8-K/A

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

FORM 8-K/A

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported):  August 1, 2011

OCEAN SHORE HOLDING CO.

(Exact name of registrant as specified in its charter)

New Jersey	000-53856	80-0282446
(State or other jurisdiction of incorporation)	(Commission File Number)	(IRS Employer Identification No.)

1001 Asbury Avenue, Ocean City, New Jersey 08226

(Address of principal executive offices, including zip code)

Registrant’s telephone number, including area code:  (609)399-0012

Not Applicable

(Former name or former address, if changed since last report)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

¨  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

¨  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

¨  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

¨  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

Explanatory Note:  This Amendment No. 1 amends the Current Report on Form 8-K filed on August 1, 2011 by Ocean Shore Holding Co. to include the financial statements and unaudited pro forma financial information referred to in Item 9.01(a) and (b) below relating to the acquisition by Ocean Shore Holding Co. of CBHC Financialcorp, Inc.

Item 9.01   Financial Statements and Exhibits.

(a)  Financial Statements of Businesses Acquired.

The audited consolidated financial statements of CBHC Financialcorp, Inc. as of December 31, 2010 and 2009 and for each of the two years in the period ended December 31, 2010 are attached hereto as Exhibit 99.1 to this Current Report on Form 8-K and are incorporated herein by reference.

The unaudited consolidated financial statements of CBHC Financialcorp, Inc. as of  June 30, 2011, and for the six months ended June 30, 2011 are attached as Exhibit 99.2 to this Current Report on Form 8-K and are incorporated herein by reference.

(b)  Pro Forma Financial Information.

Unaudited Pro Forma Condensed Combined Consolidated Financial Information reflecting the recently completed acquisition by Ocean Shore Holding Co. of CBHC Financialcorp, Inc. are attached hereto as exhibit 99.3 and are incorporated herein by reference.

(d)  Exhibits

Number	Description
23.1	Consent of ParenteBeard LLC
99.1	Consolidated Financial Statements of CBHC Financialcorp, Inc. as of December 31, 2009 and 2010, and for each of the two years in the period ended December 31, 2010.
99.2	Unaudited Consolidated Financial Information of CBHC Financialcorp, Inc. as of June 30, 2011, and for the six months ended June 30, 2011.
99.3	Unaudited Pro Forma Condensed Combined Consolidated Financial Information of Ocean Shore Holding Co. and CBHC Financialcorp, Inc.

SIGNATURES

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

	OCEAN SHORE HOLDING CO.
	(Registrant)
Date: October 14, 2011	By:	/s/ Steven E. Brady
		Steven E. Brady
		President and Chief Executive Officer

EX-23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We hereby consent to the incorporation by reference in the Registration Statements Nos. 333-163982, 333-163986 and 333-168525 on Form S-8 and in this Form 8-K/A of Ocean Shore Holding Co. of our report dated March 15, 2011 relating to the consolidated financial statements of CBHC Financialcorp, Inc., which are included in this Current Report on Form 8-K/A of Ocean Shore Holding Co. dated October 14, 2011.

/s/ ParenteBeard LLC

Malvern, Pennsylvania

October 14, 2011

EX-99.1

Independent Auditors’ Report

Board of Directors

CBHC Financialcorp, Inc.

Egg Harbor City, New Jersey

We have audited the accompanying consolidated balance sheet of CBHC Financialcorp, Inc. and subsidiary (the Company) as of December 31, 2010 and 2009, and the related consolidated statements of income, stockholders’ equity, and cash flows for the years then ended.  These consolidated financial statements are the responsibility of the Company’s management.  Our responsibility is to express an opinion on these consolidated financial statements based on our audits.

We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement.  An audit includes consideration of internal control over financial reporting as a basis for designing audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting.  Accordingly, we express no such opinion.  An audit also includes examining, on a test basis, evidence supporting the amounts and disclosures in the consolidated 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 CBHC Financialcorp, Inc. and subsidiary as of December 31, 2010 and 2009, and the results of their operations and their cash flows for the years then ended, in conformity with accounting principles generally accepted in the United States of America.

As discussed in Note 1, on February 15, 2011 the Company entered into an Agreement and Plan of Merger with Ocean Shore Holding Co.

Malvern, Pennsylvania

March 15, 2011

1

CBHC Financialcorp, Inc.

