the right to reject any order submitted by a person whose
               representations  we  believe  are  untrue  or who we  believe  is
               violating,   circumventing  or  intends  to  violate,   evade  or
               circumvent  the  terms  and  conditions  of  the  plan  of  stock
               issuance, either alone or acting in concert with others.

          10.  The above  restrictions also apply to purchases by persons acting
               in concert under  applicable  regulations of the Office of Thrift
               Supervision.   Under   regulations   of  the   Office  of  Thrift
               Supervision, our directors are not considered to be affiliates or
               a group acting in concert with other directors solely as a result
               of membership on our Board of Directors.

          11.  In addition,  in any community  offering or syndicated  community
               offering,  we must first fill orders for our common stock up to a
               maximum of 2% of the total  shares  issued in the  offering  in a
               manner that will achieve a wide  distribution  of the stock,  and
               thereafter  any  remaining  shares will be  allocated on an equal
               number of shares  per order  basis,  until all  orders  have been
               filled or the shares have been exhausted.

          The term  "associate"  of a  person  is  defined  in the plan of stock
issuance  pursuant to the  regulations  of the Office of Thrift  Supervision  to
mean:

          (1)  any  corporation or organization of which that person is a senior
               officer or partner or is, directly or indirectly,  the beneficial
               owner of 10% or more of any class of equity securities;

          (2)  any trust or other estate in which that person has a  substantial
               beneficial  interest or as to which that person serves as trustee
               or in a similar fiduciary capacity; or

          (3)  an individual  who is related by blood or marriage to that person
               if they live in the same home as that person.

          For example,  a  corporation  for which a person  serves as an officer
would  be an  associate  of  that  person  and  all  shares  purchased  by  that
corporation  would be  included  with the  number of shares  which  that  person
individually could purchase under the above limitations.

          In  addition,  pursuant  to the  regulations  of the  Office of Thrift
Supervision,  directors or senior officers of Gloucester  County Federal Savings
Bank and Gateway Community  Financial Corp. who are related by blood or marriage
will be considered associates of each other.

                                       107



          The term "acting in concert" means:

          (1)  knowing  participation  in a  joint  activity  or  interdependent
               conscious  parallel  action  towards a common goal whether or not
               pursuant to an express agreement; or

          (2)  a  combination  or  pooling of voting or other  interests  in the
               securities  of an issuer  for a common  purpose  pursuant  to any
               contract,   understanding,   relationship,   agreement  or  other
               arrangement, whether written or otherwise.

          A person or  company  which  acts in concert  with  another  person or
company  ("other  party")  shall also be deemed to be acting in concert with any
person or company who is also acting in concert with that other  party.  We will
presume that  certain  persons are acting in concert  based upon various  facts,
including  the fact that persons have joint  account  relationships  or the fact
that such  persons  have  filed  joint  Schedules  13D with the  Securities  and
Exchange  Commission  with respect to other  companies.  We reserve the right to
make an independent  investigation of any facts or circumstances  brought to our
attention  that indicate that one or more persons acting  independently  or as a
group  acting  in  concert  may be  attempting  to  violate  or  circumvent  the
regulatory prohibition on the transferability of subscription rights.

          We have  the  right,  in our sole  discretion,  to  determine  whether
prospective   purchasers  are   "associates"   or  "acting  in  concert."  These
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be  relevant,  including  joint  account  relationships  or shared
addresses on the records of Gloucester County Federal Savings Bank.

          Each person purchasing shares of the common stock in the offering will
be  considered  to have  confirmed  that his purchase does not conflict with the
maximum  purchase  limitation.  If the  purchase  limitation  is violated by any
person or any associate or group of persons  affiliated  or otherwise  acting in
concert with that person, we will have the right to purchase from that person at
the $10.00 purchase price per share all shares acquired by that person in excess
of that  purchase  limitation  or, if the excess  shares  have been sold by that
person, to receive the difference  between the purchase price per share paid for
the excess  shares and the price at which the  excess  shares  were sold by that
person. Our right to purchase the excess shares will be assignable.

          Common  stock  purchased  pursuant  to the  offering  will  be  freely
transferable,  except  for  shares  purchased  by our  directors  and  executive
officers.  For  certain  restrictions  on  the  common  stock  purchased  by our
directors  and  executive   officers,   see  The  Offering  -  Restrictions   on
Transferability by Directors and Executive Officers.

Ordering and Receiving Common Stock

          Use of Order  Forms.  Rights to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering  by mail or in person a  properly  executed  and
completed  order form,  together with full payment of the purchase price for all
shares for which  subscription is made or include  appropriate  authorization in
the space  provided  on the order form for  withdrawal  of full  payment  from a
deposit account at Gloucester  County Federal Savings Bank;  provided,  however,
that if the Gloucester County Federal Savings Bank Employee Stock Ownership Plan
subscribes for shares during the subscription  offering, it will not be required
to pay for the  shares  at the time it  subscribes  but  rather  may pay for the
shares upon completion of the offering.  All subscription  rights will expire on
the  expiration  date,  whether or not we have been able to locate  each  person
entitled to subscription rights. To place an order

                                       108



in the community offering, an investor must complete an order form and return it
prior to the applicable  expiration  date. Once submitted,  subscription  orders
cannot be revoked without our consent.

          We may, in our sole  discretion,  permit  institutional  investors  to
submit  irrevocable  orders  together with the legally  binding  commitment  for
payment and to  thereafter  pay for such  shares of common  stock for which they
subscribe in the community offering at any time before the 48 hours prior to the
completion  of the  offering.  This  payment may be made by wire  transfer.  Our
interpretation  of the terms and conditions of the plan of stock issuance and of
the acceptability of the order forms will be final.

          To ensure  that your  stock  purchase  eligibility  and  priority  are
properly  identified,  you must list all accounts on the order form,  giving all
names in each account and the account number as of the  appropriate  eligibility
date.  We will strive to identify  your  ownership in all  accounts,  but cannot
guarantee we will identify all accounts in which you have an ownership interest.

          If a stock order form:

o         is not  delivered to a subscriber  and is returned to us by the United
          States Postal Service or we are unable to locate the addressee;

o         is not received by us or is received after the  applicable  expiration
          date;

o         is not completed correctly or executed; or

o         is not  accompanied  by the  full  required  payment  for  the  shares
          subscribed  for,  including  instances  where  a  savings  account  or
          certificate   balance  from  which   withdrawal   is   authorized   is
          unavailable, uncollected or insufficient to fund the required payment,
          but excluding subscriptions by the employee stock ownership plan;

then the  subscription  rights for that  person will lapse as though that person
failed to return the completed order form within the time period specified.

          However,  we may, but will not be required to, waive any  irregularity
on any order form or require  the  submission  of  corrected  order forms or the
remittance of full payment for subscribed  shares by a date that we may specify.
The waiver of an  irregularity  on an order form in no way obligates us to waive
any other  irregularity on any other order form. Waivers will be considered on a
case by case basis. We are not required to accept orders received on photocopies
or facsimile order forms, or for which payment is to be made by wire transfer or
payment  from  private  third  parties.  Our  interpretation  of the  terms  and
conditions of the plan of stock issuance and of the  acceptability  of the order
forms  will  be  final,  subject  to the  authority  of  the  Office  of  Thrift
Supervision.

          The  reverse  side of the order  form  contains a  certification  form
mandated by regulation.  We will not accept order forms where the  certification
form is not executed.  By executing and returning the  certification  form,  you
will be certifying that you received this prospectus and acknowledging  that the
common stock is not a deposit  account and is not insured or  guaranteed  by the
federal government.  You also will be acknowledging that you received disclosure
concerning the risks involved in this offering.  The certification form could be
used as support to show that you understand the nature of this investment.

          To ensure that each purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities Exchange Act of 1934, no prospectus will

                                       109



be  mailed  any  later  than  five  days  prior to the  expiration  date or hand
delivered any later than two days prior to the expiration date. Execution of the
order form will  confirm  receipt or delivery in  accordance  with Rule  15c2-8.
Order forms will only be distributed with a prospectus.

          Payment for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms,  on or prior to the expiration date specified on the order form unless we
extend the date.  The  Gloucester  County  Federal  Savings Bank Employee  Stock
Ownership Plan may pay for the shares it subscribes  for upon  completion of the
offering. Payment for shares of common stock may be made:

o         in cash, if delivered in person;

o         by check or money order made  payable to Gateway  Community  Financial
          Corp.; or

o         for  shares   subscribed  for  in  the   subscription   offering,   by
          authorization  of withdrawal  from deposit  accounts  maintained  with
          Gloucester County Federal Savings Bank.

          If you choose to pay by cash,  you must  deliver  the stock  order and
certification  form and  payment  in person to any branch  office of  Gloucester
County  Federal  Savings Bank and it will be exchanged for a bank check or money
order. Please do not send cash in the mail.

          In accordance with Rule 15c2-4 of the Securities Exchange Act of 1934,
subscribers'  checks must be made payable to Gateway Community  Financial Corp.,
and checks received by the stock information  center will be deposited  directly
to the segregated  deposit  account at Gloucester  County  Federal  Savings Bank
established to hold funds received as payment for shares.  Interest will be paid
on payments  made by cash,  check or money order at  Gloucester  County  Federal
Savings Bank's regular  passbook  savings rate of interest from the date payment
is received until the offering is completed or terminated.  We may decide during
the offering  also to hold funds  received  with orders in a deposit  account at
another insured depository institution.  In either case, we will pay interest on
all funds received at a rate equal to Gloucester  County Federal  Savings Bank's
regular passbook savings rate.

          The Gloucester  County Federal  Savings Bank Employee Stock  Ownership
Plan will not be  required to pay for the shares  subscribed  for at the time it
subscribes,  but rather may pay for shares of common stock  subscribed  for upon
the completion of the offering; provided that there is in force from the time of
its subscription  until the completion of the offering a loan commitment from an
unrelated  financial  institution  or  from us to  lend  to the  employee  stock
ownership  plan, at that time,  the aggregate  purchase  price of the shares for
which it subscribed.

          Appropriate  means by which account  withdrawals may be authorized are
provided on the order form. If a subscriber authorizes us to withdraw the amount
of the purchase price from his or her deposit  account,  we will do so as of the
completion  of the  offering,  though the account  must  contain the full amount
necessary  for  payment  at  the  time  the  subscription  is  received.  Once a
withdrawal has been authorized,  none of the designated withdrawal amount may be
used by a subscriber for any purpose other than to purchase the common stock for
which a  subscription  has been made until the  offering  has been  completed or
terminated.  In the case of payments  authorized  to be made through  withdrawal
from savings accounts,  all sums authorized for withdrawal will continue to earn
interest at the applicable account rate until the offering has been completed or
terminated.  Sums  authorized for withdrawal  from a certificate of deposit will
continue to earn  interest at the  contract  rate on the  certificate  until the
offering  has  been  completed  or  terminated.  Interest  penalties  for  early
withdrawal applicable to certificate accounts will not apply to

                                       110



withdrawals  authorized  for the  purchase  of  shares.  However,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of withdrawal, without penalty, and the remaining balance will be converted
into a savings  account and will earn interest at the regular  passbook  savings
rate  subsequent to the  withdrawal.  In the case of payments made in cash or by
check or money order,  funds will be placed in a segregated account and interest
will be paid by Gloucester  County Federal Savings Bank at the regular  passbook
savings rate from the date  payment is received  until the offering is completed
or terminated.  An executed order form, once we receive it, may not be modified,
amended, or rescinded without our consent,  unless the offering is not completed
within 45 days after the conclusion of the subscription offering, in which event
subscribers may be given the opportunity to increase, decrease, or rescind their
subscription  for a specified  period of time.  If the offering is not completed
for any reason,  all funds submitted  pursuant to the offerings will be promptly
refunded with interest as described above.

          A subscriber  interested  in using funds in an  individual  retirement
account to purchase common stock must do so through a self-directed IRA account.
Gloucester  County  Federal  Savings  Bank IRA  accounts  are not  self-directed
accounts.  To use funds in an IRA account at Gloucester  County Federal  Savings
Bank, a subscriber must make a trustee-to-trustee transfer of the IRA funds held
at Gloucester  County Federal Savings Bank to a trustee offering a self-directed
IRA program with the agreement that the funds will be used to purchase shares in
the  offering.  There will be no early  withdrawal or Internal  Revenue  Service
interest penalties for transfers. The new trustee would hold the common stock in
a  self-directed  account in the same manner as we now hold the  depositor's IRA
funds.  An  annual  administrative  fee  may  be  payable  to the  new  trustee.
Subscribers  interested in using funds in a Gloucester  County  Federal  Savings
Bank IRA account to purchase  common stock should contact the stock  information
center as soon as  possible so that the  necessary  forms may be  forwarded  for
execution  and returned  before the  subscription  offering  ends.  In addition,
federal  laws  and  regulations   require  that  officers,   directors  and  10%
stockholders who use  self-directed IRA funds to purchase shares of common stock
in the subscription  offering,  make purchases for the exclusive  benefit of IRA
accounts.

          Federal  regulations  prohibit  Gloucester County Federal Savings Bank
from  lending  funds or  extending  credit to any person to purchase  the common
stock in the offering.

          Stock Information  Center.  Our stock information center is located at
___________________,  New Jersey. The phone number is (___) ___-____.  The stock
information  center's  hours of operation are __:__ a.m. to __:__ p.m.,  Eastern
time, Monday through Friday.

          Delivery of Stock Certificates. Certificates representing common stock
issued  in the  offering  will be mailed by our  transfer  agent to the  persons
entitled  thereto at the address noted on the order form, as soon as practicable
following completion of the offering. Any certificates returned as undeliverable
will be held until  claimed by persons  legally  entitled  thereto or  otherwise
disposed of in accordance with applicable law. Until certificates for the common
stock are available and delivered to subscribers, subscribers may not be able to
sell the shares of stock for which they  subscribed,  even though trading of our
common stock may have commenced.

Restrictions on Repurchase of Shares

          Under  Office of Thrift  Supervision  regulations,  we may not,  for a
period of one year from the date of the  completion of the offering,  repurchase
any of our  common  stock  from any  person,  except (1) in an offer made to all
stockholders to repurchase the common stock on a pro rata basis, approved by the
Office of Thrift  Supervision,  (2) the  repurchase  of  qualifying  shares of a
director, or (3) repurchases to fund

                                       111



restricted stock plans or tax-qualified  employee stock benefit plans, including
the employee stock ownership plan. Where extraordinary  circumstances exist, the
Office of Thrift  Supervision may approve the open market repurchase of up to 5%
of our common stock during the first year  following  the  offering.  To receive
such approval,  we must establish compelling and valid business purposes for the
repurchase to the satisfaction of the Office of Thrift Supervision. Furthermore,
repurchases  of any common stock are  prohibited if they would cause  Gloucester
County Federal Savings Bank's regulatory  capital to be reduced below the amount
required  under the  regulatory  capital  requirements  imposed by the Office of
Thrift Supervision.  If, in the future, the rules and regulations  regarding the
repurchase of stock are  liberalized,  we may utilize the rules and  regulations
then in effect.


The Offering Range

         The plan of stock  issuance  requires  that the amount of stock offered
must be based on the  estimated  pro forma  market  value of  Gateway  Community
Financial  Corp. as  determined by an  independent  appraisal.  Our  independent
appraiser,  Feldman  Financial  Advisors,  based its  appraisal on the following
factors, among others:

o         the present and projected operating results and financial condition of
          Gloucester County Federal Savings Bank ;

o         the economic and demographic  conditions in Gloucester  County Federal
          Savings Bank's existing market area;

o         certain  historical and financial  information  relating to Gloucester
          County Federal Savings Bank ;

o         the  estimated  impact of the stock  offering as well as the estimated
          expense  of the stock  benefit  plans on our net  worth  and  earnings
          potential.

         Feldman Financial Advisors advised in its opinion,  dated May 25, 2007,
that the estimated pro forma market value of Gateway  Community  Financial Corp.
on a fully- converted basis ranged from a minimum of $51 million to a maximum of
$69 million  with a midpoint of $60 million.  The Board of Directors  determined
that 45% of the total shares of common stock to be outstanding  upon  completion
of the offering should be sold. Based on the estimated  valuation and the $10.00
per share  price,  the total  number of  shares  of common  stock  that  Gateway
Community  Financial  Corp.  will  issue,  including  shares  issued to  Gateway
Community  Financial,  MHC,  will range from a minimum of 2,295,000  shares to a
maximum of 3,105,000 shares,  with a midpoint of 2,700,000 shares. The shares of
Gateway  Community  Financial  Corp.  stock that are not offered for sale in the
offering will be issued to Gateway Community Financial,  MHC, which will own 55%
of the total outstanding common stock upon completion of the offering.

          Feldman Financial Advisors' valuation is not intended, and must not be
construed,  as a recommendation of any kind as to the advisability of purchasing
Gateway Community  Financial Corp.'s shares.  Feldman Financial Advisors did not
independently verify the consolidated financial statements and other information
provided by us, nor did  Feldman  Financial  Advisors  value  independently  our
assets or liabilities.  The valuation considers us as a going concern and should
not be considered as an indication of our liquidation value.  Moreover,  because
this valuation is necessarily  based upon estimates and  projections of a number
of matters,  all of which are subject to change from time to time,  no assurance
can be  given  that  persons  purchasing  common  stock  in the  offerings  will
thereafter be able to sell such shares at prices at or above the purchase  price
or in the range of the valuation described above.

          No sale of  shares  of  common  stock  in the  stock  offering  may be
completed unless Feldman Financial  Advisors confirms that nothing of a material
nature has occurred which would cause it to conclude that the aggregate value of
the common stock to be issued is  materially  incompatible  with the estimate of
the aggregate consolidated pro forma market value of Gateway Community Financial
Corp. and Gloucester  County Federal  Savings Bank. If this  confirmation is not
received,  we may cancel the stock  offering,  extend  the  offering  period and
establish a new estimated  valuation and offering range and/or  estimated  price
range, extend, reopen or hold a new offering or take any other action the Office
of Thrift Supervision may permit.

                                      112



         Depending  upon market or financial  conditions  following the start of
the  subscription  offering,  the total  number of shares of common  stock to be
issued may be increased or decreased  without a  resolicitation  of subscribers,
provided  that the  product  of the  total  number of  shares  issued  times the
purchase  price is not below the  minimum or more than 15% above the  maximum of
the estimated valuation range. If market or financial conditions change so as to
cause  the  aggregate  value of the  common  stock to be  issued to be below the
minimum of the estimated  valuation  range or more than 15% above the maximum of
this range,  purchasers  will be resolicited  and be permitted to continue their
orders, in which case they will need to reconfirm their  subscriptions  prior to
the expiration of the  resolicitation  offering or their subscription funds will
be promptly  refunded with interest,  or be permitted to modify or rescind their
subscriptions.  Any change in the estimated  valuation range must be approved by
the Office of Thrift Supervision.

          An increase in the number of shares of common  stock to be issued as a
result of an increase in the  estimated  pro forma market  value would  decrease
both a subscriber's  ownership interest and Gateway Community  Financial Corp.'s
pro forma net  income  and  stockholders'  equity  on a per  share  basis  while
increasing pro forma net income and stockholders'  equity on an aggregate basis.
A decrease in the number of shares of common stock to be issued  would  increase
both a subscriber's  ownership interest and Gateway Community  Financial Corp.'s
pro forma net  income  and  stockholders'  equity  on a per  share  basis  while
decreasing pro forma net income and stockholders' equity on an aggregate basis.

          Copies  of  the  appraisal  report  of  Feldman  Financial   Advisors,
including any amendments, and the detailed report of the appraiser setting forth
the method and assumptions for the appraisal are available for inspection at the
Bank's main office and the other  locations  specified  under Where You Can Find
More  Information.  The  appraisal  report  is an  exhibit  to the  registration
statement filed with the Securities and Exchange Commission.