Consolidated Balance Sheet

December 31, 2010 and 2009

	2010		2009
	(Dollars In Thousands,
	Except Share Data)
Assets
Cash and due from banks	$	13,452	$	4,166
Federal funds sold		22,270		4,861
Cash and Cash Equivalents		35,722		9,027
Investment securities available for sale		-		6,369
Investment securities held to maturity (fair value 2010 $6,166; 2009 $16,868)		7,571		18,183
Federal Home Loan Bank stock, at cost		201		206
Loans receivable, net of allowance for loan losses 2010 $925; 2009 $866		88,614		95,617
Premises and equipment, net		1,955		2,059
Other assets		2,056		1,916
Total Assets	$	136,119	$	133,377
Liabilities and Stockholders’ Equity
Liabilities
Deposits:
Non-interest bearing	$	6,680	$	6,115
Interest-bearing		118,139		116,944
Total Deposits		124,819		123,059
Borrowings		1,601		1,601
Advances from borrowers for insurance and taxes		470		540
Other liabilities		278		351
Total Liabilities		127,168		125,551
Stockholders’ Equity
Preferred stock; authorized 250,000 shares; none issued or outstanding		-		-
Common stock, par value $0.01 per share; authorized 1,750,000 shares; issued and outstanding 750,000 shares		8		8
Paid-in capital		7,492		7,492
Retained earnings		1,451		326
Total Stockholders’ Equity		8,951		7,826
Total Liabilities and Stockholders’ Equity	$	136,119	$	133,377

See notes to consolidated financial statements.

2

CBHC Financialcorp, Inc.

Consolidated Statement of Income

Years Ended December 31, 2010 and 2009

	2010			2009
	(In Thousands, Except Share and Per Share Data)
Interest Income
Loans receivable	$	5,463		$	5,704
Investment securities:
Taxable		751			1,296
Tax-exempt		1			1
Other		35			26
Total Interest Income		6,250			7,027
Interest Expense
Deposits		1,648			2,717
Borrowed funds		80			43
Total Interest Expense		1,728			2,760
Net Interest Income		4,522			4,267
Provision for Loan Losses		60			230
Net Interest Income after Provision for Loan Losses		4,462			4,037
Other Income (Loss)
Service charges and fees on deposit accounts		82			77
Other service charges, commissions and fees		68			108
Gain on redemptions of investment securities (mutual funds)		167			-
Total other-than-temporary impairment losses		(98	)		(62	)
Total Other Income		219			123
Other Expenses
Salaries and employee benefits		1,528			1,544
Occupancy		279			266
Equipment		78			71
Data and item processing		356			464
Advertising and marketing		33			34
Office supplies, communication, printing, and postage		56			61
FDIC insurance		150			341
Professional fees		190			150
Other		138			152
Total Other Expenses		2,808			3,083
Income before Income Taxes		1,873			1,077
Income Taxes		748			455
Net Income	$	1,125		$	622
Net Income per Share
Basic	$	1.50		$	0.83
Diluted	$	1.48		$	0.83
Weighted Average Shares Outstanding
Basic		750,000			750,000
Diluted		758,514			750,000

See notes to consolidated financial statements.

3

CBHC Financialcorp, Inc.

Consolidated Statement of Stockholders’ Equity

Years Ended December 31, 2010 and 2009

					Retained
					Earnings
	Common		Paid-in		(Accumulated
	Stock		Capital		Deficit)			Total
	(In Thousands)
Balance - January 1, 2009	$	8	$	7,492	$	(296	)	$	7,204
Net income		-		-		622			622
Balance - December 31, 2009		8		7,492		326			7,826
Net income		-		-		1,125			1,125
Balance - December 31, 2010	$	8	$	7,492	$	1,451		$	8,951

See notes to consolidated financial statements.

4

CBHC Financialcorp, Inc.

Consolidated Statement of Cash Flows

Years Ended December 31, 2010 and 2009

	2010			2009
	(In Thousands)
Cash Flows from Operating Activities
Net income	$	1,125		$	622
Adjustments to reconcile net income to net cash provided by operating activities:
Provision for loan losses		60			230
Provision for depreciation and amortization		107			113
Net amortization (accretion) of securities premiums and discounts		(37	)		1
Gain on redemption of investment securities (mutual funds)		(167	)		-
Impairment charge on investment securities		98			62
Deferred income tax benefit		(6	)		(40	)
Decrease in accrued interest receivable		139			60
Increase in other assets		(273	)		(1,074	)
Increase (decrease) in other liabilities		(73	)		153
Net Cash Provided by Operating Activities		973			127
Cash Flows from Investing Activities
Proceeds from redemptions of investment securities available for sale		6,536			-
Proceeds from maturities/paydowns of investment securities held to maturity		11,631			11,463
Purchase of investment securities held to maturity		(1,080	)		(6,997	)
Net (purchase) redemption of Federal Home Loan Bank stock		5			(73	)
Loan originations and principal collections, net		8,585			4,617
Loan purchases		(1,642	)		(5,274	)
Purchases of premises and equipment		(3	)		(1	)
Net Cash Provided by Investing Activities		24,032			3,735
Cash Flows from Financing Activities
Net increase (decrease) in deposits		1,760			(2,662	)
Net increase (decrease) in advances from borrowers for insurance and taxes		(70	)		19
Proceeds from borrowings		-			1,601
Net Cash Provided by (Used in) Financing Activities		1,690			(1,042	)
Net Increase in Cash and Cash Equivalents		26,695			2,820
Cash and Cash Equivalents - Beginning		9,027			6,207
Cash and Cash Equivalents - Ending	$	35,722		$	9,027
Supplementary Cash Flows Information
Interest paid	$	1,788		$	2,787
Income taxes paid	$	875		$	332

See notes to consolidated financial statements.

5

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 1 – Agreement of Sale

On February 15, 2011, CBHC Financialcorp, Inc. (the Company) entered into an Agreement and Plan of Merger with Ocean Shore Holding Co., the holding company for Ocean City Home Bank, under which the Company and Select Bank will merge with and into Ocean Shore Holding Co.  Stockholders of CBHC Financialcorp, Inc. will receive $15.50 in cash for each share of the Company that they hold and option holders will receive $5.50 per share for each option they hold, for an aggregate transaction value of approximately $11.9 million.  The merger is subject to certain conditions, including approval of the shareholders of the Company and receipt of regulatory approval from the Office of Thrift Supervision.  The merger is expected to be completed by the third quarter of 2011.

Note 2 - Significant Accounting Policies

Organization and Nature of Operations

The Company and its sole subsidiary, Select Bank (the Bank, or collectively, the Company), provides a full range of banking services to customers located primarily in Atlantic County, New Jersey.  The Company and Bank are subject to Federal statutes applicable to nationally chartered thrift institutions.  The Bank’s deposits are insured by the Federal Deposit Insurance Corporation (FDIC) up to applicable limits.  The Company and the Bank are subject to regulation of certain federal agencies and, therefore, undergo periodic examinations by those regulatory agencies.

The Company competes with other banking and financial institutions in its primary market communities encompassing Atlantic County.  Commercial banks, savings banks, savings and loan associations, credit unions, and money market funds actively compete for deposits and loans.  Such institutions, as well as consumer financial and insurance companies, may be considered competitors of the Company with respect to one or more of the services it renders.

Principles of Consolidation

The consolidated financial statements include the accounts of the Company and the Bank.  All material intercompany transactions and balances have been eliminated in consolidation.

The Company has evaluated subsequent events through March 15, 2011, the date the financial statements were available for release, in preparing the December 31, 2010 consolidated financial statements.

Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.  Actual results could differ from those estimates.  Material estimates that are particularly susceptible to significant change in the near term relate to the determination of the allowance for loan losses, the potential impairment of restricted stock, the evaluation of other than temporary impairment of investment securities, and the valuation of deferred tax assets.

6

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 2 - Significant Accounting Policies (Continued)

Estimates (Continued)

While management uses available information to recognize estimated losses on loans, future additions may be necessary based on changes in economic conditions and underlying collateral values, if any.  In addition, the Office of Thrift Supervision (OTS), as an integral part of their examination process, periodically reviews the Bank’s allowance for loan losses.  This agency may require the Bank to recognize additions to the allowance based on their judgments of information available to them at the time of their examination.

Significant Group Concentrations of Credit Risk

Most of the Bank’s activities are with customers located within Atlantic County, New Jersey.  Note 3 discusses the types of investment securities that the Bank invests in.  Note 4 discusses the types of lending that the Bank engages in.  The Bank does not have any significant loan concentrations to any one industry or customer.  Although the Bank has a diversified loan portfolio, its debtors’ ability to honor their contracts is influenced by the region’s economy.

Cash and Cash Equivalents

For purposes of reporting cash flows, cash and cash equivalents include cash on hand, amounts due from banks and federal funds sold.  Generally, federal funds are purchased or sold for one day periods.