          For its services in making this appraisal, Feldman Financial Advisors'
fees and out-of-pocket expenses are estimated to total approximately $47,500. We
have agreed to indemnify Feldman Financial Advisors and any employees of Feldman
Financial  Advisors  who act for or on behalf of Feldman  Financial  Advisors in
connection with the appraisal  against any and all loss,  cost,  damage,  claim,
liability  or expense of any kind,  including  claims  under  federal  and state
securities laws, arising out of any misstatement, untrue statement of a material
fact or omission to state a material fact in the  information  supplied by us to
Feldman Financial  Advisors,  unless Feldman Financial Advisors is determined to
be negligent or otherwise at fault.

         Methodology  of  the  Appraisal.   Consistent  with  Office  of  Thrift
Supervision appraisal guidelines, Feldman Financial Advisors relied primarily on
the  comparative  market value  methodology in determining  the pro forma market
value.  In  applying  this  methodology,  Feldman  Financial  Advisors  analyzed
financial and operational  comparisons of Gloucester County Federal Savings Bank
with a  selected  peer  group  of  publicly  traded  mutual  holding  companies.
Consistent  with  Office of Thrift  Supervision  appraisal  guidelines,  Feldman
Financial  Advisors  selected  the peer  group  companies  on the basis of their
comparability to Gateway Community Financial Corp. using the following criteria:

                                       113



          o    Publicly  traded  thrift -  stock-form  thrift  whose  shares are
               traded on a major stock exchange or listed on NASDAQ.

          o    Non-acquisition  target -  company  is not  subject  to a pending
               acquisition.

          o    Mutual holding company - company's  stock  ownership  interest is
               held in whole or in part by a mutual holding company,  and is not
               currently undertaking a "second-step" conversion offering.

          o    Current  financial  data  -  publicly  reported   financial  data
               available for the most recent last twelve months  ("LTM")  ending
               March 31, 2007.

          o    Asset  size - total  assets  of  between  $250  million  and $750
               million.

          o    Geographic  location - emphasis  on  institutions  located in the
               Northeast and Mid-Atlantic.

          o    Capitalization  - equity to assets ratio greater than or equal to
               6.5%.

          o    Profitability  measure  - net  income  above  0.00% but less than
               0.75%  relative to average assets for the LTM period ending March
               31, 2007.

         Utilizing the criteria  listed above,  a peer group of 10 companies was
established.  The peer group  companies  that were  selected  were all  publicly
traded,  non-acquisition  targets in mutual holding company form, located in New
Jersey, Connecticut,  Illinois,  Pennsylvania,  New York and Massachusetts.  The
peer group companies  conducted their initial public  offerings over a wide time
range,  with the first being November 1995 and the most recent being April 2006.
Those  companies in the peer group that conducted  their initial public offering
as early as 1995,  1998 or 2001 were chosen to be in the peer group on the basis
of their  comparability to Gateway Community  Financial Corp. with regard to the
criteria listed above.  Consistent with Office of Thrift  Supervision  appraisal
guidelines, the initial public offering date was not considered in selecting the
peer group  companies as it does not have any bearing on  determining  whether a
company would provide a suitable comparison in terms of market value.

          As of March 31, 2007, the peer group companies had:

          o    assets  ranging from a low of $268.5  million to a high of $574.5
               million;

          o    non-performing  assets to total assets ratios  ranging from a low
               of 0.05% to a high of 0.90%;

          o    loans to total  assets  ratios  ranging  from a low of 48.9% to a
               high of 81.0%;

          o    equity to assets  ratios  ranging from a low of 6.6% to a high of
               16.2%; and

          o    net interest  margin ratios ranging from a low of 2.35% to a high
               of 3.54%.

          The  following  table shows the names of the peer group  companies  as
well as their  locations,  initial public offering date,  asset size as of March
31, 2007 and market value data, based on market prices as of May 25, 2007.

                                       114





                                                        Headquarters         Total         Market
Company (Market/Symbol/IPO Date)                        Location             Assets        Value
- --------------------------------                        --------             ------        -----
                                                                               (In millions)
                                                                             
Lake Shore Bancorp, Inc. (Nasdaq: LSBK 04/04/06)       Dunkirk, NY          $352.0       $81.7
Magyar Bancorp, Inc. (Nasdaq: MGYR 01/24/06)           New Brunswick, NJ    $468.1       $87.0
Colonial Bankshares, Inc. (Nasdaq: COBK 06/30/05)      Bridgeton, NJ        $412.4       $67.6
FedFirst Financial Corp. (Nasdaq: FFCO 04/07/05)       Monessen, PA         $285.1       $62.0
Ocean Shore Holding Co. (Nasdaq: OSHC 12/22/04)        Ocean City, NJ       $574.5      $113.7
PSB Holdings, Inc. (Nasdaq: PSBH 10/05/04)             Putnam, CT           $483.0       $72.8
Naugatuck Valley Financial (Nasdaq: NVSL 10/01/04)     Naugatuck, CT        $424.1       $88.8
AJS Bancorp, Inc. (OTCBB: AJSB 12/17/01)               Midlothian, IL       $268.5       $53.2
Service Bancorp, Inc. (OTCBB: SERC 10/08/98)           Medway, MA           $409.7       $54.0
Pathfinder Bancorp, Inc. (Nasdaq: PBHC 11/16/95)       Oswego, NY           $317.2       $29.7

Average - peer group                                                        $399.5       $71.1
Median - peer group                                                         $411.0       $70.2



         Pricing Ratios.  Consistent with Office of Thrift Supervision appraisal
guidelines,   Feldman  Financial   Advisors  utilized  the  average  and  median
price-to-earnings  and  price-to-book  value ratios of the peer group companies,
based on their current stock trading prices, to establish  appropriate pro forma
pricing  ratios for Gateway  Community  Financial  Corp. The estimated pro forma
market value was  established  by working  backwards  from the pro forma pricing
ratios once Feldman Financial Advisors determined appropriate ratios for Gateway
Community  Financial Corp.  based on how Gloucester  County Federal Savings Bank
compares to the peer group  companies on a financial and  operational  basis. In
that comparison,  Feldman Financial  Advisors made a downward  adjustment to our
pro  forma  pricing  based on their  belief  that our  profitability  after  the
offering is expected to trail behind the performance of the peer group.  Feldman
Financial Advisors also made an upward adjustment to our pro forma pricing based
on  the  recent  after-market   performance  of  mutual  holding  company  stock
offerings, particularly those of New Jersey companies, such as us.

         The ratio of "price-to-earnings"  measures the stock's cost relative to
the  company's  earnings.  It is the price of one share of stock  divided by the
earnings per share. It represents how much an investor is paying for a company's
earnings  ability;  a high ratio means the stock is priced high  relative to how
much the company  earns.  To illustrate:  at the maximum of the offering  range,
there will be 6,900,000 shares of Gateway Community Financial Corp. common stock
outstanding  (this includes  3,105,000 shares sold in the offering and 3,795,000
shares held by the mutual holding  company parent Gateway  Community  Financial,
MHC). Gateway Community  Financial Corp. reported earnings for 2006 of $379,000.
That is the historical net income amount.  On a pro forma fully converted basis,
the estimated  earnings are $977,000 at the maximum of the offering range.  "Pro
forma fully  converted"  means we assume that all 6,900,000  shares were sold in
the offering,  so that the company is fully  converted  without a mutual holding
company  parent,  and it also  means  that we add to the  historical  net income
amount  ($379,000) an estimate of the additional  income we would have earned on
the net proceeds of the sale of 6,900,000 shares ($1.8 million) and subtract the
estimated  costs of the employee  stock  ownership plan  ($331,000),  restricted
stock plan  ($331,000) and stock option plan  ($524,000).  On a per share basis,
the pro forma fully converted earnings per share are approximately  $0.15 at the
maximum of the  offering  range.  The price per share in the offering is $10.00.
Divided by $0.15, that results in a pro forma fully converted  price-to-earnings
ratio of 66.7x at the maximum of the offering range. In other words,  the $10.00
per share price for the stock is over  sixty-six  times the  estimated pro forma
$0.15 per share earnings for the stock. See Pro Forma Data for a full discussion
of these projections.  For each peer group company, the price-to-earnings  ratio
is  calculated  using the trading  price of the  company's  stock divided by the
company's per share earnings for the last twelve months.

                                       115



         The ratio of  "price-to-book  value" measures the stock's cost relative
to the  company's  equity.  Book value per share is another way of saying equity
per  share.  The  company's  total  equity  divided  by  the  number  of  shares
outstanding is the equity per share.  The  price-to-book  value ratio represents
how much an  investor  is paying for the stock  relative to the net worth of the
company.  To  illustrate:  at the maximum of the offering  range,  there will be
6,900,000 shares of Gateway  Community  Financial Corp. common stock outstanding
(this includes  3,105,000  shares sold in the offering and 3,795,000 shares held
by the mutual holding company parent Gateway Community Financial,  MHC). Gateway
Community  Financial  Corp.  had total  equity  at  December  31,  2006 of $28.9
million.  That is the historical net worth of the company.  On a pro forma fully
converted basis, the estimated total equity at the maximum of the offering range
is $88.4 million. "Pro forma fully converted" means we assume that all 6,900,000
shares were sold in the offering, so that the company is fully converted without
a mutual holding company parent,  thus we add to the historical  equity of $28.9
million the  estimated  net  proceeds  of the sale of  6,900,000  shares  ($67.8
million) and subtract the estimated costs of purchasing  shares for the employee
stock  ownership  plan  ($5.5  million)  and the  restricted  stock  plan  ($2.8
million).  No adjustment to equity is made for the stock option plan because the
accounting  rules are  different  for  grants of options  compared  to grants of
stock. On a per share basis,  the pro forma fully converted  equity per share is
approximately  $12.81 at the maximum of the offering range.  Thus, the pro forma
fully converted  price-to-book value ratio is 78.1% because the $10.00 per share
price for the stock is 78.1% of the  estimated  pro forma  book value per share.
See Pro Forma Data for a full  discussion  of these  projections.  For each peer
group company,  the  price-to-book  value ratio is calculated  using the trading
price of the company's stock divided by the company's current equity per share.

         The  following  table  presents  the pricing  ratios for the peer group
companies on a fully-converted basis and the pro forma  fully-converted  pricing
ratios  for  Gateway   Community   Financial  Corp.  The   calculations  of  the
fully-converted pricing ratios for the peer group companies assume the pro forma
impact of selling the mutual  holding  company  shares of each of the peer group
companies at their respective trading prices as of May 25, 2007.



                                                                Price-to-earnings   Price-to-book
                                                                   multiple            value ratio
                                                                   --------            -----------
                                                                                   

Pricing ratios for peer group on a fully-converted basis:
    Average........................................................  33.6x                91.6%
    Median.........................................................  30.5x                95.3%
    High...........................................................  52.1x                98.2%
    Low............................................................  23.4x                79.8%





                                                                Price-to-earnings   Price-to-book
                                                                   multiple            value ratio
                                                                   --------            -----------
                                                                                   
Pro forma pricing ratios for Gateway Community
Financial Corp. on a fully-converted basis:
    Minimum......................................................    58.8x                70.1%
    Midpoint.......................................................  62.5x                74.5%
    Maximum.....................................................     66.7x                78.1%
    Maximum, as adjusted......................................       66.7x                81.5%


                                      116



         The estimated pro forma market values for mutual holding  company stock
offerings as well as full  conversion  stock  offerings  are  generally set at a
level that results in the  company's  pro forma  price-to-book  ratio being less
than the price-to-book  ratio of the peer group. The converting  company's value
is discounted  relative to the peer group because the company's return on equity
(which is a measure  of how much the  company  earns  relative  to its amount of
capital)  following the offering is generally expected to be lower than the peer
group's return on equity until the company is able to profitably  deploy the new
capital from the offering.  Mutual holding company  offerings  during 2006 had a
median  pro  forma   price-to-   book  ratio  that  was  43.6%  lower  than  the
price-to-book  ratio for the thrift  industry  during that time. The practice of
setting the  estimated pro forma market value to reflect the  uncertainty  about
the company's  ability to  profitably  deploy its new capital is called the "new
issue  discount."  Feldman  Financial  Advisors  determined  on the basis of the
after-market   performance   of  recent  mutual   holding   company   offerings,
particularly  offerings  by  companies  that  operate in the same market area as
Gloucester  County Federal  Savings Bank,  that the pro forma  estimated  market
value of Gateway Community  Financial Corp. should reflect a smaller than normal
new  issue  discount.  Thus,  Gateway  Community  Financial  Corp.'s  pro  forma
estimated  market value was adjusted  upward so that at the maximum of the range
Gateway Community  Financial Corp.'s pro forma  price-to-book  ratio of 78.1% is
only 15% lower than the average price-to-book ratio for the peer group of 91.6%.

         Gateway  Community  Financial  Corp.'s pro forma estimated market value
was adjusted downward slightly because of the lower  profitability of Gloucester
County Federal Savings Bank versus the comparative group. Its lower than average
earnings are reflected in its high  price-to-earnings  ratios and are the reason
that at the maximum of the range Gateway  Community  Financial Corp.'s pro forma
price-to-earnings   ratio   of   66.7x   is  96%   higher   than   the   average
price-to-earnings ratio for the peer group of 33.6x.


                                       117



Plan of Distribution and Marketing Arrangements

         We have  engaged  Sandler  O'Neill & Partners,  L.P.,  a  broker-dealer
registered with the National  Association of Securities  Dealers, as a financial
and marketing  advisor in connection  with the offering of our common stock.  In
its role as financial and marketing  advisor,  Sandler O'Neill will assist us in
the offering as follows:

o         consulting as to the securities  marketing  implications of any aspect
          of the plan of stock issuance;

o         reviewing  with our Board of  Directors  the  financial  impact of the
          offering  based  upon the  independent  appraiser's  appraisal  of the
          common stock;

o         reviewing  all offering  documents,  including the  prospectus,  stock
          order forms and related offering materials (we are responsible for the
          preparation and filing of such documents);

o         assisting in the design and implementation of a marketing strategy for
          the offering;

o         assisting us in scheduling  and preparing for meetings with  potential
          investors and broker-dealers; and

o         providing  such other general  advice and assistance we may request to
          promote the successful completion of the offering.

         For these  services,  Sandler O'Neill will receive a fee of 1.0% of the
aggregate  dollar  amount  of the  common  stock  sold in the  subscription  and
community offerings if the stock issuance is consummated, excluding in each case
shares  purchased by the Gloucester  County Federal  Savings Bank Employee Stock
Ownership Plan and shares purchased by our directors, officers and employees and
their immediate families.  We have made an advance payment of $25,000 to Sandler
O'Neill for expenses. Any unused portion of this advance will be refunded if the
offering is not consummated.

         The plan of stock issuance  provides that, if necessary,  all shares of
common stock not purchased in the subscription  offering and community  offering
may be offered for sale to the general public in a syndicated community offering
to be managed by Sandler O'Neill.  In such capacity,  Sandler O'Neill may form a
syndicate of other  broker-dealers.  Neither  Sandler O'Neill nor any registered
broker-dealer  will have any  obligation  to take or purchase  any shares of the
common stock in the syndicated community offering;  however, Sandler O'Neill has
agreed to use its best efforts in the sale of shares in any syndicated community
offering.  If there is a syndicated  community  offering,  Sandler  O'Neill will
receive a management  fee of 1.0% of the  aggregate  dollar amount of the common
stock sold in the  syndicated  community  offering.  The total  fees  payable to
Sandler  O'Neill and other  National  Association  of Securities  Dealers member
firms  in the  syndicated  community  offering  shall  not  exceed  6.5%  of the
aggregate  dollar  amount of the common stock sold in the  syndicated  community
offering.

         We also will reimburse Sandler O'Neill for its reasonable out-of-pocket
expenses  (including  legal fees and  expenses)  associated  with its  marketing
effort, up to a maximum of $60,000.  If the plan of stock issuance is terminated
or if Sandler  O'Neill  terminates its agreement with us in accordance  with the
provisions of the agreement,  Sandler O'Neill will only receive reimbursement of
its reasonable out-of-pocket expenses. We will indemnify Sandler O'Neill against
liabilities  and expenses  (including  legal fees)  incurred in connection  with
certain claims or litigation  arising out of or based upon untrue  statements or
omissions

                                       118



contained in the offering material for the common stock,  including  liabilities
under the Securities Act of 1933.

         We have also engaged Sandler  O'Neill to act as our records  management
agent in connection with the offering.  In its role as records management agent,
Sandler O'Neill will assist us in the offering as follows:  (1) consolidation of
accounts and development of a central file; (2) preparation of order forms;  (3)
organization  and  supervision  of  the  stock  information   center;   and  (4)
subscription services. For these services, Sandler O'Neill will receive a fee of
$24,000 and reimbursement  for its reasonable  out-of-pocket  expenses,  up to a
maximum of $26,000. We have made an advance payment of $5,000 to Sandler O'Neill
for these services.

         Sandler  O'Neill has not prepared any report or opinion  constituting a
recommendation or advice to us or to persons who subscribe for our common stock,
nor has it prepared an opinion as to the fairness to us of the purchase price or
the terms of the common stock  offered for sale.  Sandler  O'Neill  expresses no
opinion as to the prices at which the common stock, once issued, may trade.

         Our   directors  and  executive   officers  may   participate   in  the
solicitation  of offers to purchase  common stock.  Other trained  employees may
participate in the offering in ministerial  capacities,  providing clerical work
in effecting a sales transaction or answering questions of a ministerial nature.
Other questions of prospective purchasers will be directed to executive officers
or registered  representatives of Sandler O'Neill. We will rely on Rule 3a4-1 of
the  Securities  Exchange Act of 1934 so as to permit  officers,  directors  and
employees to participate in the sale of our common stock.  No officer,  director
or employee will be compensated for his or her  participation  by the payment of
commissions  or other  remuneration  based either  directly or indirectly on the
transactions in the common stock.

Restrictions on Transferability by Directors and Executive Officers

         Shares of the common  stock  purchased  by our  directors  or executive
officers  cannot be sold for a period of one year  following  completion  of the
offering,  except  for a  disposition  of shares  after  death.  To ensure  this
restriction  is  upheld,  shares of the common  stock  issued to  directors  and
executive  officers  will  bear a legend  restricting  their  sale.  Appropriate
instructions  will be issued to the transfer  agent with  respect to  applicable
restrictions  on transfer  of such stock.  Any shares  issued to  directors  and
executive officers as a stock dividend, stock split or otherwise with respect to
restricted stock will be subject to the same restriction.

         For a period of three years  following the offering,  our directors and
executive  officers and their  associates may not, without the prior approval of
the Office of Thrift Supervision, purchase our common stock except from a broker
or dealer registered with the SEC. This prohibition does not apply to negotiated
transactions including more than 1% of our common stock or purchases made by tax
qualified  or  non-tax  qualified  employee  stock  benefit  plans  which may be
attributable to individual directors or executive officers.

         We  have  filed  with  the   Securities   and  Exchange   Commission  a
registration  statement under the Securities Act of 1933 for the registration of
the common stock to be issued in the offering.  This registration does not cover
the resale of the shares.  Shares of common  stock  purchased by persons who are
not affiliates of us may be resold without registration.  Shares purchased by an
affiliate of us will have resale  restrictions  under Rule 144 of the Securities
Act. If we meet the current public  information  requirements  of Rule 144, each
affiliate of ours who complies with the other conditions of Rule 144,  including
those that require the  affiliate's  sale to be aggregated with those of certain
other persons, would be able to sell in the public market, without registration,
a number of shares not to exceed, in any three-month period, the greater of

                                       119



1% of our  outstanding  shares or the  average  weekly  volume of trading in the
shares during the preceding four calendar weeks.  We may make future  provisions
to  permit  affiliates  to have  their  shares  registered  for sale  under  the
Securities Act under certain circumstances.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Offering

         Before the  completion  of the  offering,  no depositor may transfer or
enter into an agreement or understanding to transfer any subscription  rights or
the legal or beneficial  ownership of the shares of common stock to be purchased
in the offering. Depositors who submit an order form will be required to certify
that their purchase of common stock is solely for their own account and there is
no agreement or understanding regarding the sale or transfer of their shares. We
intend to pursue any and all legal and equitable  remedies after we become aware
of any  agreement  or  understanding,  and will not honor  orders we  reasonably
believe to involve an agreement or understanding  regarding the sale or transfer
of shares.