The Bank maintains cash deposits in other depository institutions that occasionally exceed the amount of deposit insurance available.  Management periodically assesses the financial condition of these institutions and believes that the risk of any possible credit loss is minimal.

The Bank is required to maintain average reserve balances in vault cash or with the Federal Reserve Bank based upon outstanding balances of deposit transaction accounts.  The Bank was not required to maintain any reserve balances at December 31, 2010 and 2009, respectively.

Investment Securities

Management determines the appropriate classification of debt securities at the time of purchase and reevaluates such designation as of each balance sheet date.

Investment securities classified as available for sale are those securities that the Bank intends to hold for an indefinite period of time but not necessarily to maturity.  Securities available for sale are carried at fair value.  Any decision to sell a security classified as available for sale would be based on various factors, including significant movement in interest rates, changes in maturity mix of the Company’s assets and liabilities, liquidity needs, regulatory capital considerations and other similar factors.  Unrealized gains or losses are included as a component of stockholders’ equity.  Realized gains or losses, determined on the basis of the cost of the specific securities sold, are included in earnings.  Premiums and discounts are recognized in interest income using the interest method over the terms of the securities.

Investment securities classified as held to maturity are those securities the Bank has both the intent and ability to hold to maturity regardless of changes in market conditions, liquidity needs or changes in general economic conditions.  These securities are carried at cost adjusted for the amortization of premium and accretion of discount, computed by the interest method over the terms of the securities.

7

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 2 - Significant Accounting Policies (Continued)

Investment Securities (Continued)

Declines in fair value of debt securities below their cost that are deemed to be other-than-temporary are separated into (a) the amount of the total other-than-temporary impairment related to a decrease in cash flows expected to be collected from the debt security (the credit loss) and (b) the amount of the total other-than-temporary impairment related to all other factors.  The amount of the total other-than-temporary impairment related to the credit loss is recognized in earnings. For available for sale debt securities, the amount of the total other-than-temporary impairment related to all other factors is recognized in other comprehensive income (loss).

For equity securities, when the Bank has decided to sell or redeem an impaired available for sale security and the entity does not expect the fair value of the security to fully recover before the expected time of sale, the security is deemed other-than-temporarily impaired in the period in which the decision to sell is made.  The Bank recognizes an impairment loss when the impairment is deemed other-than-temporary even if a decision to sell has not been made.

To determine whether a loss is other-than-temporary, management utilizes criteria such as the reasons underlying the decline, the magnitude and duration of the decline and whether or not management intends to sell or expects that it is more likely than not that it will be required to sell the security prior to an anticipated recovery of the fair value.

Federal Home Loan Bank Stock

Federal law requires a member institution of the Federal Home Loan Bank system to hold restricted stock of its district Federal Home Loan Bank according to predetermined formula.  The restricted stock is carried at cost, the value at which it can be redeemed.

Loans Receivable

Loans receivable that management has the intent and ability to hold for the foreseeable future or until maturity or payoff are stated at their outstanding unpaid principal balances, net of an allowance for loan losses and any deferred fees or costs.  Interest income is accrued on the unpaid principal balance.  Loan origination fees, net of certain direct origination costs, are deferred and recognized as an adjustment of the yield (interest income) of the related loans.  The Bank is generally amortizing these amounts over the contractual life of the loan.

The accrual of interest is generally discontinued when the contractual payment of principal or interest has become 90 days past due or management has serious doubts about further collectibility of principal or interest, even though the loan is currently performing.  Past due status is based on the contractual terms of the loan.  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 credited to income in the current year is reversed and unpaid interest accrued in prior years is charged against the allowance for loan losses.  Interest received on nonaccrual loans generally is either applied against principal or reported as interest income, according to management’s judgment as to the collectibility of principal.  Generally, loans are restored to accrual status when the obligation is brought current, has performed in accordance with the contractual terms for a reasonable period of time and the ultimate collectibility of the total contractual principal and interest is no longer in doubt.

8

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 2 - Significant Accounting Policies (Continued)

Loans Receivable (Continued)

In addition to originating loans, the Company purchases consumer and mortgage loans from brokers in its market area.  Such purchases are reviewed for compliance with our underwriting criteria before they are purchased, and are generally purchased without recourse to the seller.

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 evaluated on a regular basis by management and is based upon management’s periodic review of the collectibility of the loans in light of historical experience, the nature and volume of the loan portfolio, adverse situations that may affect the borrower’s ability to repay, estimated value of any underlying collateral and prevailing economic conditions.  This evaluation is inherently subjective as it requires estimates that are susceptible to significant revision as more information becomes available.