Effects of the Stock Offering

         General.  The stock  offering  will not have any  effect on  Gloucester
County  Federal  Savings  Bank's  present  business of  accepting  deposits  and
investing its funds in loans and other  investments  permitted by law. The stock
offering  will not result in any change in the  existing  services  provided  to
depositors and borrowers, or in existing offices,  management,  and staff. After
the stock offering,  Gloucester  County Federal Savings Bank will continue to be
subject to  regulation,  supervision,  and  examination  by the Office of Thrift
Supervision and the Federal Deposit Insurance Corporation.

         Deposits  and Loans.  Each  holder of a deposit  account in  Gloucester
County  Federal  Savings Bank at the time of the stock offering will continue as
an account  holder in  Gloucester  County  Federal  Savings Bank after the stock
offering,  and the stock offering will not affect the deposit balance,  interest
rate or other terms. Each deposit account will be insured by the Federal Deposit
Insurance  Corporation  to  the  same  extent  as  before  the  stock  offering.
Depositors will continue to hold their existing  certificates,  savings records,
checkbooks  and other  evidence of their  accounts.  The stock offering will not
affect the loans of any borrower from  Gloucester  County Federal  Savings Bank.
The amount,  interest rate,  maturity,  security for, and obligations under each
loan  will  remain  contractually  fixed  as they  existed  prior  to the  stock
offering.

         Voting Rights. As a stock savings bank, all voting rights of Gloucester
County  Federal  Savings Bank are held solely by its sole  stockholder,  Gateway
Community Financial Corp. All voting rights of Gateway Community Financial Corp.
are held solely by its sole stockholder,  Gateway Community Financial,  MHC. All
voting  rights  of  Gateway  Community  Financial,  MHC are held by the Board of
Directors of Gateway  Community  Financial,  MHC. After the stock offering,  the
voting  rights  of  Gateway  Community  Financial  Corp.  will  be  held  by its
stockholders.  Gateway  Community  Financial,  MHC  will own a  majority  of the
outstanding  common stock of Gateway  Community  Financial  Corp.,  and thus the
Board of Directors of Gateway  Community  Financial,  MHC, which is comprised of
the same  individuals who are directors of Gateway  Community  Financial  Corp.,
will control the affairs of Gateway  Community  Financial  Corp.,  including the
election of directors of Gateway Community Financial Corp.

         Material  Federal and State Tax  Consequences of the Offering.  We have
received an opinion from Malizia Spidi & Fisch,  PC on the material  federal tax
consequences of the stock offering to Gateway  Community  Financial  Corp.,  the
purchasers  of its common stock and the  recipients  of  subscription  rights to
purchase  such  common  stock.  The  opinion has been filed as an exhibit to the
registration statement of

                                       120



which this  prospectus  is a part and covers those  federal tax matters that are
material  to the  transaction.  Such  opinion is made in reliance  upon  various
statements,  representations  and declarations as to matters of fact made by us,
as detailed in the opinion. The opinion provides that:

         o we will  recognize  no gain or loss  upon  the  receipt  of  money in
exchange for shares of common stock; and

         o no gain or loss  will be  recognized  by  Eligible  Account  Holders,
Supplemental Eligible Account Holders or Other Eligible Account Holders upon the
distribution  to them of the  nontransferable  subscription  rights to  purchase
shares of common stock.

         The opinion in the second bullet above is predicated on representations
from Gloucester County Federal Savings Bank,  Gateway Community  Financial Corp.
and Gateway Community  Financial,  MHC that no person shall receive any payment,
whether in money or property,  in lieu of the issuance of  subscription  rights.
The opinion in the second  bullet above is also based on the  position  that the
subscription  rights to  purchase  shares of common  stock  received by Eligible
Account  Holders,  Supplemental  Eligible  Account  Holders  and Other  Eligible
Account  Holders have a fair market  value of zero.  In reaching  their  opinion
stated in the second bullet above,  Malizia Spidi & Fisch, PC has noted that the
subscription  rights  will be  granted  at no cost  to the  recipients,  will be
legally  non-transferable and of short duration, and will provide the recipients
with the right only to purchase  shares of common  stock at the same price to be
paid by members of the general public in any community offering. Malizia Spidi &
Fisch, PC believes that it is more likely than not that the fair market value of
the subscription rights to purchase common stock is zero. Malizia Spidi & Fisch,
PC has noted in its  opinion  that they are not  aware of the  Internal  Revenue
Service claiming in any similar  transaction that  subscription  rights have any
market  value.  In that there are no  judicial  opinions  or  official  Internal
Revenue  Service  positions on this issue,  however,  such  position  related to
subscription  rights  comes to a  reasoned  conclusion  instead  of an  absolute
conclusion on these issues.  Such conclusion of counsel is supported by a letter
from  Feldman  Financial   Advisors  furnished  to  us  which  states  that  the
subscription  rights  do not  have  any  value  when  they  are  distributed  or
exercised.  If the Internal  Revenue  Service  disagrees  with this valuation of
subscription  rights and determines  that such  subscription  rights have value,
income may be recognized by recipients of these rights, in certain cases whether
or not the rights are  exercised.  This  income may be capital  gain or ordinary
income,  and Gateway  Community  Financial  Corp.  could  recognize  gain on the
distribution of these rights. Based on the foregoing,  Malizia Spidi & Fisch, PC
believes that it is more likely than not that the  nontransferable  subscription
rights to purchase our common stock have no value.

         We are also  subject to New Jersey  income  taxes and have  received an
opinion from S.R.  Snodgrass,  A.C. that the stock  offering will be treated for
New Jersey state tax purposes similar to the treatment of the stock offering for
federal tax purposes.

         Unlike a private  letter ruling from the IRS, the federal and state tax
opinions  have no binding  effect or official  status,  and no assurance  can be
given that the  conclusions  reached in any of those opinions would be sustained
by a court if contested by the IRS or the New Jersey tax  authorities.  Eligible
Account  Holders,  Supplemental  Eligible  Account  Holders  and Other  Eligible
Account  Holders are encouraged to consult with their own tax advisers as to the
tax consequences in the event the subscription rights are determined to have any
market value.

                                       121



Interpretation, Amendment or Termination of the Plan of Stock Offering

         If  determined  to be necessary or desirable by the Board of Directors,
the  plan may be  amended  by a  two-thirds  vote of the  full  Board,  with the
concurrence of the Office of Thrift Supervision. To the extent permitted by law,
all interpretations by us of the plan of stock issuance will be final;  however,
such interpretations have no binding effect on the Office of Thrift Supervision.
The plan of stock issuance  provides that, if deemed necessary or desirable,  we
may substantively  amend the plan of stock issuance as a result of comments from
regulatory authorities or otherwise.

         Completion  of the  offering  requires  the sale of all  shares  of the
common stock within ninety days following approval of the plan of stock issuance
by the  Office of Thrift  Supervision,  unless an  extension  is  granted by the
Office of Thrift  Supervision.  If this condition is not satisfied,  the plan of
stock  issuance  will be terminated  and we will  continue our business.  We may
terminate the plan of stock issuance at any time.

Conditions to the Offering

         Completion of the offering is subject to several factors, including:

1.       the  receipt  of all the  required  approvals  of the  Office of Thrift
         Supervision for the issuance of common stock in the offering, and

2.       the sale of 2,295,000 shares of common stock.

         If such  conditions  are not met before we complete the  offering,  all
funds  received  will be promptly  returned  with  interest  and all  withdrawal
authorizations  will be  canceled.  The  stock  purchases  of our  officers  and
directors will be counted for purposes of meeting the minimum number of shares.

        RESTRICTIONS ON ACQUISITION OF GATEWAY COMMUNITY FINANCIAL CORP.

General

         The principal federal regulatory  restrictions which affect the ability
of any person,  firm or entity to acquire  Gateway  Community  Financial  Corp.,
Gloucester  County Federal  Savings Bank or their  respective  capital stock are
described  below.  Also  discussed are certain  provisions in Gateway  Community
Financial  Corp.'s  charter and bylaws which may be deemed to affect the ability
of a person, firm or entity to acquire Gateway Community Financial Corp.

Statutory and Regulatory Restrictions on Acquisition

         The Change in Bank Control Act provides that no person, acting directly
or  indirectly  or  through or in concert  with one or more other  persons,  may
acquire control of a savings institution unless the Office of Thrift Supervision
has been given 60 days prior written notice.  The Home Owners' Loan Act provides
that no company may acquire "control" of a savings institution without the prior
approval of the Office of Thrift  Supervision.  Any company that  acquires  such
control  becomes a savings and loan  holding  company  subject to  registration,
examination  and  regulation  by the Office of Thrift  Supervision.  Pursuant to
federal regulations,  control of a savings institution is conclusively deemed to
have been acquired by, among other things,  the  acquisition of more than 25% of
any class of voting  stock of the  institution  or the  ability to  control  the
election of a majority of the directors of an institution.  Moreover, control is
presumed to have been  acquired,  subject to rebuttal,  upon the  acquisition of
more than 10% of any class of voting stock, or

                                       122



of more than 25% of any class of stock of a savings  institution,  where certain
enumerated "control factors" are also present in the acquisition.

         The Office of Thrift Supervision may prohibit an acquisition of control
if:

o         it would result in a monopoly or substantially lessen competition;

o         the financial  condition of the acquiring  person might jeopardize the
          financial stability of the institution; or

o         the  competence,  experience  or  integrity  of the  acquiring  person
          indicates that it would not be in the interest of the depositors or of
          the public to permit the acquisition of control by such person.

         These  restrictions  do not  apply  to  the  acquisition  of a  savings
institution's capital stock by one or more tax-qualified  employee stock benefit
plans, provided that the plans do not have beneficial ownership of more than 25%
of any class of equity security of the savings institution.

         For a period of three years following completion of the stock issuance,
Office of Thrift  Supervision  regulations  generally  prohibit  any person from
acquiring or making an offer to acquire beneficial ownership of more than 10% of
the stock of Gateway  Community  Financial  Corp. or Gloucester  County  Federal
Savings Bank without Office of Thrift Supervision approval.

         Current  Office  of  Thrift  Supervision  regulations  permit  a mutual
holding company to be acquired by a mutual  institution or in a  remutualization
transaction.  However,  the  Office of Thrift  Supervision  has  issued a policy
statement  indicating  that it views  remutualization  transactions  as  raising
significant issues concerning  disparate treatment of minority  stockholders and
mutual members of the target entity and raising issues  concerning the effect on
the mutual members of the acquiring  entity.  Under certain  circumstances,  the
Office of Thrift  Supervision  intends to give these issues special scrutiny and
reject  applications  providing  for the  remutualization  of a  mutual  holding
company unless the applicant can clearly  demonstrate  that the Office of Thrift
Supervision's concerns are not warranted.

Charter and Bylaws of Gateway Community Financial Corp.

         The  following  discussion  is a summary of certain  provisions  of the
charter and bylaws of Gateway Community Financial Corp. that relate to corporate
governance. The description is necessarily general and qualified by reference to
the charter and bylaws.

         Classified  Board of  Directors.  The  Board of  Directors  of  Gateway
Community  Financial  Corp.  is required by the bylaws to be divided  into three
staggered  classes  as equal in size as is  possible,  with  one  class  elected
annually by  stockholders  for  three-year  terms.  A classified  Board promotes
continuity and stability of management of Gateway Community Financial Corp., but
makes it more difficult for  stockholders  to change a majority of the directors
because it generally  takes at least two annual  elections of directors for this
to occur.  Directors  are  elected by a  plurality  of votes  cast,  and because
Gateway  Community  Financial,  MHC will own a majority of the common stock,  it
will control the election of directors.

         Limitation  of Beneficial  Ownership and Voting.  For a period of three
years following the offering, Office of Thrift Supervision regulations generally
prohibit any person from acquiring or making an offer to

                                       123



acquire beneficial ownership of more than 10% of the then-outstanding  shares of
Gateway  Community  Financial  Corp.  common  stock  without  Office  of  Thrift
Supervision prior approval.

         Additionally,  our charter  includes a provision that limits the voting
rights  of a single  stockholder  to no more  than  10% of the  then-outstanding
shares, including shares held by Gateway Community Financial,  MHC, for a period
of five years from the date this stock offering is completed.

         Authorized but Unissued  Shares of Capital  Stock.  Following the stock
offering,  Gateway  Community  Financial Corp. will have authorized but unissued
shares of preferred  stock and common stock.  See  Description of Capital Stock.
Although  these  shares  could be used by the  Board  of  Directors  of  Gateway
Community  Financial Corp. to make it more difficult or to discourage an attempt
to obtain control of Gateway Community Financial Corp. through a merger,  tender
offer,  proxy contest or otherwise,  it is unlikely that we would use or need to
use shares for these purposes because Gateway Community Financial,  MHC will own
a majority of the common stock.

         Special Meetings of Stockholders.  Gateway Community  Financial Corp.'s
bylaws provide that special  meetings of stockholders  may be called only by the
chairman of the Board,  the president,  or a majority of the Board of Directors,
or upon the written  request of the holders of not less than one-tenth of all of
the outstanding stock of Gateway Community Financial Corp.

         How  Shares are  Voted.  Gateway  Community  Financial  Corp.'s  bylaws
provide  that  there  will not be  cumulative  voting  by  stockholders  for the
election of Gateway Community Financial Corp.'s directors.  No cumulative voting
rights means that Gateway Community Financial,  MHC, as the holder of a majority
of the shares eligible to be voted at a meeting of  stockholders,  may elect all
directors of Gateway  Community  Financial  Corp. to be elected at that meeting.
This could prevent  minority  stockholder  representation  on Gateway  Community
Financial Corp.'s Board of Directors.

         Procedures for Stockholder  Nominations.  Gateway  Community  Financial
Corp.'s bylaws provide that any stockholder wanting to make a nomination for the
election  of  directors  or  a  proposal  for  new  business  at  a  meeting  of
stockholders  must send written  notice to the  Secretary  of Gateway  Community
Financial  Corp. at least five days before the date of the annual  meeting.  The
bylaws further  provide that if a stockholder  wanting to make a nomination or a
proposal  for new  business  does not  follow  the  prescribed  procedures,  the
proposal will not be considered until an adjourned,  special,  or annual meeting
of the  stockholders  taking  place thirty days or more  thereafter.  Management
believes that it is in the best interests of Gateway  Community  Financial Corp.
and its  stockholders  to provide  enough  time for  management  to  disclose to
stockholders  information  about a dissident slate of nominations for directors.
This advance notice requirement may also give management time to solicit its own
proxies in an attempt to defeat any dissident slate of nominations if management
thinks it is in the best interest of stockholders generally. Similarly, adequate
advance notice of stockholder  proposals will give management time to study such
proposals and to determine  whether to recommend to the  stockholders  that such
proposals be adopted.

         Indemnification. Gateway Community Financial Corp.'s bylaws provide for
indemnification  of its officers,  directors and employees to the fullest extent
authorized by the regulations of the Office of Thrift Supervision.

                                       124



                          DESCRIPTION OF CAPITAL STOCK

General

         Gateway  Community  Financial  Corp. is authorized to issue  25,000,000
shares of common stock, par value $0.10 per share and 5,000,000 shares of serial
preferred  stock, no par value.  Upon completion of the stock offering,  we will
have  between  2,295,000  shares of common  stock at the minimum  and  3,105,000
shares  of  common  stock  at the  maximum  of the  offering  range  outstanding
(3,570,750 shares at the adjusted  maximum),  including shares that will be held
by Gateway Community  Financial,  MHC. Upon payment of the purchase price shares
of common stock issued in the offering  will be fully paid and non-  assessable.
Each share of common  stock will have the same  relative  rights as, and will be
identical in all respects  with,  each other share of common  stock.  The common
stock  will  represent  non-withdrawable  capital,  will  not be an  account  of
insurable  type  and  will  not be  insured  by the  Federal  Deposit  Insurance
Corporation  or any  other  governmental  agency.  The Board of  Directors  can,
without stockholder approval,  issue additional shares of common stock, although
Gateway  Community  Financial,  MHC, so long as it is in  existence,  must own a
majority of Gateway  Community  Financial Corp.'s  outstanding  shares of common
stock.

Common Stock

         Distributions.  Gateway Community Financial Corp. can pay dividends if,
as and when  declared  by its Board of  Directors,  subject to  compliance  with
limitations  which are imposed by law. See Our Policy Regarding  Dividends.  The
holders of common stock of Gateway Community Financial Corp. will be entitled to
receive and share  equally in such  dividends as may be declared by the Board of
Directors of Gateway  Community  Financial Corp. out of funds legally  available
therefor.  If Gateway  Community  Financial Corp.  issues  preferred  stock, the
holders  thereof may have a priority  over the holders of the common  stock with
respect to dividends.

         Voting  Rights.  The  holders of common  stock will  possess  exclusive
voting  rights in  Gateway  Community  Financial  Corp.  The holder of shares of
common  stock will be  entitled  to one vote for each share held on all  matters
subject to stockholder vote and will not have any right to cumulate votes in the
election of directors.

         Liquidation  Rights. In the event of any liquidation,  dissolution,  or
winding-up of Gateway Community Financial Corp., the holders of the common stock
generally  would  be  entitled  to  receive,  after  payment  of all  debts  and
liabilities  of  Gateway  Community  Financial  Corp.  (including  all debts and
liabilities of Gloucester  County Federal  Savings Bank),  all assets of Gateway
Community  Financial  Corp.  available for  distribution.  If preferred stock is
issued,  the holders  thereof may have a priority over the holders of the common
stock in the event of liquidation or dissolution.

         Preemptive Rights; Redemption.  Because the holders of the common stock
do not have any preemptive  rights with respect to any shares Gateway  Community
Financial  Corp.  may issue,  the Board of Directors  may sell shares of capital
stock of Gateway Community Financial Corp. without first offering such shares to
existing  stockholders.  The common stock will not be subject to any  redemption
provisions.

Preferred Stock

         We are authorized to issue up to 5,000,000  shares of serial  preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special rights of preferred stock and the qualifications,

                                       125



limitations  and  restrictions  of those  shares as the Board of  Directors  may
determine  in its  discretion.  Preferred  stock  may be  issued  in  distinctly
designated  series,  may be convertible  into common stock and may rank prior to
the common stock as to dividends rights,  liquidation preferences,  or both, and
may have full or limited  voting rights.  The issuance of preferred  stock could
adversely affect the voting and other rights of holders of common stock.

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.

                          TRANSFER AGENT AND REGISTRAR

         The  transfer  agent and  registrar  for  Gateway  Community  Financial
Corp.'s  common stock will be  Registrar  and Transfer  Company,  Cranford,  New
Jersey.

                             LEGAL AND TAX OPINIONS

         The  legality  of the  issuance of the common  stock being  offered and
certain  matters  relating to the stock  offering and federal  taxation  will be
passed  upon for us by  Malizia  Spidi & Fisch,  PC,  Washington,  D.C.  Matters
relating to state taxation will be passed upon for us by S.R.  Snodgrass,  A.C.,
Wexford,  Pennsylvania.  Certain  legal  matters will be passed upon for Sandler
O'Neill & Partners, L.P. by Muldoon Murphy & Aguggia LLP, Washington, D.C.

                                     EXPERTS

         The consolidated  financial  statements of Gateway Community  Financial
Corp.  at December 31, 2006 and 2005 and for each of the years in the three year
period ended December 31, 2006 have been included in this prospectus in reliance
upon the report of S.R. Snodgrass, A.C., appearing elsewhere in this prospectus,
and upon the authority of said firm as experts in accounting and auditing.

         Feldman  Financial  Advisors,  Inc. has consented to the publication in
this document of a summary of its letter to Gateway  Community  Financial  Corp.
setting  forth its  conclusion as to the estimated pro forma market value of the
common stock and has also consented to the use of its name and  statements  with
respect to it appearing in this document.

                                       126



                            REGISTRATION REQUIREMENTS

         Prior to completion of the offering,  we will register our common stock
with the SEC pursuant to Section 12(g) of the  Securities  Exchange Act of 1934,
as amended. We will be subject to the information,  proxy solicitation,  insider
trading   restrictions,   tender  offer  rules,  periodic  reporting  and  other
requirements  of the SEC under the Securities  Exchange Act of 1934. We will not
deregister  the common  stock under the  Securities  Exchange  Act of 1934 for a
period of at least three years following the stock offering.