The allowance consists of specific, general and unallocated components.  The specific component relates to loans that are classified as impaired, and 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 non-classified loans and is based on historical loss experience adjusted for qualitative factors.  An unallocated component is maintained to cover uncertainties that could affect management’s estimate of probable losses.  The unallocated component of the allowance reflects the margin of imprecision inherent in the underlying assumptions used in the methodologies for estimating specific and general losses in the portfolio.

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 loans by either the present value of expected future cash flows discounted at the loan’s effective interest rate 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 home equity loans for impairment disclosures, unless such loans are the subject of a restructuring agreement.

9

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 2 - Significant Accounting Policies (Continued)

Premises and Equipment

Premises and equipment are stated at cost less accumulated depreciation and amortization.  Depreciation is charged to operations on a straight-line basis over the estimated useful lives of the assets or, in the case of leasehold improvements, the lease period, if shorter.  Gains or losses on dispositions are reflected in current operations.  Maintenance and repairs are charged to expense as incurred.

Income Taxes

The Company and the Bank file a consolidated federal income tax return and separate returns for state purposes.  On January 1, 2009, the Company adopted the recent accounting guidance related to accounting for uncertainty in income taxes, which sets out a consistent framework to determine the appropriate level of tax reserves to maintain for uncertain tax positions.

Income tax accounting guidance results in two components of income tax expense:  current and deferred.  Current income tax expense reflects taxes to be paid or refunded for the current period by applying the provisions of the enacted tax law to the taxable income or excess of deductions over revenues.  The Company determines deferred income taxes using the liability (or balance sheet) method.  Under this method, the net deferred tax asset or liability is based on the tax effects of the differences between the book and tax bases of assets and liabilities and enacted changes in tax rates and laws are recognized in the period in which they occur.

Deferred income tax expense results from changes in deferred tax assets and liabilities between periods.  Deferred tax assets are reduced by a valuation allowance if, based on the weight of the evidence available, it is more likely than not that some portion or all of a deferred tax asset will not be realized.

The Company accounts for uncertain tax positions if it is more likely than not, based on the technical merits, that the tax position will be realized or sustained upon examination.  The term more likely than not means a likelihood of more than 50 percent; the terms examined and upon examination also include resolution of the related appeals or litigation processes, if any.  A tax position that meets more-likely-than-not recognition threshold is initially and subsequently measured as the largest amount of tax benefit that has a greater than 50 percent likelihood of being realized upon settlement with a taxing authority that has full knowledge of all relevant information. The determination of whether or not a tax position has met the more-likely-than-not recognition threshold considers the facts, circumstances, and information available at the reporting date and is subject to management’s judgment.

The Company recognizes interest and penalties on income taxes, if any, as a component of the provision for income taxes.

Transfers of Financial Assets

Transfers of financial assets, including loan participation sales, are accounted for as sales, when control over the assets has been surrendered.  Control over transferred assets is deemed to be surrendered when (1) the assets have been isolated from the Company, (2) the transferee obtains the right (free of conditions that constrain it from taking advantage of that right) to pledge or exchange the transferred assets and (3) the Company does not maintain effective control over the transferred assets through an agreement to repurchase them before their maturity.

10

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 2 - Significant Accounting Policies (Continued)

Off-Balance Sheet Financial Instruments

In the ordinary course of business, the Bank has entered into off-balance sheet financial instruments consisting of commitments to extend credit.  Such financial instruments are recorded in the balance sheet when they are funded.

Net Income Per Share

Net income per share, basic is calculated by dividing net income by the weighted average shares outstanding during the period.  Net income per share, diluted is calculated by dividing net income by the weighted average shares outstanding during the period plus the dilutive effect of common stock equivalents utilizing the treasury stock method.  The Company has outstanding 53,800 and 58,300 options to purchase stock at $10.00 per share at December 31, 2010 and 2009, which were considered in diluted shares outstanding, utilizing the treasury stock method assuming an average market price for the stock of $11.88 in 2010 and $7.38 in 2009.  The dilutive effect of options outstanding at December 31, 2010 was 8,514 shares.  There were no dilutive potential shares for the year ended December 31, 2009, due to all exercise prices being above the average market price.