                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We have filed with the SEC a  registration  statement on Form S-1 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  The statements  contained in this document as to the contents of any
contract  or other  document  filed  as an  exhibit  to the  Form  S-1  are,  of
necessity,  brief descriptions.  The registration  statement and exhibits can be
examined without charge at the public reference facilities of the SEC located at
100 F Street, N.E., Washington, D.C. You may obtain information on the operation
of the Public Reference Room by calling 1-800-SEC-0330. The SEC also maintains a
web site that  contains  reports,  proxy and  information  statements  and other
information regarding registrants,  including Gateway Community Financial Corp.,
that  file  electronically  with  the  SEC.  The  address  for  this web site is
http://www.sec.gov.

         We have filed an  application  for approval of the stock  issuance with
the Office of Thrift  Supervision.  This  prospectus  omits certain  information
contained in that  application.  That information can be examined without charge
at the public reference  facilities of the Office of Thrift Supervision  located
at 1700 G Street, N.W., Washington, D.C. 20552.

         A copy of our charter and bylaws, filed as exhibits to the registration
statement as well as those of Gloucester County Federal Savings Bank and Gateway
Community  Financial,  MHC, are available  without charge from Gateway Community
Financial Corp.  Copies of the plan of stock issuance are also available without
charge.

                                       127



                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS






Report of Independent Registered Public Accounting Firm.....................F-1

Consolidated Balance Sheet
         as of December 31, 2006 and 2005 ................................. F-2

Consolidated Statement of Income
         for the Years Ended December 31, 2006, 2005 and 2004...............F-3

Consolidated Statement of Changes in Stockholders' Equity
         for the Years Ended December 31, 2006, 2005 and 2004...............F-4

Consolidated Statement of Cash Flows
         for the Years Ended December 31, 2006, 2005 and 2004.............. F-5

Notes to Consolidated Financial Statements................................. F-7



         All  schedules  are omitted as the required  information  either is not
applicable or is included in the  consolidated  financial  statements or related
notes.

                                       128


             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
             -------------------------------------------------------



Board of Directors
Gateway Community Financial Corp.

We have audited the consolidated  balance sheet of Gateway  Community  Financial
Corp.  and  subsidiary  as of  December  31,  2006  and  2005,  and the  related
consolidated  statements of income,  changes in stockholders'  equity,  and cash
flows for each of the three years in the period ended  December 31, 2006.  These
consolidated  financial  statements  are  the  responsibility  of the  Company's
management.  Our  responsibility  is to express  an  opinion on these  financial
statements based on our audits.

We conducted our audits in accordance  with the standards of the Public  Company
Accounting Oversight Board (United States). Those standards require that we plan
and perform the audit to obtain reasonable assurance about whether the financial
statements are free of material misstatement.  An audit includes examining, on a
test basis,  evidence  supporting  the amounts and  disclosures in the financial
statements.  An audit also includes assessing the accounting principles used and
significant  estimates  made by  management  as well as  evaluating  the overall
financial  statement  presentation.   We  believe  that  our  audits  provide  a
reasonable basis for our opinion.

In our opinion, the consolidated  financial statements referred to above present
fairly, in all material  respects,  the financial  position of Gateway Community
Financial Corp. and subsidiary as of December 31, 2006 and 2005, and the results
of their  operations  and their  cash  flows for each of the three  years in the
period ended  December 31, 2006,  in  conformity  with U.S.  generally  accepted
accounting principles.



/s/S.R. Sndograss, A.C.

Wexford, PA
March 20, 2007

                                      F-1



                        GATEWAY COMMUNITY FINANCIAL CORP.
                           CONSOLIDATED BALANCE SHEET




                                                                         March 31,              December 31,
                                                                           2007             2006             2005
                                                                      -------------   -------------    -------------
                                                                         (Unaudited)
                                                                                            
ASSETS
       Cash and due from banks                                        $   8,447,634   $   9,792,977    $   7,094,534
       Interest-bearing deposits in other banks                             578,653         825,203        1,636,118
       Federal funds sold                                                         -               -        5,300,000
                                                                      -------------   -------------    -------------
          Cash and cash equivalents                                       9,026,287      10,618,180       14,030,652

       Investment securities available for sale                          13,244,385      14,151,943        1,729,053
       Investment securities held to maturity
          (fair value $53,605,953, $38,404,079, and $38,955,768)         53,823,006      38,645,234       39,586,162
       Mortgage-backed securities available for sale                        179,861         200,059          324,314
       Mortgage-backed securities held to maturity
          (fair value $63,268,159, $58,002,971, and $52,771,675)         64,016,994      58,984,533       53,708,105
       Loans receivable                                                 212,858,113     212,305,275      183,951,358
       Less allowance for loan losses                                     1,822,637       1,813,469        3,035,676
                                                                      -------------   -------------    -------------
          Net loans                                                     211,035,476     210,491,806      180,915,682
       Accrued interest receivable                                        1,887,134       1,733,571        1,106,854
       Real estate owned                                                    532,431         287,592          287,592
       Premises and equipment                                             6,465,734       6,468,933        6,549,886
       Federal Home Loan Bank stock                                       1,328,600         581,600          355,000
       Bank-owned life insurance                                          7,532,530       7,462,020        7,205,131
       Other assets                                                       3,008,146       2,238,354        2,212,379
                                                                      -------------   -------------    -------------

           TOTAL ASSETS                                               $ 372,080,584   $ 351,863,825    $ 308,010,810
                                                                      =============   =============    =============

LIABILITIES
       Deposits                                                       $ 319,997,667   $ 315,962,427    $ 277,544,217
       Short-term borrowings                                             21,000,000       4,400,000
       Advances by borrowers for taxes and insurance                        592,593         514,511          474,957
       Accrued interest payable and other liabilities                     1,742,135       2,083,690        1,445,686
                                                                      -------------   -------------    -------------

           TOTAL LIABILITIES                                            343,332,395     322,960,628      279,464,860
                                                                      -------------   -------------    -------------

       Commitments and Contingencies (Note 14)                                    -               -                -

STOCKHOLDERS' EQUITY
       Preferred stock, par value $.10; 5,000,000 shares authorized
         no shares issued and outstanding                                         -               -                -
       Common stock, par value $.10; 25,000,000 shares authorized;
         10,000 shares issued and outstanding                                 1,000           1,000            1,000
       Additional paid-in capital                                           249,000         249,000          249,000
       Retained earnings                                                 28,486,093      28,685,843       28,306,369
       Accumulated other comprehensive income (loss)                         12,096         (32,646)         (10,419)
                                                                      -------------   -------------    -------------

           TOTAL STOCKHOLDERS' EQUITY                                    28,748,189      28,903,197       28,545,950
                                                                      -------------   -------------    -------------

           TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY                 $ 372,080,584   $ 351,863,825    $ 308,010,810
                                                                      =============   =============    =============


See accompanying notes to the consolidated financial statements.

                                      F-2



                                               GATEWAY COMMUNITY FINANCIAL CORP.
                                               CONSOLIDATED STATEMENT OF INCOME



                                                    Three Months Ended March 31,            Year Ended December 31,
                                                       2007            2006            2006             2005           2004
                                                    ----------      ----------      -----------      -----------   ----------
                                                             (Unaudited)
                                                                                                  
INTEREST AND DIVIDEND INCOME
       Loans receivable                              3,064,170      $2,607,677      $11,474,291      $ 9,940,497  $ 9,800,017
       Interest-bearing deposits in other banks          7,796          30,754           97,856          196,997      142,910
         and federal funds sold
       Investment securities
           Taxable                                     753,141         396,347        2,149,634        1,621,073    1,837,680
           Exempt from federal income tax               66,984          12,347          135,502           38,799       24,388
       Mortgage-backed securities                      729,155         597,451        2,416,192        2,423,423    2,108,277
                                                    ----------      ----------      -----------      -----------   ----------
           Total interest and dividend income        4,621,246       3,644,576       16,273,475       14,220,789   13,913,272
                                                    ----------      ----------      -----------      -----------   ----------

INTEREST EXPENSE
       Deposits                                      2,829,976       1,760,427        8,688,512        5,863,428    5,203,667
       Short-term borrowings                           127,797          25,924          688,692            7,937            -
                                                    ----------      ----------      -----------      -----------   ----------
            Total interest expense                   2,957,773       1,786,351        9,377,204        5,871,365    5,203,667
                                                    ----------      ----------      -----------      -----------   ----------

NET INTEREST INCOME                                 1,663,473        1,858,225        6,896,271        8,349,424    8,709,605
       Recovery of loan losses                              -        (199,640)        (348,444)        (916,695)     (12,766)
                                                   ----------      ----------      -----------      -----------   ----------

NET INTEREST INCOME AFTER
       RECOVERY OF LOAN LOSSES                      1,663,473       2,057,865        7,244,715        9,266,119    8,722,371
                                                  -----------     -----------     ------------     ------------  -----------

NONINTEREST INCOME
       Service charges and other fees                  98,955         109,673          445,954          375,439      390,570
       Investment securities gains (losses), net            -               -         (30,145)                -       22,788
       Earnings on bank-owned life insurance           70,510          61,594          256,889          245,689      211,060
       Other                                           20,978          30,480          182,953          262,031      251,155
                                                   ----------      ----------      -----------      -----------   ----------
           Total noninterest income                   190,443         201,747          855,651          883,159      875,573
                                                   ----------      ----------      -----------      -----------   ----------

NONINTEREST EXPENSE
       Compensation and employee benefits           1,237,980       1,149,738        4,427,176        4,336,167    4,265,410
       Occupancy and equipment                        351,871         270,771        1,247,148        1,292,666    1,253,504
       Data processing                                171,362         150,615          608,416          586,478      560,825
       Federal insurance premiums                       8,951           8,833           35,228           80,828      121,071
       Professional fees                               77,758          71,109          235,151          238,834      321,988
       Other                                          330,744         269,856        1,077,773        1,099,110    1,166,343
                                                   ----------      ----------      -----------      -----------   ----------
           Total noninterest expense                2,178,666       1,920,924        7,630,892        7,634,083    7,689,141
                                                   ----------      ----------      -----------      -----------   ----------

       Income (loss) before income tax expense       (324,750)        338,688          469,474        2,515,195    1,908,803

       Income tax expense (benefit)                  (125,000)        116,617           90,000          892,597      258,570
                                                   ----------      ----------      -----------      -----------   ----------

NET INCOME (LOSS)                                  $ (199,750)     $  222,071      $   379,474      $ 1,622,598   $1,650,233
                                                   ==========      ==========      ===========      ===========   ==========



See accompanying notes to the consolidated financial statements.

                                      F-3



                                   GATEWAY COMMUNITY FINANCIAL CORP.
                       CONSOLIDATED STATEMENT OF CHANGES IN STOCKHOLDERS' EQUITY


                                                                                     Accumulated
                                                      Additional                        Other         Total
                                          Common      Paid-in         Retained       Comprehensive  Stockholders'    Comprehensive
                                          Stock       Capital         Earnings       Income (Loss)    Equity         Income (Loss)
                                          ------      --------      -----------       --------      -----------       ------------

                                                                                                 
  Balance, December 31, 2003              $1,000      $249,000      $25,033,538       $ 48,018      $25,331,556

  Net income                                                          1,650,233                       1,650,233       $1,650,233
  Other comprehensive loss:
    Unrealized loss on available-
       for-sale securities, net of
       reclassification adjustment,
       net of tax benefit of $24,427                                                   (47,418)         (47,418)         (47,418)
                                                                                                                      ----------
  Comprehensive income                                                                                                $1,602,815
                                          ------      --------      -----------       --------      -----------       ==========

  Balance, December 31, 2004               1,000       249,000       26,683,771            600       26,934,371

  Net income                                                          1,622,598                       1,622,598       $1,622,598
  Other comprehensive loss:
    Unrealized loss on available-
       for-sale securities, net of
       reclassification adjustment,
       net of tax benefit of $5,676                                                    (11,019)         (11,019)         (11,019)
                                                                                                                      ----------
  Comprehensive income                                                                                                $1,611,579
                                          ------      --------      -----------       --------      -----------       ==========

  Balance, December 31, 2005               1,000       249,000       28,306,369        (10,419)       8,545,950

  Net income                                                            379,474                         379,474       $  379,474
  Other comprehensive loss:
    Unrealized loss on available-
       for-sale securities, net of
       reclassification adjustment,
       net of tax benefit of $11,450                                                   (22,227)         (22,227)         (22,227)
                                                                                                                      ----------
  Comprehensive income                                                                                                $  357,247
                                          ------      --------      -----------       --------      -----------       ==========

  Balance, December 31, 2006              $1,000      $249,000      $28,685,843       $(32,646)     $28,903,197
                                          ======      ========      ===========       ========      ===========

  Balance, December 31, 2005              $1,000      $249,000      $28,306,369       $(10,419)     $28,545,950

  Net income (unaudited)                                                222,071                         222,071       $  222,071
  Other comprehensive loss:
    Unrealized loss on available-
       for-sale securities,
       net of tax benefit of $19,138                                                   (37,150)         (37,150)         (37,150)
                                                                                                                      ----------
  Comprehensive income (unaudited)                                                                                    $  184,921
                                          ------      --------      -----------       --------      -----------       ==========

 Balance, March 31, 2006 (unaudited)      $1,000      $249,000      $28,528,440       $(47,569)     $28,730,871
                                          ======      ========      ===========       ========      ===========

 Balance, December 31, 2006               $1,000      $249,000      $28,685,843       $(32,646)     $28,903,197

 Net loss (unaudited)                                                  (199,750)                       (199,750)      $ (199,750)
 Other comprehensive loss:
   Unrealized gain on available-
      for-sale securities,
      net of taxes of $23,049                                                           44,742           44,742           44,742
                                          ------      --------      -----------       --------      -----------       ----------
 Comprehensive loss (unaudited)                                                                                       $ (155,008)
                                                                                                                      ==========
 Balance, March 31, 2007 (unaudited)      $1,000      $249,000      $28,486,093       $ 12,096      $28,748,189
                                          ======      ========      ===========       ========      ===========




                                                          Three Months Ended March 31,               Year Ended December 31,
                                                                2007          2006           2006            2005            2004
                                                              -------       --------       --------        --------        --------
                                                            (Unaudited)
                                                                                                           
Components of other comprehensive income (loss):
    Changes in net unrealized gain (loss) on
      investment securities available for sale                $44,742       $(37,150)      $(42,123)       $(11,019)       $(32,378)
      Realized losses (gains) included in net income,
      net of tax (expense) benefit of $0, $0, $10,249,
      $0, and $(7,748)                                              -              -         19,896               -         (15,040)
                                                              -------       --------       --------        --------        --------

Total                                                         $44,742       $(37,150)      $(22,227)       $(11,019)       $(47,418)
                                                              =======       ========       ========        ========        ========


See accompanying notes to the consolidated financial statements.

                                      F-4



                                             GATEWAY COMMUNITY FINANCIAL CORP.
                                           CONSOLIDATED STATEMENT OF CASH FLOWS


                                                       Three Months Ended March 31,             Year Ended December 31,
                                                          2007            2006            2006            2005            2004
                                                       ------------    ------------    ------------    ------------    ------------
                                                               (Unaudited)
                                                                                                      
OPERATING ACTIVITIES
   Net income (loss)                                  $   (199,750)   $    222,071    $    379,474    $  1,622,598    $  1,650,233
   Adjustments to reconcile net income (loss) to
     net cash provided by (used for)
     operating activities:
       Depreciation                                        113,285         119,679         457,255         508,915         502,102
       Provision (recovery) of loan losses                     426        (199,640)       (348,444)       (916,695)        (12,766)
       Amortization of discounts, premiums,
         and loan origination fees, net                     11,322          30,883          42,925         303,788          85,503
       Deferred income taxes                                61,372          60,329         329,257         341,072        (236,453)
       Earnings on bank-owned life insurance               (70,510)        (61,594)       (256,889)       (245,689)       (211,060)
       Gain on sale of premises and equipment                    -               -          (6,000)        (88,086)              -
       Gain on sale of other assets, net                         -               -         (74,994)              -               -
       Loss (gain) on sales of real estate owned                 -               -               -          10,233         (91,344)
       Investment securities (gains) losses, net                 -               -          30,145               -         (22,788)
       Decrease (increase) in accrued interest
         receivable                                       (153,563)       (209,812)       (626,717)         87,851         157,014
       Increase (decrease) in accrued interest
         payable                                          (204,609)        140,235         453,063          48,381          42,221
       Decrease (increase) in prepaid income taxes         248,478          55,622         (53,871)       (589,922)      1,294,808
       Increase (decrease) in accounts payable            (194,924)        (79,595)        151,663          34,804         (19,124)
       Decrease (increase) in investment principal
         receivable                                       (264,996)        (14,806)        (16,744)          1,323          65,067
       Other, net                                         (779,717)       (216,205)       (257,973)        363,239         312,904
                                                      ------------    ------------    ------------    ------------    ------------
          Net cash provided by (used for)
            operating activities                        (1,433,186)       (152,833)        202,150       1,481,812       3,516,317
                                                      ------------    ------------    ------------    ------------    ------------

INVESTING ACTIVITIES
   Investment securities available for sale:
       Purchases                                                 -      (5,500,000)    (13,391,659)              -        (571,271)
       Maturities and repayments                           976,697               -         992,332               -       3,168,374
   Investment securities held to maturity:
       Purchases                                       (26,559,000)     (1,976,406)    (16,602,852)     (5,604,188)    (25,430,000)
       Maturities and repayments                        11,374,000       1,000,000      13,527,685      12,603,000      24,451,993
       Proceeds from sales                                       -               -       3,969,812               -               -
   Mortgage-backed securities available for sale:
       Maturities and repayments                            20,116          33,935         123,083         188,325         198,147
   Mortgage-backed securities held to maturity:
       Purchases                                        (9,155,134)     (3,513,860)    (18,482,000)    (15,121,550)    (39,634,113)
       Maturities and repayments                         4,113,927       3,015,664      13,104,583      21,881,669      19,008,580
   Net increase in loans receivable                       (785,549)     (2,432,773)    (15,517,336)     (5,542,077)     (4,431,856)
   Purchase of loans                                             -      (3,921,386)    (13,741,460)     (7,100,406)              -
   Purchase of premises and equipment                     (110,086)        (54,102)       (383,302)       (452,670)       (234,674)
   Proceeds from sale of premises and equipment                  -               -          13,000         184,478               -
   Purchase of Federal Home Loan Bank stock              1,570,500         567,000      (4,897,600)       (304,100)       (210,500)
   Redemption of Federal Home Loan Bank stock           (2,317,500)       (877,500)      4,671,000       1,227,700               -
   Proceeds from sales of real estate owned                      -               -         142,328         163,011         606,137
                                                      ------------    ------------    ------------    ------------    ------------
          Net cash provided by (used for)
            investing activities                       (20,872,029)    (13,659,428)    (46,472,386)      2,123,192     (23,079,183)
                                                      ------------    ------------    ------------    ------------    ------------

FINANCING ACTIVITIES
   Net increase (decrease) in deposits                   4,035,240        (351,212)     38,418,210      (9,310,154)     19,776,004
   Net increase in short-term borrowings                16,600,000       6,900,000       4,400,000               -               -
   Net increase (decrease) in advances by
     borrowers for taxes and insurance                      78,082          59,888          39,554         (24,379)         99,308
                                                      ------------    ------------    ------------    ------------    ------------
          Net cash provided by (used for)
            financing activities                        20,713,322       6,608,676      42,857,764      (9,334,533)     19,875,312
                                                      ------------    ------------    ------------    ------------    ------------

          Increase (decrease) in cash and
            cash equivalents                            (1,591,893)     (7,203,585)     (3,412,472)     (5,729,529)        312,446

CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR          10,618,180      14,030,652      14,030,652      19,760,181      19,447,735
                                                      ------------    ------------    ------------    ------------    ------------

CASH AND CASH EQUIVALENTS AT END OF PERIOD            $  9,026,287    $  6,827,067    $ 10,618,180    $ 14,030,652    $ 19,760,181
                                                      ============    ============    ============    ============    ============


See accompanying notes to the consolidated financial statements.