Stock-Based Compensation

Compensation costs related to share-based payment transactions are recognized in the financial statements over the period that an employee provides service in exchange for the award.  For the years ended December 31, 2006 through 2010, there were no stock options granted, therefore, income before income taxes and net income for the years ended December 31, 2010 and 2009 were not impacted.  All of the Company’s stock options were exercisable during years ended December 31, 2010 and 2009, respectively.

Advertising

The Company follows the policy of charging the costs of advertising to expense as incurred.

Note 3 - Investment Securities

The amortized cost, gross unrealized gains and losses, and fair value of securities available for sale and held to maturity are as follows:

			Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
	(In Thousands)
December 31, 2010:
Held to maturity:
Residential mortgage-backed securities	$	7,427	$	27	$	(1,436	)	$	6,018
US Treasury note		64		4		-			68
Municipal security		80		-		-			80
	$	7,571	$	31	$	(1,436	)	$	6,166

11

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 3 - Investment Securities (Continued)

The Company held no securities available for sale at December 31, 2010.

			Gross		Gross
	Amortized		Unrealized		Unrealized			Fair
	Cost		Gains		Losses			Value
	(In Thousands)
December 31, 2009:
Available for sale:
Mutual funds	$	6,369	$	-	$	-		$	6,369
Held to maturity:
Residential mortgage-backed securities	$	10,122	$	435	$	(1,679	)	$	8,878
Callable U.S. Government agency securities		7,997		2		(76	)		7,923
US Treasury note		64		3		-			67
	$	18,183	$	440	$	(1,755	)	$	16,868

At December 31, 2010 and 2009 there were $2,381,000 and $2,899,000 of private-label residential mortgage-backed securities and $5,046,000 and $7,223,000 of U.S. government mortgage-backed securities included in residential mortgage-backed securities.

The table below indicates the length of time individual securities have been in a continuous unrealized loss position at December 31, 2010 and 2009:

	Less than 12 Months					12 Months or More					Total
	Fair		Unrealized			Fair		Unrealized			Fair		Unrealized
	Value		Losses			Value		Losses			Value		Losses
	(In Thousands)
December 31, 2010:
Held to maturity:
Private-label residential mortgage-backed securities	$	-	$	-		$	559	$	(1,436	)	$	559	$	(1,436	)
December 31, 2009:
Held to maturity:
Private-label residential mortgage-backed securities	$	106	$	(1,123	)	$	441	$	(556	)	$	547	$	(1,679	)
Callable U.S. Government agency securities		5,421		(76	)		-		-			5,421		(76	)
	$	5,527	$	(1,199	)	$	441	$	(556	)	$	5,968	$	(1,755	)

12

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 3 - Investment Securities (Continued)

At December 31, 2010, the Bank has 32 residential mortgage-backed securities that have unrealized losses with an aggregate depreciation of 71.9%, from the Bank’s amortized cost basis.  The mortgage-backed securities consist of private label fixed and floating rate collateralized mortgage obligations backed by non-agency first mortgage collateral located throughout the United States.  These securities suffer from a lack of liquidity in the marketplace due to the ongoing decline in real estate values, generally, the preference for agency guaranteed securities over private label securities and the relatively small investment which the Bank has in each of the issues.  Despite the decline in the market value, during 2010 the majority of these securities continued to receive payments of principal.  In analyzing the financial condition of the securities, management also considers whether downgrades by bond rating agencies have occurred, and industry analysts’ reports. Based on its analysis, management believes that the decline in the fair values of these securities is not credit related at December 31, 2010. Management does not intend to sell or expect that it is more likely than not that it will be required to sell any of these securities prior to an anticipated recovery of fair value, therefore, the Company does not consider these securities to be other than temporarily impaired at December 31, 2010.

During 2010 and 2009, the Company ceased receiving principal payments on several other mortgage-backed securities.  The Company has identified the entire amount of the impairment of these securities as other-than-temporary and recorded a $98,000 and $62,000 impairment charge against operating results at December 31, 2010 and 2009, respectively.

During 2010, the Company redeemed its available for sale mutual fund portfolio for gross proceeds of $6,536,000 resulting in a gross gain of $167,000.  In prior periods, the Bank had recorded an other-than-temporary impairment loss on these securities of $2.3 million.  There were no sales or redemptions of investment securities available for sale for the year ended December 31, 2009.

The amortized cost and fair value of investment securities held to maturity at December 31, 2010, by contractual maturity, are shown below.  Expected maturities will differ from contractual maturities because borrowers may have the right to call or prepay obligations with or without call or prepayment penalties.