                                      F-5



                GATEWAY COMMUNITY FINANCIAL CORP. AND SUBSIDIARY
                 NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

          (All information relating to March 31, 2007 and 2006, and the
                 three-month periods then ended are unaudited)


1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

     A summary of significant  accounting and reporting  policies applied in the
     presentation of the accompanying consolidated financial statements follows:

     Nature of Operations and Basis of Presentation
     ----------------------------------------------

     Gateway Community  Financial Corp. (the "Company"),  a federally  chartered
     corporation whose principal activity is the ownership and management of its
     wholly  owned  subsidiary,  Gloucester  County  Federal  Savings  Bank (the
     "Bank"). The Bank generates commercial, residential, and consumer loans and
     receives deposits from customers  located  primarily in Gloucester  County,
     New Jersey,  and surrounding  areas. The Bank operates under a federal bank
     charter and provides  full banking  services.  The Company and the Bank are
     subject to regulations by the Office of Thrift Supervision.

     The consolidated  financial  statements of the Company include the accounts
     of  the  Bank.  All  intercompany  transactions  have  been  eliminated  in
     consolidation.

     The  accounting  principles  followed  by the  Company  and the  methods of
     applying these principles  conform to U.S.  generally  accepted  accounting
     principles  and  to  general  practice  within  the  banking  industry.  In
     preparing the consolidated financial statements,  management is required to
     make estimates and assumptions  that affect the reported  amounts of assets
     and  liabilities  as of the  balance  sheet date and related  revenues  and
     expenses for the period.  Actual  results could differ  significantly  from
     those estimates.

     Investment and Mortgage-Backed Securities
     -----------------------------------------

     Investment  and  mortgage-backed  securities  are classified at the time of
     purchase,  based on management's  intention and ability, as securities held
     to maturity or securities  available for sale.  Debt  securities,  acquired
     with the intent  and  ability  to hold to  maturity  are stated at cost and
     adjusted for  amortization of premium and accretion of discount,  which are
     computed  using a level yield method and are  recognized as  adjustments of
     interest income over the period to maturity.  Certain other debt and equity
     securities have been classified as available for sale to serve  principally
     as  a  source  of  liquidity.  Unrealized  holding  gains  and  losses  for
     available-for-sale  securities  are  reported  as a separate  component  of
     stockholders' equity, net of tax, until realized. Realized securities gains
     and losses are computed using the specific  identification method. Interest
     and  dividends  on  investment  securities  are  recognized  as income when
     earned.

     Common stock of the Federal Home Loan Bank of New York ("FHLB")  represents
     ownership  in an  institution  which is  wholly  owned  by other  financial
     institutions.  This equity security is accounted for at cost and classified
     separately on the accompanying Consolidated Balance Sheet.

                                      F-6



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Loans Receivable
     ----------------

     Loans  receivable are stated at their unpaid  principal  amounts net of any
     unearned  income,  deferred  loan fees,  and the allowance for loan losses.
     Interest on consumer loans is credited to operations  over the term of each
     loan using the interest  method.  Interest on all other loans is recognized
     as income when earned on the accrual method. Interest accrued on loans more
     than 90 days  delinquent is generally  offset by a reserve for  uncollected
     interest and is not recognized as income.

     The accrual of interest  is  generally  discontinued  when  management  has
     serious doubts about further collectibility of principal or interest,  even
     though the loan may be currently  performing.  A loan may remain on accrual
     status if it is in the process of  collection  and is either  guaranteed or
     well secured.  When a loan is placed on nonaccrual status,  unpaid interest
     is charged against income.  Interest received on nonaccrual loans is either
     applied  to  principal  or  reported  as  interest  income,   according  to
     management's judgment as to the collectibility of principal.

     Loan origination  fees and certain direct loan origination  costs are being
     deferred  and the net amount  amortized  as an  adjustment  of the  related
     loan's yield.  The Company is amortizing these amounts over the contractual
     life of the related loans using the interest method.

     Allowance for Loan Losses
     -------------------------

     The allowance for loan losses is  established  through  provisions for loan
     losses charged against income. Loans deemed to be uncollectible are charged
     against the allowance for loan losses, and subsequent  recoveries,  if any,
     are credited to the allowance.

     The allowance for loan losses is maintained at a level by management  which
     represents  the  evaluation  of  known  and  inherent  losses  in the  loan
     portfolio at the  consolidated  balance sheet date.  Management's  periodic
     evaluation  of the  adequacy of the  allowance  is based on the Bank's past
     loan loss experience,  known and inherent losses in the portfolio,  adverse
     situations that may affect the borrower's  ability to repay,  the estimated
     value of any  underlying  collateral,  composition  of the loan  portfolio,
     current economic conditions, and other relevant factors. This evaluation is
     inherently  subjective  as it  requires  material  estimates  that  may  be
     susceptible  to  significant  change,  including  the amounts and timing of
     future cash flows expected to be received on impaired loans.

     The  allowance  consists of specific and general  components.  The specific
     component  related  to  loans  that  are  classified  as  either  doubtful,
     substandard, or special mention. For such loans that are also classified as
     impaired,  an allowance is established  when the discounted  cash flows (or
     collateral value or observable  market price) of the impaired loan is lower
     than  the  carrying  value  of that  loan.  The  general  component  covers
     nonclassfied loans and is based on historical loss experience  adjusted for
     qualitative factors.

                                      F-7



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Allowance for Loan Losses (Continued)
     -------------------------

     A loan is  considered  impaired  when,  based on  current  information  and
     events,  it is  probable  that the  Bank  will be  unable  to  collect  the
     scheduled  payments of  principal  or interest  when due  according  to the
     contractual terms of the loan agreement.  Factors  considered by management
     in determining impairment include payment status, collateral value, and the
     probability of collecting  scheduled  principal and interest  payments when
     due.  Loans  that  experience  insignificant  payment  delays  and  payment
     shortfalls generally are not classified as impaired.  Management determines
     the significance of payment delays and payment shortfalls on a case-by-case
     basis,  taking into consideration all of the circumstances  surrounding the
     loan and the borrower,  including the length of the delay,  the reasons for
     the delay,  the  borrower's  prior  payment  record,  and the amount of the
     shortfall in relation to the  principal  and interest  owed.  Impairment is
     measured on a loan-by-loan  basis for commercial and construction  loans by
     the present  value of expected  future cash flows  discounted at the loan's
     effective  interest rate, the loan's  obtainable  market price, or the fair
     value of the collateral if the loan is collateral dependent.

     Large  groups  of  smaller  balance   homogeneous  loans  are  collectively
     evaluated  for  impairment.  Accordingly,  the  Bank  does  not  separately
     identify individual consumer and residential  mortgage loans for impairment
     disclosures.

     Premises and Equipment
     ----------------------

     Premises and equipment are stated at cost, less  accumulated  depreciation.
     Depreciation is principally  computed on the straight-line  method over the
     estimated  useful  lives of the  related  assets,  which range from 3 to 10
     years for furniture and equipment and 25 to 50 years for building premises.
     Expenditures  for  maintenance  and repairs are charged  against  income as
     incurred. Costs of major additions and improvements are capitalized.

     Real Estate Owned
     -----------------

     Real estate owned acquired in settlement of foreclosed  loans is carried at
     the lower of cost or fair value  minus  estimated  cost to sell.  Valuation
     allowances  for  estimated  losses are  provided  when the  carrying  value
     exceeds the fair  value.  Direct  costs  incurred  on such  properties  are
     recorded as expenses of current operations.

     Income Taxes
     ------------

     The Company and the Bank file separate federal income tax returns. Deferred
     tax assets or liabilities are computed based on the difference  between the
     financial  statement and income tax basis of assets and  liabilities  using
     the enacted  marginal tax rates.  Deferred  income tax expenses or benefits
     are based on the changes in the deferred tax asset or liability from period
     to period.

     Bank-Owned Life Insurance
     -------------------------

     The Bank owns  insurance on the lives of a certain group of key  employees.
     The  policies  were  purchased  to help offset the increase in the costs of
     various fringe benefit plans including healthcare. The cash surrender value
     of these  policies  is  included  as an asset on the  Consolidated  Balance
     Sheet,  and any  increases  in the  cash  surrender  value is  recorded  as
     noninterest income on the Consolidated Statement of Income. In the event of
     the death of an insured  individual  under these  policies,  the Bank would
     receive a death benefit, which would be recorded as noninterest income.

     Defined Benefit Plan
     --------------------

     The Bank  sponsors a trusteed,  defined  benefit  pension plan covering all
     eligible   employees.   The  Bank's   funding  policy  is  to  make  annual
     contributions,  as needed,  based upon the funding formula developed by the
     plan's actuary.

                                      F-8



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     Comprehensive Income (Loss)
     ---------------------------

     The  Company is  required to present  comprehensive  income  (loss) and its
     components in a full set of  general-purpose  financial  statements for all
     periods   presented.   Other   comprehensive   income  (loss)  is  composed
     exclusively    of   unrealized    holding   gains   and   losses   on   the
     available-for-sale  securities portfolio. The Company has elected to report
     the  effects  of  other   comprehensive   income  (loss)  as  part  of  the
     Consolidated Statement of Changes in Stockholders' Equity.

     Cash Flow Information
     ---------------------

     Management  has  defined  cash and cash  equivalents  as "Cash and due from
     banks,"  "Interest-bearing  deposits in other  banks," and  "Federal  funds
     sold." Cash payments for interest for the three months ended March 31, 2007
     and 2006,  and the years ended  December 31,  2006,  2005,  and 2004,  were
     $3,163,043,    $1,646,771,    $8,924,141,   $5,822,984,   and   $5,161,446,
     respectively.  Cash  payments  for income  taxes for the three months ended
     March 31, 2006,  and for the year ended  December  31, 2006 and 2005,  were
     $20,000, $40,000, and $1,327,577, respectively. There were no cash payments
     for income taxes in 2007 or 2004.

     Reclassification of Comparative Amounts
     ---------------------------------------

     Certain  comparative  account  balances  for the  prior  periods  have been
     reclassified  to  conform to the  current  period's  classifications.  Such
     reclassifications did not affect retained earnings or net income.

     Recent Accounting Pronouncements
     --------------------------------

     On December 16, 2004,  the Financial  Accounting  Standards  Board ("FASB")
     issued  Statement  of  Financial  Accounting  Standards  ("FAS") No.  123R,
     Share-Based Payment, which replaces FAS No. 123, Accounting for Stock-Based
     Compensation,  and  supersedes  APB  Opinion No. 25,  Accounting  for Stock
     Issued to Employees.  This statement requires that all share-based payments
     to employees,  including grants of employee stock options, be recognized as
     compensation costs in the financial  statements based on their fair values.
     The impact of the adoption of this standard will be dependent on the nature
     and extent of stock-based compensation granted in future periods.

     In  February  2006,  the FASB issued FAS No.  155,  Accounting  for Certain
     Hybrid  Instruments,  an amendment of FASB  Statements No. 133 and 140. FAS
     No. 155 allows financial  instruments that have embedded  derivatives to be
     accounted for as a whole  (eliminating the need to bifurcate the derivative
     from its host) if the holder elects to account for the whole  instrument on
     a  fair  value  basis.  This  statement  is  effective  for  all  financial
     instruments  acquired or issued after the  beginning  of an entity's  first
     fiscal year that begins  after  September  15,  2006.  The adoption of this
     standard is not expected to have a material effect on the Company's results
     of operations or financial position.

     In March 2006,  the FASB issued FAS No. 156,  Accounting  for  Servicing of
     Financial  Assets.  This  statement,  which is an amendment to FAS No. 140,
     will simplify the accounting for servicing assets and liabilities,  such as
     those common with mortgage securitization activities. Specifically, FAS No.
     156 addresses the  recognition  and  measurement  of separately  recognized
     servicing  assets and  liabilities  and  provides  an  approach to simplify
     efforts  to  obtain  hedge-like  (offset)  accounting.  FAS  No.  156  also
     clarifies  when  an  obligation  to  service  financial  assets  should  be
     separately  recognized  as a  servicing  asset  or a  servicing  liability;
     requires  that  a  separately   recognized  servicing  asset  or  servicing
     liability be initially measured at fair value, if practicable;  and permits
     an  entity  with a  separately  recognized  servicing  asset  or  servicing
     liability to choose  either of the  amortization  or fair value methods for
     subsequent  measurement.  The provisions of FAS No. 156 are effective as of
     the  beginning  of the first fiscal year that begins  after  September  15,
     2006.  The  adoption of this  standard  is not  expected to have a material
     effect on the Company's results of operations or financial position.

                                      F-9



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     In September  2006,  the FASB issued FAS No. 157, Fair Value  Measurements,
     which provides enhanced guidance for using fair value to measure assets and
     liabilities.  The standard  applies  whenever  other  standards  require or
     permit  assets or  liabilities  to be measured at fair value.  The standard
     does not expand the use of fair value in any new circumstances. FAS No. 157
     is effective for  financial  statements  issued for fiscal years  beginning
     after  November 15, 2007,  and interim  periods  within those fiscal years.
     Early adoption is permitted.  The adoption of this standard is not expected
     to have a  material  effect  on the  Company's  results  of  operations  or
     financial position.

     In September 2006, the FASB issued FAS No. 158,  Employers'  Accounting for
     Defined  Benefit  Pension and Other  Postretirement  Plans, an amendment of
     FASB  Statements  No. 87, 88, 106 and 132(R).  FAS No. 158 requires  that a
     company  recognize  the  overfunded  or  underfunded  status of its defined
     benefit post retirement plans (other than multiemployer  plans) as an asset
     or liability in its  statement of financial  position and that it recognize
     changes in the funded status in the year in which the changes occur through
     other  comprehensive  income.  FAS No. 158 also requires the measurement of
     defined benefit plan assets and obligations as of the fiscal  year-end,  in
     addition to footnote disclosures. On December 31, 2006, the Company adopted
     FAS No. 158, except for the measurement provisions, which are effective for
     fiscal years ending after  December 15, 2008. The adoption of this standard
     is not  expected  to have a  material  effect on the  Company's  results of
     operations or financial position.

     In February  2007,  the FASB issued FAS No. 159,  The Fair Value Option for
     Financial Assets and Financial Liabilities - Including an amendment of FASB
     Statement  No. 115,  which  provides all entities  with an option to report
     selected  financial  assets and liabilities at fair value. The objective of
     the FAS No. 159 is to improve  financial  reporting by  providing  entities
     with the opportunity to mitigate volatility in earnings caused by measuring
     related  assets and  liabilities  differently  without  having to apply the
     complex provisions of hedge accounting.  FAS No. 159 is effective as of the
     beginning of an entity's  first fiscal year  beginning  after  November 15,
     2007. Early adoption is permitted as of the beginning of a fiscal year that
     begins on or before  November 15, 2007,  provided the entity also elects to
     apply the provisions of FAS No. 157, Fair Value Measurements.  The adoption
     of this standard is not expected to have a material effect on the Company's
     results of operations or financial position.

     In June  2006,  the FASB  issued  FASB  Interpretation  No. 48 ("FIN  48"),
     Accounting for Uncertainty in Income Taxes. FIN 48 is an  interpretation of
     FAS No.  109,  Accounting  for  Income  Taxes,  and it seeks to reduce  the
     diversity in practice  associated  with certain  aspects of measurement and
     recognition in accounting for income taxes. This  interpretation  clarifies
     that  management  is expected to evaluate an income tax  position  taken or
     expected to be taken for  likelihood of  realization  before  recording any
     amounts for such position in the financial statement.  FIN 48 also requires
     expanded disclosure with respect to income tax positions taken that are not
     certain to be realized.  This  interpretation is effective for fiscal years
     beginning after December 15, 2006, and will require  management to evaluate
     every open tax position  that exists in every  jurisdiction  on the date of
     initial  adoption.  The  Company  is  currently  evaluating  the impact the
     adoption of the standard will have on the Company's results of operations.

     In September 2006, the FASB reached  consensus on the guidance  provided by
     Emerging  Issues  Task  Force  Issue 06-4  ("EITF  06-4"),  Accounting  for
     Deferred  Compensation  and  Postretirement  Benefit Aspects of Endorsement
     Split-Dollar  Life  Insurance  Arrangements.  The guidance is applicable to
     endorsement split-dollar life insurance arrangements,  whereby the employer
     owns  and  controls  the  insurance  policy,  that  are  associated  with a
     postretirement  benefit.  EITF 06-4 requires that for a  split-dollar  life
     insurance  arrangement  within the scope of the issue,  an employer  should
     recognize a liability for future  benefits in  accordance  with FAS No. 106
     (if, in  substance,  a  postretirement  benefit plan exists) or  Accounting
     Principles  Board Opinion No. 12 (if the arrangement  is, in substance,  an
     individual  deferred  compensation   contract)  based  on  the  substantive
     agreement  with the  employee.  EITF 06-4 is  effective  for  fiscal  years
     beginning after December 15, 2007. The Company is currently  evaluating the
     impact the adoption of the standard will have on the  Company's  results of
     operations or financial condition.

                                      F-10



1.   SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

     In September 2006, the FASB reached  consensus on the guidance  provided by
     Emerging  Issues  Task  Force  Issue 06-5  ("EITF  06-5"),  Accounting  for
     Purchases of Life  Insurance--Determining the Amount That Could Be Realized
     in  Accordance  with FASB  Technical  Bulletin  No.  85-4,  Accounting  for
     Purchases of Life  Insurance.  EITF 06-5 states that a policyholder  should
     consider any additional  amounts  included in the contractual  terms of the
     insurance  policy other than the cash surrender  value in  determining  the
     amount that could be realized under the insurance contract.  EITF 06-5 also
     states  that a  policyholder  should  determine  the  amount  that could be
     realized  under the life  insurance  contract  assuming the surrender of an
     individual-life by individual-life policy (or certificate by certificate in
     a group policy).  EITF 06-5 is effective for fiscal years  beginning  after
     December  15,  2006.  The Company is  currently  evaluating  the impact the
     adoption of the standard will have on the  Company's  results of operations
     or financial condition.

     In March 2007, the FASB ratified Emerging Issues Task Force Issue No. 06-10
     ("EITF  06-10"),  Accounting for Collateral  Assignment  Split-Dollar  Life
     Insurance  Agreements.  EITF 06-10  provides  guidance  for  determining  a
     liability for the postretirement  benefit obligation as well as recognition
     and  measurement of the  associated  asset on the basis of the terms of the
     collateral assignment  agreement.  EITF 06-10 is effective for fiscal years
     beginning after December 15, 2007. The Company is currently  evaluating the
     impact  the  adoption  of the EITF will have on the  Company's  results  of
     operations or financial condition.


2.   INVESTMENT SECURITIES

     The amortized cost and fair values of investment  securities  available for
     sale and held to maturity are summarized as follows:




                                                       March 31, 2007
                                    ------------------------------------------------------
                                     (Unaudited)
                                                     Gross         Gross
                                     Amortized     Unrealized    Unrealized        Fair
                                       Cost          Gains         Losses          Value
                                    -----------   -----------   -----------    -----------
                                                                 
Available for Sale
U.S. government agency securities   $11,414,953   $    83,606   $   (12,976)   $11,485,583
Equity securities                     1,812,828             -       (54,026)     1,758,802
                                    -----------   -----------   -----------    -----------
               Total                $13,227,781   $    83,606   $   (67,002)   $13,244,385
                                    ===========   ===========   ===========    ===========

Held to Maturity
U.S. government agency securities   $45,696,572   $    19,102   $  (225,934)   $45,489,740
Corporate securities                  1,024,678             -       (19,261)     1,005,417
Obligations of state and
   political subdivisions             7,101,756         9,040             -      7,110,796
                                    -----------   -----------   -----------    -----------

                 Total              $53,823,006   $    28,142   $  (245,195)   $53,605,953
                                    ===========   ===========   ===========    ===========




                                      F-11



2.   INVESTMENT SECURITIES (Continued)



                                                               2006
                                    ------------------------------------------------------
                                                      Gross         Gross
                                     Amortized      Unrealized    Unrealized         Fair
                                       Cost           Gains         Losses           Value
                                    ------------   ------------   ------------    ------------
                                                                 
Available for Sale
U.S. government agency securities   $ 12,404,579   $     63,466   $    (33,860)   $ 12,434,185
Equity securities                      1,798,599              -        (80,841)      1,717,758
                                    ------------   ------------   ------------    ------------
               Total                $ 14,203,178   $     63,466   $   (114,701)   $ 14,151,943
                                    ============   ============   ============    ============

Held to Maturity
U.S. government agency securities   $ 32,066,989   $      5,672   $   (229,778)   $ 31,842,883
Corporate securities                   1,028,378              -        (26,896)      1,001,482
Obligations of state and
   political subdivisions              5,549,867          9,847              -       5,559,714
                                    ------------   ------------   ------------    ------------

                 Total              $ 38,645,234   $     15,519   $   (256,674)   $ 38,404,079
                                    ============   ============   ============    ============




                                                               2005
                                    ------------------------------------------------------
                                                      Gross         Gross
                                     Amortized      Unrealized    Unrealized         Fair
                                       Cost           Gains         Losses           Value
                                    ------------   ------------   ------------    ------------
                                                                   
Available for Sale
Equity securities                   $  1,746,053   $          -  $    (17,000)   $  1,729,053
                                    ============   ============  ============    ============


Held to Maturity
U.S. government agency securities   $ 35,350,766   $        776  $   (607,118)   $ 34,744,424
Corporate securities                   3,059,088          4,841       (35,141)      3,028,788
Obligations of state and
   political subdivisions              1,176,308          6,248          --         1,182,556
                                    ------------   ------------  ------------    ------------

                 Total              $ 39,586,162   $     11,865  $   (642,259)   $ 38,955,768
                                    ============   ============  ============    ============



As of March 31, 2007 and December 31, 2006, the amortized cost and fair value of
investments in debt securities, by contractual maturity, are shown below.



March 31, 2007                                  Available for Sale          Held to Maturity
- ---------------------------------------     --------------------------  ------------------------
(Unaudited)                                 Amortized          Fair      Amortized       Fair
                                              Cost             Value       Cost         Value
                                           -----------     -----------  -----------  -----------
                                                                        
Due within one year                        $         -     $         -  $ 6,071,060  $ 6,071,181
Due after one year through five years                -               -   17,243,995   17,161,862
Due after five years through ten years       1,500,000       1,499,851    2,979,161    2,987,064
Due after ten years                          9,914,953       9,985,732   27,528,790   27,385,846
                                           -----------     -----------  -----------  -----------

          Total                            $11,414,953     $11,485,583  $53,823,006  $53,605,953
                                           ===========     ===========  ===========  ===========



                                      F-12




2.   INVESTMENT SECURITIES (Continued)



December 31, 2006                               Available for Sale          Held to Maturity
- ---------------------------------------     --------------------------  ------------------------
                                            Amortized          Fair      Amortized       Fair
                                              Cost             Value       Cost         Value
                                           -----------     -----------  -----------  -----------
                                                                        
Due within one year                        $         -     $         -  $ 4,519,094  $ 4,519,317
Due after one year through five years                -               -   19,241,392   19,075,194
Due after five years through ten years       3,500,000       3,503,768    7,978,651    7,952,188
Due after ten years                          8,904,579       8,930,417    6,906,097    6,857,380
                                            ----------      ----------   ----------   ----------

          Total                            $12,404,579     $12,434,185  $38,645,234  $38,404,079
                                            ==========      ==========   ==========   ==========



     At March 31,  2007,  December  31, 2006,  and 2005,  the carrying  value of
     securities pledged to secure public funds totaled  $1,546,440,  $1,682,677,
     and $2,160,459, respectively.

     As of December 31, 2006, proceeds from the sale of investment securities of
     $3,969,812  resulted  in  the  recognition  of a  loss  of  $30,145.  These
     securities  were sold  within  three  months  of  maturity.  There  were no
     investment  sales during 2005.  As of December  31, 2004,  proceeds  from a
     called investment  security of $1,291,763  resulted in the recognition of a
     gain of $22,788.

3.   MORTGAGE-BACKED SECURITIES

     The amortized cost and fair value of mortgage-backed  securities  available
     for sale and held to maturity are summarized as follows:





                                                                March 31, 2007
                                             ------------------------------------------------------
                                                                  (Unaudited)
                                                              Gross         Gross
                                              Amortized     Unrealized    Unrealized        Fair
                                                Cost          Gains         Losses          Value
                                             -----------   -----------   -----------    -----------
                                                                           
Available for Sale
       Government National
           Mortgage Association              $   178,138   $     1,723   $         -    $   179,861
                                             ===========   ===========   ===========    ===========

Held to Maturity
       Government National
           Mortgage Association              $ 3,974,942   $    21,790   $   (18,916)   $ 3,977,816
       Freddie Mac                            10,119,784        29,878       (68,450)    10,081,212
       Fannie Mae                             17,621,827        69,956      (361,496)    17,330,287
       Collateralized mortgage obligations    32,300,441        64,538      (486,135)    31,878,844
                                             -----------   -----------   -----------    -----------

                      Total                  $64,016,994   $   186,162   $  (934,997)   $63,268,159
                                             ===========   ===========   ===========    ===========



                                      F-13



3.   MORTGAGE-BACKED SECURITIES (Continued)



                                                                    2006
                                         ----------------------------------------------------------
                                                              Gross         Gross
                                               Amortized    Unrealized    Unrealized       Fair
                                                 Cost         Gains         Losses         Value
                                             -----------   -----------   -----------    -----------
                                                                           
Available for Sale
       Government National
           Mortgage Association              $   198,288   $     1,771   $         -    $   200,059
                                             ===========   ===========   ===========    ===========

Held to Maturity
       Government National
           Mortgage Association              $ 4,488,561   $    15,594   $   (22,913)   $ 4,481,242
       Freddie Mac                             3,350,639         5,425       (42,324)     3,313,740
       Fannie Mae                             16,792,592        33,732      (417,578)    16,408,746
       Collateralized mortgage obligations    34,352,741        25,635      (579,133)    33,799,243
                                             -----------   -----------   -----------    -----------

                      Total                  $58,984,533   $    80,386   $(1,061,948)   $58,002,971
                                             ===========   ===========   ===========    ===========




                                                                       2005
                                              -----------------------------------------------------
                                                              Gross         Gross
                                               Amortized    Unrealized    Unrealized       Fair
                                                 Cost         Gains         Losses         Value
                                             -----------   -----------   -----------    -----------
                                                                 
Available for Sale
       Government National
           Mortgage Association              $   323,101   $     1,213   $         -    $   324,314
                                             ===========   ===========   ===========    ===========

Held to Maturity
       Government National
           Mortgage Association              $ 7,266,072   $    14,598   $   (59,612)   $ 7,221,058
       Freddie Mac                             2,982,953         2,609       (67,470)     2,918,092
       Fannie Mae                             18,809,993        20,897      (398,665)    18,432,225
       Collateralized mortgage obligations    24,649,087        31,133      (479,920)    24,200,300
                                             -----------   -----------   -----------    -----------

                      Total                  $53,708,105   $    69,237   $(1,005,667)   $52,771,675
                                             ===========   ===========   ===========    ===========



     The   collateralized   mortgage   obligations   contain   both   fixed  and
     adjustable-rate classes of securities which are repaid in accordance with a
     predetermined priority. These mortgage-related  securities relate primarily
     to securities issued by Fannie Mae, Freddie Mac, and private institutions.

     As of March 31, 2007 and  December 31, 2006,  the  amortized  cost and fair
     value of mortgage-backed  securities,  by contractual  maturity,  are shown
     below.   Mortgage-backed   securities  provide  for  periodic  payments  of
     principal  and interest  and have  contractual  lives  ranging from 2 to 30
     years. Due to expected  repayment terms being  significantly  less than the
     underlying mortgage loan pool contractual  maturities,  the estimated lives
     of these securities could be significantly shorter.



March 31, 2007                    Available for Sale           Held to Maturity
- -----------------------------  -------------------------   -------------------------
(Unaudited)
                                Amortized       Fair        Amortized        Fair
                                  Cost          Value          Cost          Value
                               -----------   -----------   -----------   -----------

                                                            
Due within one year            $         -   $         -   $   309,164   $   297,735
Due after one year through
  five years                             -             -     6,275,545     6,041,739
Due after five years through
  ten years                              -             -     4,366,135     4,270,439
                               -----------   -----------   -----------   -----------
Due after ten years                178,138       179,861    53,066,150    52,658,246
                               -----------   -----------   -----------   -----------

               Total           $   178,138   $   179,861   $64,016,994   $63,268,159
                               ===========   ===========   ===========   ===========



                                      F-14


3.   MORTGAGE-BACKED SECURITIES (Continued)



December 31, 2006                  Available for Sale          Held to Maturity
- -----------------------------  -------------------------   -------------------------
                                Amortized       Fair        Amortized       Fair
                                   Cost         Value         Cost          Value
                               -----------   -----------   -----------   -----------
                                                            
Due after one year through
   five years                  $         -   $         -   $ 6,848,554   $ 6,579,264
Due after five years through
   ten years                             -             -     4,634,845     4,528,314
Due after ten years                198,288       200,059    47,501,134    46,895,393
                               -----------   -----------   -----------   -----------

               Total           $   198,288   $   200,059   $58,984,533   $58,002,971
                               ===========   ===========   ===========   ===========


4.   UNREALIZED LOSSES ON SECURITIES

     The  following  table shows the Company's  fair value and gross  unrealized
     losses,  aggregated  by  investment  category  and  length of time that the
     individual  securities have been in a continuous  unrealized loss position,
     at March 31, 2007 and December 31, 2006 and 2005.



                                                                   March 31, 2007
                               --------------------------------------------------------------------------------------------
                                 Less than Twelve Months         Twelve Months or Greate                Total
                               ----------------------------    ----------------------------    ----------------------------
                                                  Gross                           Gross                           Gross
                                  Fair          Unrealized        Fair          Unrealized        Fair          Unrealized
                                  Value           Losses          Value           Losses          Value           Losses
                               ------------    ------------    ------------    ------------    ------------    ------------
                                                                    (Unaudited)
                                                                                            
U.S. government agency
  securities                   $ 16,023,315    $    (91,285)   $ 26,167,723    $   (147,625)   $ 42,191,038    $   (238,910)
Corporate securities                      -               -       1,005,416         (19,261)      1,005,416         (19,261)
Government National
    Mortgage Association                  -               -       1,910,655         (18,916)      1,910,655         (18,916)
Freddie Mac                       3,250,721         (29,654)      1,824,904         (38,796)      5,075,625         (68,450)
Fannie Mae                                -               -      12,147,637        (361,496)     12,147,637        (361,496)
Collateralized mortgage
  obligations                     2,968,914         (20,029)     19,732,559        (466,106)     22,701,473        (486,135)
                               ------------    ------------    ------------    ------------    ------------    ------------
       Total debt securities     22,242,950        (140,968)     62,788,894      (1,052,200)     85,031,844      (1,193,168)

       Equity securities                  -               -       1,758,803          (1,479)      1,758,803          (1,479)
                               ------------    ------------    ------------    ------------    ------------    ------------
                               $ 22,242,950    $   (140,968)   $ 64,547,697    $ (1,053,679)   $ 86,790,647    $ (1,194,647)
                               ============    ============    ============    ============    ============    ============





                                                                         2006
                               --------------------------------------------------------------------------------------------
                                 Less than Twelve Months         Twelve Months or Greater               Total
                               ----------------------------    ----------------------------    ----------------------------
                                                  Gross                           Gross                           Gross
                                  Fair          Unrealized        Fair          Unrealized        Fair          Unrealized
                                  Value           Losses          Value           Losses          Value           Losses
                               ------------    ------------    ------------    ------------    ------------    ------------
                                                                                            
U.S. government agency
  securities                   $ 15,702,902    $    (82,162)   $ 18,617,933    $   (181,476)   $ 34,320,835    $   (263,638)
Corporate securities                      -               -       1,001,483         (26,896)      1,001,483         (26,896)
Government National
  Mortgage Association              373,717          (1,486)      2,153,967         (21,427)      2,527,684         (22,913)
Freddie Mac                               -               -       1,593,564         (42,324)      1,593,564         (42,324)
Fannie Mae                          276,353          (2,127)     12,679,336        (415,451)     12,955,689        (417,578)
Collateralized mortgage
  obligations                    10,042,798         (29,669)     18,512,258        (549,464)     28,555,056        (579,133)
                               ------------    ------------    ------------    ------------    ------------    ------------
       Total debt securities     26,395,770        (115,444)     54,558,541      (1,237,038)     80,954,311      (1,352,482)

       Equity securities                  -               -       1,717,758         (80,841)      1,717,758         (80,841)
                               ------------    ------------    ------------    ------------    ------------    ------------
                               $ 26,395,770    $   (115,444)   $ 56,276,299    $ (1,317,879)   $ 82,672,069    $ (1,433,323)
                               ============    ============    ============    ============    ============    ============


                                      F-15



4.   REALIZED LOSSES ON SECURITIES (Continued)



                                                                         2005
                               --------------------------------------------------------------------------------------------
                                 Less than Twelve Months         Twelve Months or Greater               Total
                               ----------------------------    ----------------------------    ----------------------------
                                                  Gross                           Gross                           Gross
                                  Fair          Unrealized        Fair          Unrealized        Fair          Unrealized
                                  Value           Losses          Value           Losses          Value           Losses
                               ------------    ------------    ------------    ------------    ------------    ------------
                                                                                            
U.S. government agency
  securities                   $ 24,013,919    $   (351,499)   $  9,730,349    $   (255,619)   $ 33,744,268    $   (607,118)
Corporate securities              1,000,666             (29)      1,008,121         (35,112)      2,008,787         (35,141)
Government National
    Mortgage Association          1,150,717          (1,462)      3,491,265         (58,150)      4,641,982         (59,612)
Freddie Mac                         717,024          (6,238)      2,015,443         (61,232)      2,732,467         (67,470)
Fannie Mae                       10,741,656        (242,500)      5,245,759        (156,165)     15,987,415        (398,665)
Collateralized mortgage
  obligations                    10,941,672        (180,309)     12,160,252        (299,611)     23,101,924        (479,920)
                               ------------    ------------    ------------    ------------    ------------    ------------
       Total debt securities     48,565,654        (782,037)     33,651,189        (865,889)     82,216,843      (1,647,926)

       Equity securities                  -               -         483,000         (17,000)        483,000         (17,000)
                               ------------    ------------    ------------    ------------    ------------    ------------
                               $ 48,565,654    $   (782,037)   $ 34,134,189    $   (882,889)   $ 82,699,843    $ (1,664,926)
                               ============    ============    ============    ============    ============    ============



     The  policy  of  the  Company  is  to  recognize  an   other-than-temporary
     impairment of equity securities where the fair value has been significantly
     below cost for three consecutive  quarters.  For fixed maturity investments
     with  unrealized  losses due to  interest  rates  where the Company has the
     positive  intent and  ability to hold the  investment  for a period of time
     sufficient to allow a market recovery, declines in value below cost are not
     assumed to be other than  temporary.  There are 102 and 100 positions  that
     are  temporarily  impaired at March 31, 2007 and  December  31,  2006.  The
     Company  reviews its position  quarterly and has asserted that at March 31,
     2007 and  December  31,  2006,  the  declines  outlined  in the above table
     represent  temporary  declines  and the  Company  does have the  intent and
     ability  either to hold those  securities  to maturity or to allow a market
     recovery.

     The Company has concluded that any impairment of its investment  securities
     portfolio is not other than  temporary  but is the result of interest  rate
     changes that are not expected to result in the  noncollection  of principal
     and interest during the period.

                                      F-16



5.   LOANS RECEIVABLE

Loans receivable consist of the following:




                                       March 31,              December 31,
                                         2007             2006             2005
                                    -------------    -------------    -------------
Real estate loans:                    (Unaudited)
                                                           
       1 - 4 family                 $ 103,624,068    $ 102,754,981    $  74,115,053
       Home equity                     58,595,461       59,327,434       49,656,695
       Commercial                      14,716,960       14,472,039       13,889,193
       Construction                       942,200          710,700        1,666,900
                                    -------------    -------------    -------------
                                      177,878,689      177,265,154      139,327,841

Commercial                              4,945,018        4,561,481        6,022,416

Consumer and other loans
       Auto loans                      18,656,163       21,135,672       33,591,356
       Manufactured housing loans       7,821,848        7,512,182        5,422,063
       Savings account loans            1,393,562        1,093,176        1,079,574
       Other                            3,308,804        2,154,123        1,203,032
                                    -------------    -------------    -------------
                                       31,180,377       31,895,153       41,296,025
                                    -------------    -------------    -------------

Less:
       Deferred loan costs               (175,968)        (164,153)        (154,968)
       Unearned income                  1,321,939        1,580,666        2,849,892
       Allowance for loan losses        1,822,637        1,813,469        3,035,676
                                    -------------    -------------    -------------
                                        2,968,608        3,229,982        5,730,600
                                    -------------    -------------    -------------

                      Total         $ 211,035,476    $ 210,491,806    $ 180,915,682
                                    =============    =============    =============


     The Company's  primary activity is with customers located within Gloucester
     County and surrounding areas. Commercial,  residential,  and personal loans
     are granted. Although the Company has a diversified loan portfolio at March
     31,  2007,  and  December  31, 2006 and 2005,  repayment  of these loans is
     dependent upon the local economic conditions in its immediate trade area.

     Activity in the allowance for loan losses is as follows:



                             Three Months Ended March 31,            Years Ended December 31,
                                  2007           2006           2006           2005           2004
                              -----------    -----------    -----------    -----------    -----------
                                     (Unaudited)
                                                                          
Balance, January 1            $ 1,813,469    $ 3,035,676    $ 3,035,676    $ 3,962,656    $ 3,861,946

Loans charged off                 (10,436)      (334,560)      (988,259)       (76,832)      (418,797)
Recoveries                         19,604          1,585        114,496         66,547        532,273
                              -----------    -----------    -----------    -----------    -----------

Net loans charged off               9,168       (332,975)      (873,763)       (10,285)       113,476
Recovery of  loan losses                -       (199,640)      (348,444)      (916,695)       (12,766)
                              -----------    -----------    -----------    -----------    -----------

Total                         $ 1,822,637    $ 2,503,061    $ 1,813,469    $ 3,035,676    $ 3,962,656
                              ===========    ===========    ===========    ===========    ===========


     The  Company  had  nonaccrual  loans,   inclusive  of  impaired  loans,  of
     $1,915,937, $3,806,606, $2,313,789, $3,370,443, and $1,487,893 at March 31,
     2007 and 2006,  and  December  31,  2006,  2005,  and  2004,  respectively.
     Interest  income  on  loans  would  have  increased  by  $36,651,  $57,968,
     $116,810,  $140,779,  and $125,218  during the three months ended March 31,
     2007 and 2006,  and the years ended  December  31,  2006,  2005,  and 2004,
     respectively,  if these  loans  had  performed  in  accordance  with  their
     original terms.