	Amortized		Fair
	Cost		Value
	(In Thousands)
One year or less	$	112	$	114
After one year through five years		32		34
Mortgage-backed securities		7,427		6,018
	$	7,571	$	6,166

Securities with a fair value of approximately $3,099,000 and $4,117,000 at December 31, 2010 and 2009, respectively, were pledged to secure public deposits as required or permitted by law.

13

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 4 - Loans Receivable and Allowance for Loan Losses

Major classifications of loans receivable at December 31, 2010 and 2009 are as follows:

	2010			2009
	(In Thousands)
Real estate loans, residential	$	63,965		$	58,346
Real estate loans, commercial		22,915			34,110
Commercial		1,520			2,711
Construction		933			1,057
Consumer		232			283
		89,565			96,507
Deferred loan fees, net		(26	)		(24	)
Allowance for loan losses		(925	)		(866	)
	$	88,614		$	95,617

The changes in the allowance for loan losses for the years ended December 31, 2010 and 2009 are as follows:

	2010			2009
	(In Thousands)
Balance, beginning of year	$	866		$	657
Provision for loan losses		60			230
Charge-offs		(1	)		(21	)
Balance, end of year	$	925		$	866

As of December 31, 2010 and 2009, there were approximately $832,377 and $1,128,008, respectively, of impaired loans for which no specific reserve has been recorded based on the fair value of collateral and expected future cash flows, which were also on nonaccrual.  Interest income on such loans is recognized only when actually collected.  During the years ended December 31, 2010 and 2009, the Bank recognized no interest income on impaired loans.  Interest income that would have been recorded had the loans been on the accrual status, amounted to approximately $87,000 and $49,000 for the years ended December 31, 2010 and 2009, respectively.  The average recorded investment in impaired loans for the years ended December 31, 2010 and 2009 was $1,068,000 and $1,102,000, respectively.  There were no loan balances past due 90 days or more and still accruing interest at December 31, 2010 and 2009.

Included in the impaired loans at December 31, 2009 was one troubled debt restructuring loan totaling $630,000.  There was no cash collected on this loan during 2009 and the loan was repaid during 2010.  There were no troubled debt restructuring loans at December 31, 2010.

14

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 5 - Premises and Equipment

Premises and equipment are comprised of the following:

	Estimated
	Useful Lives
	(Years)	2010			2009
		(In Thousands)
Land	Indefinite	$	389		$	389
Building	39		1,484			1,484
Leasehold improvements	3 - 5		223			223
Furniture, fixtures, and equipment	3 - 10		598			594
			2,694			2,690
Accumulated depreciation and amortization			(739	)		(631	)
		$	1,955		$	2,059

Depreciation and amortization expense charged to operations amounted to approximately $107,000 and $113,000 for the years ended December 31, 2010 and 2009, respectively.

Note 6 - Deposits

Interest-bearing deposits at December 31, 2010 and 2009 consist of the following:

	2010		2009
	(In Thousands)
Checking, savings, NOW, and money market accounts	$	49,368	$	47,769
Certificates of deposit of less than $100,000		44,037		45,488
Certificates of deposit of $100,000 or more		24,734		23,687
	$	118,139	$	116,944

Interest expense on time deposits amounted to approximately $1,245,000 and $2,154,000 in 2010 and 2009, respectively.  Interest expense on checking, savings, NOW, and money market accounts amounted to approximately $403,000 and $563,000 in 2010 and 2009, respectively.

At December 31, 2010, the scheduled maturities of time deposits are as follows (in thousands):

2011	$	48,804
2012		13,782
2013		3,020
2014		3,124
2015		41
	$	68,771

15

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 7 - Borrowing

At December 31, 2010, the Bank had a maximum borrowing capacity with the Federal Home Loan Bank of approximately $2,424,000, of which there was no amount outstanding at December 31, 2010 or 2009.

On June 15, 2009, the Company entered into agreements with five of its stockholders who are also members of the Board of Directors to borrow a total of $1.6 million.  The loan agreements are for a term of five years with payments of interest only at five percent (5%) payable semi-annually.  The principal balance is due at maturity and may be prepaid at any time without penalty.  Proceeds from the loans were used by the Company to purchase 110,350 newly issued shares of Select Bank common stock, par value $1.00 per share, at an issue price of $14.50 per share.  The common stock purchase was also consummated on June 15, 2009.