                                      F-17


5.   LOANS RECEIVABLE

     Information  with respect to impaired loans as of and for the periods ended
     is as follows:


                                              Three Months Ended March 31,      Years Ended December 31,
                                                    2007         2006         2006         2005         2004
                                                 ----------   ----------   ----------   ----------   ----------
                                                      (Unaudited)
                                                                                     
Impaired loans with a related
  allowance for loan losses                      $1,847,940   $3,503,346   $2,125,398   $3,148,515   $  855,687
Impaired loans without a related
  allowance for loan losses                               -            -            -            -            -
                                                 ----------   ----------   ----------   ----------   ----------
Related allowance for loan losses                   518,463    1,089,760      561,767    1,138,231      125,673
Average recorded balance of impaired loans        2,157,642    1,819,335    2,449,032    1,852,937    1,301,632
Interest income recognized on impaired loans         32,026       41,156       62,397        3,277       19,389



     In the  normal  course  of  business,  loans  are  extended  to  directors,
     executive  officers,  and their associates.  A summary of loan activity for
     those directors,  executive  officers,  and their associates with aggregate
     balances of $120,000 or more for the periods ended is as follows:



                                                                      (Unaudited)
                                                          ------------------------------------
    2005        Additions    Repayments     2006           Additions   Repayments       2007
- -----------    -----------   ----------  -----------      ----------   ----------   ----------

                                                                
$   581,539    $   146,526   $   77,632  $   650,435      $        -   $   8,590   $   641,845



6.   ACCRUED INTEREST RECEIVABLE

     Accrued interest receivable consists of the following:




                                                     March 31,         December 31,
                                                       2007            2006            2005
                                                   ------------    ------------    ------------
                                                    (Unaudited)
                                                                         
Investment securities                              $    820,202    $    714,889    $    343,283
Mortgage-backed securities                              278,347         234,134         204,432
Loans receivable                                        788,585         784,548         559,139
                                                   ------------    ------------    ------------

             Total                                 $  1,887,134    $  1,733,571    $  1,106,854
                                                   ============    ============    ============



7.   PREMISES AND EQUIPMENT

     Premises and equipment consist of the following:




                                                     March 31,         December 31,
                                                       2007            2006            2005
                                                   ------------    ------------    ------------
                                                    (Unaudited)
                                                                         
Land and improvements                              $    762,703    $    762,703    $    770,627
Buildings and improvements                            6,950,126       6,897,076       6,871,116
Furniture and equipment                               2,932,778       2,891,096       2,842,409
Construction in progress                                149,708         134,354          30,036
Automobiles                                              46,395          46,395          35,000
                                                   ------------    ------------    ------------
                                                     10,841,710      10,731,624      10,549,188
Less accumulated depreciation                        (4,375,976)     (4,262,691)     (3,999,302)
                                                   ------------    ------------    ------------

               Total                               $  6,465,734    $  6,468,933    $  6,549,886
                                                   ============    ============    ============


     Depreciation  expense for the three  months  ended March 31, 2007 and 2006,
     and the years ended  December  31,  2006,  2005,  and 2004,  was  $113,286,
     $119,679, $457,255, $508,915, and $502,102, respectively.

                                      F-18


8.   FEDERAL HOME LOAN BANK STOCK

     The Bank is a member of the FHLB system. As a member, the Bank maintains an
     investment in the capital stock of the FHLB, at cost, in an amount not less
     than the greater of 1 percent of its outstanding home loans or 5 percent of
     its  outstanding  notes payable to the FHLB as calculated at December 31 of
     each year.

9.   DEPOSITS

     Comparative details of deposits are as follows:




                                      March 31, 2007               December 31, 2006              December 31, 2005
                                 -----------------------         ----------------------         ---------------------
                                    Amount           %              Amount          %              Amount         %
                                 ------------      -----         ------------     -----         ------------    -----
                                         (Unaudited)
                                                                                            
Non-interest-bearing             $ 10,262,547        3.2%        $  9,532,029       3.0%        $ 12,123,517      4.4%
                                 ------------      -----         ------------     -----         ------------    -----
Interest-bearing:
       Savings                     66,400,573       20.8           63,761,165      20.2           62,551,038     22.5
       NOW checking                32,707,544       10.2           35,926,129      11.4           34,560,371     12.5
       Money market                49,130,000       15.4           44,636,577      14.1           24,661,590      8.9
                                 ------------      -----         ------------     -----         ------------    -----
                                  148,238,117       46.4          144,323,871      45.7          121,772,999     43.9
                                 ------------      -----         ------------     -----         ------------    -----

Time certificates of deposit:
       2.00% or less                        -                                                      3,327,749      1.2
                                                       -                    -         -
       2.01 - 4.00%                28,148,627        8.8           29,261,168       9.3           83,200,209     30.0
       4.01 - 6.00%               132,389,226       41.4          131,207,362      41.5           55,560,420     20.0
       6.01 - 8.00%                   959,150        0.2            1,637,997       0.5            1,559,323      0.5
                                 ------------      -----         ------------     -----         ------------    -----
                                  161,497,003       50.4          162,106,527      51.3          143,647,701     51.7
                                 ------------      -----         ------------     -----         ------------    -----
                 Total           $319,997,667      100.0%        $315,962,427     100.0%        $277,544,217    100.0%
                                 ============      =====         ============     =====         ============    =====



     The scheduled maturities of time certificates of deposits at March 31, 2007
     and December 31, 2006, are as follows:

                      Period Ending
                        March 31,
       --------------------------------------------
                       (Unaudited)
                          2008                               $110,002,109
                          2009                                 18,835,405
                          2010                                  9,829,904
                          2011                                 12,672,694
                          2012                                  4,068,252
                       Thereafter                               6,088,639
                                                             ------------
                                             Total           $161,497,003
                                                             ============

                       Year Ending
                      December 31,
       --------------------------------------------

                          2007                               $113,516,368
                          2008                                 16,089,264
                          2009                                  6,943,370
                          2010                                 11,588,833
                          2011                                  6,538,663
                       Thereafter                               7,430,029
                                                             ------------
                                             Total           $162,106,527
                                                             ============

     The aggregate amount of certificates of deposit with a minimum denomination
     of $100,000 was $55,222,292, $55,010,327 and $47,379,397 at March 31, 2007,
     December 31, 2006, and 2005,  respectively.  Deposits in excess of $100,000
     are not federally insured.

                                      F-19


9.   DEPOSITS (Continued)

     Maturities  on time  deposits of $100,000  or more at March 31,  2007,  and
     December 31, 2006 are as follows:



                                            March 31, 2007         December 31, 2006
                                            --------------         -----------------
                                               (Unaudited)
                                                               
       Within three months                    $20,058,849             $18,344,635
       Beyond three but within six months       9,479,737              14,714,662
       Beyond six but within twelve months     10,764,632              10,329,691
       Beyond one year                         14,919,074              11,621,339
                                              -----------             -----------

              Total                           $55,222,292             $55,010,327
                                              ===========             ===========



     Interest expense by deposit category is as follows:




                               Three Months Ended March 31,                  Years Ended December 31,
                                  2007              2006              2006              2005              2004
                               ----------        ----------        ----------        ----------        ----------
                                       (Unaudited)
                                                                                      
Savings                        $  405,400        $  148,310        $  587,347        $  680,234        $  733,973
NOW and money market              573,835           255,044         1,714,798           642,697           494,708
Time certificates of deposit    1,850,741         1,357,073         6,386,367         4,540,497         3,974,986
                               ----------        ----------        ----------        ----------        ----------

                               $2,829,976        $1,760,427        $8,688,512        $5,863,428        $5,203,667
                               ==========        ==========        ==========        ==========        ==========



10.  SHORT-TERM BORROWINGS

     Short-term  borrowings include overnight repurchase  agreements through the
     FHLB.  The  outstanding  balances and related  information  for  short-term
     borrowings are summarized as follows:




                                               Three Months Ended
                                                     March 31,                  Years Ended December 31,
                                               2007          2006           2006          2005        2004
                                           -----------    ----------    -----------    ---------   ------------
                                                  (Unaudited)
                                                                                  
Balance at period-end                      $21,000,000    $6,900,000    $ 4,400,000    $           $          -
                                                                                              -
Average balance outstanding                  9,556,667     2,226,667     12,859,178     196,986               -
Maximum month-end balance                   21,000,000     6,900,000     24,100,000                           -
                                                                                              -
Weighted-average rate at period-end              5.42%         4.72%          5.33%                           -
                                                                                              -
Weighted-average rate during the period          5.49%         5.17%          5.36%       4.03%               -



     The Bank  has a credit  arrangement  with the FHLB  with a total  available
     borrowing  limit of  approximately  $102.8 and $101.5  million at March 31,
     2007, and December 31, 2006.  This credit  arrangement is subject to annual
     renewal,  incurs no service  charges,  and is  secured  by the Bank's  FHLB
     stock, mortgage-backed securities, and qualifying first-mortgage loans.


                                      F-20

11.  INCOME TAXES

     The components of the income tax expense are summarized as follows:



                                Three Months Ended March 31,           Years Ended December 31,
                                     2007          2006             2006         2005         2004
                                   ---------    ---------         ---------    ---------    ---------
                                         (Unaudited)
                                                                           
Current:
       Federal                     $(201,372)   $  30,972         $(239,257)   $ 381,976    $ 481,230
       State                          15,000       25,316                 -      169,549       13,793
                                   ---------    ---------         ---------    ---------    ---------
                                    (186,372)      56,288          (239,257)     551,525      495,023
Deferred                              26,760       60,329           271,784      417,152       99,981
Valuation allowance                   34,612            -            57,473      (76,080)    (336,434)
                                   ---------    ---------         ---------    ---------    ---------

                           Total   $(125,000)   $ 116,617         $  90,000    $ 892,597    $ 258,570
                                   =========    =========         =========    =========    =========



     The  following  temporary  differences  gave rise to the net  deferred  tax
     assets:




                                                            Three Months
                                                               Ended            Years Ended December 31,
                                                           March 31, 2007         2006         2005
                                                             ----------        ----------   ----------
                                                             (Unaudited)
                                                                                  
Deferred tax assets:
       Allowance for loan losses                             $  718,207        $  873,255   $1,170,062
       Net operating loss carryforward                          429,688           310,586      253,113
       Net unrealized loss on securities                              -            16,818        5,367
       Other                                                    361,041           351,855      403,905
                                                             ----------        ----------   ----------
       Total gross deferred tax assets                        1,508,936         1,552,514    1,832,447
       Less valuation allowance                                 345,198           310,586      253,113
                                                             ----------        ----------   ----------
             Deferred tax assets after valuation allowance    1,163,738         1,241,928    1,579,334
                                                             ----------        ----------   ----------
Deferred tax liabilities:
       Premises and equipment                                    40,839            40,839       60,439
       Net unrealized gain on securities                          6,231
                                                             ----------        ----------   ----------
       Total gross deferred tax liabilities                      47,070            40,839       60,439
                                                             ----------        ----------   ----------

            Net deferred tax assets                          $1,116,668        $1,201,089   $1,518,895
                                                             ==========        ==========   ==========


     At December  31,  2006,  the Company has an available  net  operating  loss
     carryforward of $3,450,951 for state tax purposes that will begin to expire
     in 2013. For the periods ended, a valuation  allowance has been established
     for  100  percent  of the  state  net  operating  loss  carryforwards  that
     management believes may not be realizable.

     The  reconciliation  of  the  federal  statutory  rate  and  the  Company's
     effective income tax rate is as follows:




                                                               Three Months Ended March 31,
                                                          2007                               2006
                                                 ---------------------            -------------------------
                                                                  % of                              % of
                                                                 Pretax                            Pretax
                                                   Amount        Income              Amount        Income
                                                 ---------      --------            ----------    --------
                                                                        (Unaudited)
                                                                                        
Tax expense (benefit) at statutory rate          $(110,415)      (34.0)%          $    115,154       34.0%
State income tax, net of
  federal tax                                        9,900         3.0                  16,709        4.9
Effect of tax free income                          (43,233)      (13.3)                (24,864)      (7.3)
Other, net                                          18,748         5.8                   9,618        2.8
                                                 ---------       -----            ------------       ----
Actual tax expense (benefit)
  and effective rate                             $(125,000)      (38.5)%          $    116,617       34.4%
                                                 =========       =====            ============       ====



                                      F-21


11.  INCOME TAXES (Continued)



                                                           Years Ended December 31,
                                          2006                      2005                     2004
                                 -----------------------   -----------------------   ---------------------
                                                  % of                     % of                     % of
                                                 Pretax                   Pretax                   Pretax
                                   Amount        Income       Amount      Income       Amount      Income
                                 ---------      --------   ----------    --------     --------    --------
                                                                                             
Tax expense at statutory rate    $ 159,621        34.0%     $855,166      34.0%      $ 648,993      34.0  %
State income tax, net of
  federal tax                       46,200         9.8       111,902       4.4           9,103       0.5
Effect of tax free income         (126,909)      (27.0)      (95,621)     (3.8)        (79,412)     (4.2)
Valuation allowance                      -           -             -         -        (273,118)    (14.3)
Other, net                          11,088         2.4        21,150       0.9         (46,996)     (2.5)
                                 ---------        ----      --------      ----       ---------      ----

Actual tax expense
  and effective rate             $  90,000        19.2%     $892,597      35.5%      $ 258,570      13.5  %
                                 =========        ====      ========      ====       =========      ====


12.  REGULATORY MATTERS

     Cash and Due from Banks
     -----------------------

     The Bank is required to maintain  reserve  funds in cash or on deposit with
     the Federal  Reserve  Bank.  As of March 31, 2007,  December 31, 2006,  and
     2005,  the  Bank had  required  reserves  of  $3,429,000,  $1,129,000,  and
     $994,000, respectively, composed principally of vault cash and a depository
     amount held with the Federal Reserve Bank.


13.  EMPLOYEE BENEFITS

     Defined Benefit Plan
     --------------------

     The Bank  sponsors  a  trusteed,  defined  benefit  pension  plan  covering
     substantially all employees and officers. The plan calls for benefits to be
     paid to eligible  employees at  retirement  based  primarily  upon years of
     service with the Bank and compensation  rates near  retirement.  The Bank's
     funding  policy is to make annual  contributions  as needed  based upon the
     funding formula developed by the plan's actuary.  This plan is considered a
     multi-employer plan for which the Bank makes contributions, when necessary,
     to provide benefits to eligible  employees upon their  retirement.  Pension
     contributions  to this  plan  amounted  to  $181,364,  $204,473,  $787,517,
     $836,355,  and $381,678 for the three months ended March 31, 2007 and 2006,
     and the years ended December 31, 2006, 2005, and 2004, respectively.

     Defined Contribution Plan
     -------------------------

     The Bank sponsors a thrift plan with a 401(k)  option.  The Bank matches up
     to 6  percent  of  each  eligible  employee's  contribution  to  the  plan.
     Employees are eligible after one year of service. Employer contributions to
     this plan amounted to $14,160,  $10,847,  $50,121, $44,334, and $41,808 for
     the three  months  ended  March  31,  2007 and  2006,  and the years  ended
     December 31, 2006, 2005, and 2004, respectively.

     Supplemental Retirement Plans
     -----------------------------

     The Bank maintains a Director Fee Continuation  Agreement ("Director Plan")
     to provide  benefits to eligible  directors.  The  Director  Plan  provides
     benefits to eligible  directors upon their  retirement from the Board and a
     preretirement death benefit.  Each eligible director will receive an annual
     benefit  equal  to  fifty  percent  of the  average  of the  three  highest
     Director's  total  compensation  prior to the  Director's  retirement for a
     period of ten years.

                                      F-22



13.  EMPLOYEE BENEFITS (Continued)

     The  following  table  sets forth the  change in plan  assets  and  benefit
     obligation at March 31 and December 31:



                                                  Director Plan                  Director Plan
                                           ----------------------------      ------------------------
                                           Three Months Ended March 31,      Years Ended December 31,
                                           ----------------------------      ------------------------
                                                2007           2006             2006           2005
                                             ---------      ---------        ---------      ---------
                                                  (Unaudited)
                                                                               
Change in benefit obligation:
Benefit obligation at beginning of year      $ 673,561      $ 700,146        $ 700,146      $ 659,734
Service cost                                     8,010          8,979           35,916         43,086
Interest cost                                    9,495         14,685           58,739         52,722
Benefits paid                                  (15,450)       (25,558)        (121,240)       (55,396)
                                             ---------      ---------        ---------      ---------
Benefit obligation at end of period            675,616        698,252          673,561        700,146

Fair value of plan assets at end of period           -              -                -              -
                                             ---------      ---------        ---------      ---------

Funded status                                $(675,616)     $(698,252)       $(673,561)     $(700,146)
                                             =========      =========        =========      =========



     Components of Net Periodic Benefit Cost
     ---------------------------------------



                                                  Director Plan                           Director Plan
                                           ----------------------------      ------------------------------------
                                           Three Months Ended March 31,              Years Ended December 31,
                                           ----------------------------      ------------------------------------
                                                2007           2006             2006           2005       2004
                                             ---------      ---------        ---------      ---------  ----------
                                                  (Unaudited)
                                                                               
Net periodic benefit cost:
Service cost                                 $ 8,010         $ 8,979          $35,916      $43,086     $ 102,886
Interest cost                                  9,495          14,685           58,739       52,722        38,775
                                              -------        --------          -------      -------     ---------

Net periodic benefit cost                    $17,505         $23,664          $94,655      $95,808     $ 141,661
                                              =======        ========          =======      =======     =========



     The discount rate used to determine  benefit  obligations  for the Director
     Plan at the  measurement  dates was 7.50  percent  for each of the  periods
     ended March 31, 2007 and 2006, and December 31, 2006, 2005, and 2004.

     At December 31, 2006, the projected  benefit  payments for the Plans are as
     follows:

                                                                  Director
                                                                    Plan
                                                                 ---------
                     2007                                        $ 54,017
                     2008                                          54,017
                     2009                                          54,017
                     2010                                          54,017
                     2011                                          54,017
                     2012 - 2016                                  139,879
                                                                 --------

                                        Total                    $409,964
                                                                 ========


     The Bank also maintains an Executive  Incentive  Retirement  Plan Agreement
     ("Executive Plan") with executives of the Bank. The Executive Plan provides
     the executives  with  supplemental  retirement  benefits based upon current
     salary and percentage  award and a preretirement  death benefit.  The award
     covered  under  the  agreement  shall  be  paid  to the  executive  for the
     executive's  services as determined at the sole  discretion of the Board of
     Directors,  based upon net income.  The executives  shall be vested in each
     award  individually at a rate of twenty percent per full year of employment
     with the Bank  from the date of each such  award.  The  executives  are 100
     percent vested after  obtaining age 65.  Payments to the executives will be
     in either equal annual installments for fifteen years or in a lump sum. The
     costs recognized by the Bank were $11,558,  $8,191,  $32,764,  $43,551, and
     $14,220,  for the three months  ended March 31, 2007 and 2006,  and for the
     years ended December 31, 2006, 2005, and 2004, respectively.

     The  Bank  is  the  beneficiary  of  life  insurance  policies  with a cash
     surrender value at March 31, 2007, and December 31, 2006, of $7,532,530 and
     $7,462,020, respectively, that have been purchased as a method of financing
     benefits under these Plans.


                                      F-23



14.  COMMITMENTS AND CONTINGENT LIABILITIES

     Commitments
     -----------

     In the normal course of business,  the Bank makes various commitments which
     are not reflected in the accompanying  consolidated  financial  statements.
     These  instruments  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  in the  event  of
     nonperformance  by the  other  parties  to  the  financial  instruments  is
     represented by the contractual amounts as disclosed. The Bank minimizes its
     exposure to credit  loss under  these  commitments  by  subjecting  them to
     credit approval and review procedures and collateral requirements as deemed
     necessary.  Commitments  generally have fixed  expiration  dates within one
     year of their origination.

     Standby letters of credit are conditional commitments issued by the Bank to
     guarantee  the  performance  of a customer  to a third  party.  Performance
     letters of credit represent  conditional  commitments issued by the Bank to
     guarantee the performance of a customer to a third party. These instruments
     are issued primarily to support bid or performance-related  contracts.  The
     coverage  period for these  instruments is typically a one-year period with
     an annual renewal  option  subject to prior  approval by  management.  Fees
     earned from the issuance of these letters are recognized  over the coverage
     period.  For secured  letters of credit,  the  collateral is typically Bank
     deposit instruments or customer business assets.

     The off-balance sheet commitments consisted of the following:




                                              2007            2006            2005
                                           ----------       ----------     ----------
                                      (Unaudited)
                                                                
     Commitment to extend credit           $8,547,196       $7,011,038     $9,284,878
     Standby letters of credit              1,105,909        1,205,909        401,325



     Commitments  to  extend  credit  consist  of  fixed-rate  commitments  with
     interest  rates  ranging  from 5.375 to 6.50 at March 31,  2007,  and 5.375
     percent to 6.75 percent at December 31, 2006. The  commitments  outstanding
     at March 31, 2007 and December 31, 2006,  contractually mature in less than
     one year.

     Contingent Liabilities
     ----------------------

     In 2003, three lawsuits were filed by the Bank against a land developer for
     damages resulting from unpaid commercial loans and two foreclosure actions.
     The contractor has filed counterclaims in all instances.  In addition,  one
     lawsuit  includes  as  defendants  all  contract  purchasers  of  lots in a
     development  who  may  claim  vendees'  liens  for  deposits  given  to the
     developer.  Numerous  contract  purchasers have or will file answers to the
     foreclosure   action,   including   counterclaims   against  the  Bank  for
     compensatory damages representing monies paid by the contract purchasers to
     the land developer.  The  counterclaims  are premised upon alleged improper
     allocation of loan payments by the Bank and the alleged failure of the Bank
     to  maintain  deposits  in  escrow  accounts.  The  contractor  is  seeking
     compensatory and punitive damages in an unspecified  amount,  as well as to
     invalidate  the Bank's  liens on the  subject  property.  All  pending  Law
     Division matters in New Jersey State Court have been stayed due to the land
     developer's  filing in bankruptcy court. At this time,  outside counsel for
     the Bank  cannot  offer an opinion  as to the  probable  outcome.  The Bank
     believes  the  suit  is  without  merit  and is  vigorously  defending  its
     position.

     In the normal  course of  business,  the Company and its  subsidiaries  are
     involved in various legal proceedings primarily involving the collection of
     outstanding  loans.  None  of  these  proceedings  are  expected  to have a
     material  effect on the financial  position or results of operations of the
     Company.

                                      F-24



15.  REGULATORY CAPITAL REQUIREMENTS

     Federal regulations require the Bank to maintain certain minimum amounts of
     capital.  Specifically,  the Bank is required to maintain  certain  minimum
     dollar  amounts  and  ratios of Total and Tier I capital  to  risk-weighted
     assets and of Tier I capital to average total assets.

     In addition  to the capital  requirements,  the Federal  Deposit  Insurance
     Corporation  Improvement Act ("FDICIA") established five capital categories
     ranging from "well  capitalized" to "critically  undercapitalized."  Should
     any institution fail to meet the requirements to be considered  "adequately
     capitalized,"   it  would  become  subject  to  a  series  of  increasingly
     restrictive  regulatory  actions.  Management believes as of March 31, 2007
     and December 31, 2006, the Bank met all capital  adequacy  requirements  to
     which they are subject.

     As of March 31, 2007, and December 31, 2006, and 2005, the OTS  categorized
     the Bank as well  capitalized  under the  regulatory  framework  for prompt
     corrective  action.  To  be  classified  as a  well  capitalized  financial
     institution,  Total  risk-based,  Tier  1  risk-based,  core  capital,  and
     tangible  equity capital ratios must be at least 10 percent,  6 percent,  5
     percent,  and 1.5 percent,  respectively.  There have been no conditions or
     events since the  notification  that  management  believes have changed the
     Bank's category.

     The  following  table  reconciles  capital  under U.S.  generally  accepted
     accounting principles.




                                                  March 31,            December 31,
                                                    2007            2006            2005
                                                ------------    ------------    ------------
                                                 (Unaudited)
                                                                      
Total stockholders' equity                      $ 28,472,251    $ 28,635,072    $ 28,280,488
Other disallowed assets                           (1,089,000)     (1,167,044)       (918,679)
Nonqualifying equity instruments                      (1,000)         (1,000)         (1,000)
Accumulated other comprehensive (income) loss        (47,753)        (20,709)         10,419
                                                ------------    ------------    ------------

Tier I, core, and tangible capital                27,334,498      27,446,319      27,371,228

Allowance for loan losses                          1,304,600       1,750,068       2,311,533
Other assets required to be deducted                (125,933)       (126,717)       (188,326)
                                                ------------    ------------    ------------

Total risk-based capital                        $ 28,513,165    $ 29,069,670    $ 29,494,435
                                                ============    ============    ============




                                      F-25



15.  REGULATORY CAPITAL REQUIREMENTS (Continued)

     The  following  table  reflects  the  Bank's  capital  ratios  and  minimum
     requirements at March 31, 2007, and December 31, 2006 and 2005.



                                                  March 31,                             December 31,
                                              -------------------       -----------------------------------------------
                                                     2007                       2006                      2005
                                              -------------------       --------------------        -------------------
                                              Amount        Ratio       Amount         Ratio        Amount        Ratio
                                              ------        -----       ------         -----        ------        -----
                                                      (Unaudited)
                                                                                               
Total Capital
  (to Risk-Weighted Assets)
- ---------------------------
Actual                                     $28,513,165      13.8%     $29,069,670      14.2%     $29,494,435      16.1%
For Capital Adequacy Purposes               16,481,393       8.0       16,337,680       8.0       14,735,882       8.0
To Be Well Capitalized                      20,601,741      10.0       20,422,110      10.0       18,419,853      10.0

Tier I Capital
  (to Risk-Weighted Assets)
- ---------------------------
Actual                                     $27,334,498      13.3%     $27,446,319      13.4%     $27,371,228      14.9%
For Capital Adequacy Purposes                8,240,696       4.0        8,168,840       4.0        7,367,941       4.0
To Be Well Capitalized                      12,361,045       6.0       12,253,260       6.0       11,051,912       6.0

Core Capital
  (to Adjusted Assets)
- ---------------------------

Actual                                     $27,334,498       7.4%     $27,446,319       7.8%     $27,371,228       8.9%
For Capital Adequacy Purposes               11,127,547       3.0       10,520,036       3.0        9,215,572       3.0
To Be Well Capitalized                      18,545,912       5.0       17,533,393       5.0       15,359,287       5.0

Tangible Capital
  (to Adjusted Assets)
- ---------------------------

Actual                                     $27,334,498       7.4%     $27,446,319       7.8%     $27,371,228       8.9%
For Capital Adequacy Purposes                5,563,773       1.5        5,260,018       1.5        4,607,786       1.5
To Be Well Capitalized                      N/A                         N/A                       N/A




     Prior to the enactment of the Small Business Job  Protection  Act, the Bank
     accumulated approximately $2,855,000 of retained earnings, which represents
     allocations of income to bad debt  deductions for tax purposes only.  Since
     this amount  represents the accumulated bad debt reserves prior to 1988, no
     provision  for  federal  income tax has been made for such  amount.  If any
     portion of this amount is used other than to absorb  loan losses  (which is
     not  anticipated),  the amount will be subject to federal income tax at the
     current corporate rate.


                                      F-26




16.  FAIR VALUE DISCLOSURE

     The estimated fair values of the Company's  financial  instruments at March
     31, 2007 and December 31, 2006 and 2005, are as follows:



                                             March 31,                                  December 31,
                                               2007                           2006                        2005
                                    ---------------------------   ---------------------------------------------------------
                                      Carrying         Fair         Carrying          Fair        Carrying         Fair
                                       Value           Value         Value            Value        Value           Value
                                    ------------   ------------   ------------   ------------   ------------   ------------
                                              (Unaudited)
                                                                                            
Financial assets:
      Cash and cash
         equivalents                $  9,026,287   $  9,026,287   $ 10,618,180   $ 10,618,180   $ 14,030,652   $ 14,030,652
      Investment securities:
         Available for sale           13,244,385     13,244,385     14,151,943     14,151,943      1,729,053      1,729,053
         Held to maturity             53,823,006     53,605,953     38,645,234     38,404,079     39,586,162     38,955,768
      Mortgage-backed securities:
         Available for sale              179,861        179,861        200,059        200,059        324,314        324,314
         Held to maturity             64,016,994     63,268,159     58,984,533     58,002,971     53,708,105     52,771,675
      Loans receivable, net          211,035,476    208,994,804    210,491,806    205,707,806    180,915,682    178,929,682
      Accrued interest receivable      1,887,134      1,887,134      1,733,571      1,733,571      1,106,854      1,106,854
      FHLB stock                       1,328,600      1,328,600        581,600        581,600        355,000        355,000
      Bank-owned life insurance        7,532,530      7,532,530      7,462,020      7,462,020      7,205,131      7,205,131

Financial liabilities:
      Deposits                      $319,997,667   $319,567,667   $315,962,427   $314,266,427   $277,544,217   $275,398,061
      Short-term borrowings           21,000,000     21,000,000      4,400,000      4,400,000              -              -

      Advances by borrowers
         for taxes and insurance         592,593        592,593        514,511        514,511        474,957        474,957
      Accrued interest payable           368,917        368,917        573,526        573,526        120,463        120,463




     Financial  instruments  are  defined  as  cash,  evidence  of an  ownership
     interest in an entity,  or a contract  which creates an obligation or right
     to receive or deliver cash or another financial instrument from/to a second
     entity on potentially favorable or unfavorable terms.

     Fair value is defined as the amount at which a financial  instrument  could
     be exchanged in a current transaction between willing parties other than in
     a forced or  liquidation  sale. If a quoted market price is available for a
     financial  instrument,  the estimated fair value would be calculated  based
     upon the market price per trading unit of the instrument.

     If no  readily  available  market  exists,  the fair  value  estimates  for
     financial  instruments  are based  upon  manage-ment's  judgment  regarding
     current  economic  conditions,  interest  rate risk,  expected  cash flows,
     future estimated  losses,  and other factors as determined  through various
     option  pricing  formulas  or  simulation   modeling.   As  many  of  these
     assumptions  result from judgments made by management  based upon estimates
     which are inherently uncertain, the resulting estimated fair values may not
     be  indicative  of the  amount  realizable  in  the  sale  of a  particular
     financial instrument. In addition,  changes in the assumptions on which the
     estimated  fair  values  are  based  may have a  significant  impact on the
     resulting estimated fair values.

     As certain assets,  such as deferred tax assets and premises and equipment,
     are not  considered  financial  instruments,  the  estimated  fair value of
     financial instruments would not represent the full value of the Company.

     The Company employed  simulation modeling in determining the estimated fair
     value of  financial  instruments  for which quoted  market  prices were not
     available based upon the following assumptions:

     Cash  and  Cash  Equivalents,  Accrued  Interest  Receivable,  FHLB  Stock,
     ---------------------------------------------------------------------------
     Short-Term Borrowings,  Advances by Borrowers for Taxes and Insurance,  and
     ---------------------------------------------------------------------------
     Accrued Interest Payable
     ------------------------

     The fair value is equal to the current carrying value.

                                      F-27



16.  FAIR VALUE DISCLOSURE (Continued)

     Investment and Mortgage-Backed Securities
     -----------------------------------------

     The fair value of these  securities is equal to the available quoted market
     price.  If no quoted  market  price is  available,  fair value is estimated
     using the quoted market price for similar securities.

     Loans Receivable, net and Deposits
     ----------------------------------

     The fair value of loans is estimated by  discounting  the future cash flows
     using a  simulation  model  which  estimates  future  cash flows based upon
     current  market rates  adjusted  for  prepayment  risk and credit  quality.
     Savings,  checking,  and money  market  deposit  accounts are valued at the
     amount payable on demand as of year-end.  Fair values for time deposits are
     estimated using a discounted cash flow calculation that applies contractual
     costs currently  being offered in the existing  portfolio to current market
     rates being offered for deposits of similar remaining maturities.

     Bank-Owned Life Insurance
     -------------------------

     The fair value is equal to the cash  surrender  value of the life insurance
     policies.

     Commitments to Extend Credit
     ----------------------------

     These  financial  instruments  are  generally  not  subject  to  sale,  and
     estimated  fair  values are not  readily  available.  The  carrying  value,
     represented  by  the  net  deferred  fee  arising  from  the   unrecognized
     commitment,  and the fair value,  determined by  discounting  the remaining
     contractual  fee over  the  term of the  commitment  using  fees  currently
     charged to enter into similar  agreements with similar credit risk, are not
     considered  material for disclosure.  The  contractual  amounts of unfunded
     commitments are presented in Note 14.

17.  STOCK OFFERING

     On January 29,  2007,  the Board of  Directors  of the Company and the Bank
     unanimously adopted a Plan of Stock Issuance (the "Plan") pursuant to which
     the Company will offer shares of its common stock of up to but less than 50
     percent of its total outstanding common stock to eligible depositors of the
     Bank in a subscription offering and, if necessary, to the general public of
     the community and/or in a syndicated  offering.  The majority of the common
     stock will continue to be owned by the Company.  The Plan is subject to the
     approval of the Office of Thrift Supervision ("OTS").

     The  regulations  of the OTS prohibit  the Bank from  declaring or paying a
     cash  dividend  if the effect  thereof  would  cause the Bank's  regulatory
     capital to be reduced below the federal regulatory  capital  requirement in
     section 567.2 of the Rules and Regulations of the OTS.

     Costs associated with the conversion will be deferred and deducted from the
     proceeds of the stock  offering.  If, for any reason,  the  offering is not
     successful,  the deferred costs will be charged to operations.  As of March
     31,  2007,  and December 31,  2006,  there was  approximately  $211,453 and
     $48,000, respectively, of costs incurred with the conversion.


                                      F-28



18.  PARENT COMPANY

     Condensed financial  information of Gateway Community Financial Corp. is as
     follows:




                                                    CONDENSED BALANCE SHEET

                                            March 31,         December 31,
                                              2007          2006          2005
                                          -----------   -----------   -----------
                                          (Unaudited)
                                                            
ASSETS
     Cash and due from banks              $   268,786   $   268,125   $   265,460
     Investment in subsidiary, the Bank    28,472,252    28,635,072    28,280,490
                                          -----------   -----------   -----------

TOTAL ASSETS                              $28,741,038   $28,903,197   $28,545,950
                                          ===========   ===========   ===========

STOCKHOLDERS' EQUITY                      $28,741,038   $28,903,197   $28,545,950
                                          ===========   ===========   ===========




                                                            CONDENSED STATEMENT OF INCOME

                                         Three Months Ended March 31,          Year Ended December 31,
                                             2007           2006           2006           2005          2004
                                         -----------    -----------    -----------    -----------    -----------
                                                (Unaudited)
                                                                                     
Interest income                          $       661    $       655    $     2,665    $     2,638    $     2,619

Equity in undistributed
      earnings of subsidiary                (200,411)       221,416        376,809      1,619,960      1,647,614
                                         -----------    -----------    -----------    -----------    -----------

NET INCOME (LOSS)                        $  (199,750)   $   222,071    $   379,474    $ 1,622,598    $ 1,650,233
                                         ===========    ===========    ===========    ===========    ===========






                                                          CONDENSED STATEMENT OF CASH FLOWS

                                         Three Months Ended March 31,          Year Ended December 31,
                                             2007           2006           2006           2005          2004
                                         -----------    -----------    -----------    -----------    -----------
                                                (Unaudited)
                                                                                     
OPERATING ACTIVITIES
      Net income                         $  (199,750)   $   222,071    $   379,474    $ 1,622,598    $ 1,650,233
      Equity in undistributed earnings
        of subsidiary                        200,411       (221,416)      (376,809)    (1,619,960)    (1,647,614)
                                         -----------    -----------    -----------    -----------    -----------

           Net cash provided by                  661            655          2,665          2,638          2,619
                                         -----------    -----------    -----------    -----------    -----------
             operating activities

           Increase in cash and                  661            655          2,665          2,638          2,619
             cash equivalents

CASH AT BEGINNING OF YEAR                    268,125        265,460        265,460        262,822        260,203
                                         -----------    -----------    -----------    -----------    -----------

CASH AT END OF PERIOD                    $   268,786    $   266,115    $   268,125    $   265,460    $   262,822
                                         ===========    ===========    ===========    ===========    ===========



                                      F-29


You should rely only on the information  contained in this document. We have not
authorized  anyone to  provide  you with  information  that is  different.  This
document does not constitute an offer to sell, or the  solicitation  of an offer
to buy, any of the securities  offered hereby to any person in any  jurisdiction
in which the offer or  solicitation  would be  unlawful.  The affairs of Gateway
Community Financial Corp. and its subsidiaries may change after the date of this
prospectus.  Delivery of this  document  and the sales of shares made  hereunder
does not mean otherwise.



                        Gateway Community Financial Corp.
           Holding Company for Gloucester County Federal Savings Bank



                     Up to 3,105,000 Shares of Common Stock
                 (Subject to Increase to Up to 3,570,750 Shares)




                                   ----------

                                   PROSPECTUS

                                   ----------







                        Sandler O'Neill + Partners, L.P.


                               ____________, 2007




Until the later of ______________ __, 2007, or 25 days after commencement of the
syndicated community offering, if any, whichever is later, all dealers effecting
transactions in these securities, whether or not participating in this offering,
may be required  to deliver a  prospectus.  This is in addition to the  dealers'
obligation to deliver a prospectus when acting as underwriters  and with respect
to their unsold allotments or subscriptions.


                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.      Exhibits and Financial Statement Schedules.

      The  exhibits  and  financial  statement  schedules  filed as part of this
Registration Statement are as follows:

      (a) Exhibits:


         
      1        Form of Sales Agency Agreement with Sandler O'Neill & Partners, L.P.*
      2        Plan of Stock Issuance, as amended*
      3.1      Charter of Gateway Community Financial Corp.*
      3.2      Bylaws of Gateway Community Financial Corp.*
      4        Specimen Stock Certificate of Gateway Community Financial Corp.*
      5        Opinion of Malizia Spidi & Fisch, PC regarding legality of securities registered *
      8.1      Federal Tax Opinion of Malizia Spidi & Fisch, PC*
      8.2      State Tax Opinion of S.R. Snodgrass, A.C. *
      10.1     Employment Agreement with Robert C. Ahrens *
      10.2     Employment Agreement with Bruce E. Haines *
      10.3     Employment Agreement with Timothy P. Hand *
      10.4     Executive Incentive Retirement Plan Agreement *
      10.5     Director Fee Continuation Agreement *
      10.4     Executive Incentive Retirement Plan Agreement *
      10.5     Director Fee Continuation Agreement *
      23.1     Consent of S.R. Snodgrass, A.C.
      23.2     Consent of Feldman Financial Advisors, Inc.*
      23.3     Consent of Malizia Spidi & Fisch, PC (contained in its opinions filed as Exhibits 5 and
               8.1)
      24       Power of Attorney (set forth on the signature page) *
      99.1     Letter of Feldman Financial Advisors, Inc. as to the value of subscription rights *
      99.2     Conversion Valuation Appraisal Report prepared by Feldman Financial Advisors, Inc. *
      99.3     Marketing Materials and Stock Order Form *
- --------------
*     Previously filed.


      (b) Financial Statement Schedules:

               No financial  statement  schedules are filed because the required
      information is not applicable or is included in the consolidated financial
      statements or the notes thereto.

                                      II-1



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant has duly caused this aamended registration  statement to be signed on
its behalf by the undersigned,  thereunto duly authorized, in Sewell, New Jersey
on June 18, 2007.

                                GATEWAY COMMUNITY FINANCIAL CORP.

                                By:      /s/Robert C. Ahrens
                                         ---------------------------------------
                                         Robert C. Ahrens
                                         President and Chief Executive Officer
                                         (Duly Authorized Representative)

Pursuant  to the  requirements  of the  Securities  Act of  1933,  this  amended
registration  statement  has been signed below by the  following  persons in the
capacities indicated on June 18, 2007.



                                                      
/s/Robert C. Ahrens                                           /s/ John S. Gligor, Sr. *
- -----------------------------------------------------         -----------------------------------------------------
Robert C. Ahrens                                              John S. Gligor, Sr.
President, Chief Executive Officer and Director               Chairman of the Board
(Principal Executive Officer)


/s/ Walter N. Friedrich *                                     /s/ Robert A. Jones *
- -----------------------------------------------------         -----------------------------------------------------
Walter N. Friedrich                                           Robert A. Jones
Vice Chairman of the Board                                    Director


/s/ Dennis L. King *                                          s/ Scott P. Newman*
- -----------------------------------------------------         -----------------------------------------------------
Dennis L. King                                                Scott P. Newman
Director                                                      Director


/s/ Frank D. Wilson *                                        /s/ Francis J. Walsh*
- -----------------------------------------------------         -----------------------------------------------------
Frank D. Wilson                                               Francis J. Walsh
Director                                                      Chief Financial Officer
                                                              (Principal Financial and Accounting Officer)


* By:   /s/Robert C. Ahrens
        ----------------------------------------------------
        Robert C. Ahrens
        Attorney-in-Fact