Note 8 - Income Taxes

The components of income tax expense consist of the following for the years ended December 31:

	2010			2009
	(In Thousands)
Current tax expense:
Federal	$	578		$	352
State		176			143
		754			495
Deferred tax benefit:
Federal		(5	)		(31	)
State		(1	)		(9	)
		(6	)		(40	)
	$	748		$	455

A reconciliation between the income tax expense for the years ended December 31, 2010 and 2009 and the amount computed using the applicable statutory federal tax rate of 34% follows:

	2010			2009
	(In Thousands)
Federal income tax at statutory rate	$	637		$	367
State income taxes net of federal benefit		115			89
Other		17			-
Decrease in valuation allowance		(21	)		(1	)
	$	748		$	455

16

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 8 - Income Taxes (Continued)

The tax effects of temporary differences that give rise to significant portions of the net deferred tax asset at December 31, 2010 and 2009 are as follows:

	2010			2009
	(In Thousands)
Deferred tax assets:
Net operating loss carryforward	$	24		$	18
Allowance for loan losses		364			340
Impairment charge on investment securities		64			932
Capital loss from redemption and sales of investment securities		1,133			292
		1,585			1,582
Valuation allowance		(1,221	)		(1,242	)
Total Deferred Tax Assets		364			340
Deferred tax liabilities:
Discount accretion		48			30
State depreciation		41			41
Deferred loan costs		2			2
Total Deferred Tax Liabilities		91			73
Net Deferred Tax Asset	$	273		$	267

At December 31, 2010, CBHC Financialcorp. Inc. had state income tax loss carryforwards of approximately $400,000, which expire through 2030.  As a holding company, CBHC Financialcorp. Inc. does not generate any income nor does it intend to generate income which could be offset by state income tax loss carryforwards.  Therefore, the Company has recorded a full valuation allowance of approximately $24,000 against its state income tax loss carryforward deferred tax asset.

The losses from redemption and impairment charges discussed in Note 3 are capital losses which can only be deducted for tax purposes to the extent capital gains can be realized.  The Company has recorded a full valuation allowance against these deferred tax assets.

The Company is subject to federal income tax and state income tax in New Jersey.  The Company is no longer subject to examination by federal authorities for years before 2006 and is no longer subject to examination by New Jersey taxing authorities for years before 2005.

17

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 9 - Leases

At December 31, 2010, the Company was obligated under noncancellable leases for premises.  Such leases provide for increased rentals based upon increases in real estate taxes and the cost of living index.  Minimum rental payments under the terms of these leases are as follows (in thousands):

2011	$	92
2012		89
2013		27
	$	208

Total rent expense was approximately $95,000 and $91,000 in 2010 and 2009, respectively.

Note 10 - Employee Benefit Plan

The Company participates in a multi-employer defined contribution plan whereby substantially all employees are eligible to participate in the plan.  Employees may contribute up to 15 percent of their compensation subject to certain limits based on federal tax laws.  The Company makes a matching contribution up to 50 percent of the first 6 percent of an employee’s compensation contributed to the plan.  Matching contributions vest to the employee after three years of employment.  For the years ended December 31, 2010 and 2009, the expense attributable to the plan amounted to approximately $26,000 and $27,000, respectively.

Note 11 - Financial Instruments with Off-Balance Sheet Risk

The Company is a party to financial instruments with off-balance sheet risk in the normal course of business to meet the financing needs of its customers.  These financial instruments include commitments to extend credit.  Those instruments involve, to varying degrees, elements of credit and interest rate risk in excess of the amount recognized in the balance sheets.  The Company’s exposure to credit loss in the event of non-performance by the other party to the financial instrument for commitments to extend credit is represented by the contractual amount of those instruments.  The Company uses the same credit policies in making commitments and conditional obligations as it does for on-balance sheet instruments.

The Company had the following off-balance sheet financial instruments whose contract amounts represent credit risk at December 31, 2010 and 2009:

	2010		2009
	(In Thousands)
Commitments to grant loans	$	1,401	$	1,120
Unfunded commitments under lines of credit		5,545		7,414

18

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 11 - Financial Instruments with Off-Balance Sheet Risk (Continued)

Outstanding loan commitments represent the unused portion of loan commitments available to individuals and companies as long as there is no violation of any condition established in the contract.  Outstanding loan commitments generally have a fixed expiration date of one year or less, except for home equity credit line commitments which generally have an expiration date of up to 20 years.  The Bank evaluates each customer’s creditworthiness on a case-by-case basis.  The amount of collateral obtained if deemed necessary by the Company upon extension of credit is based upon management’s credit evaluation of the customer.  Various types of collateral may be held, including property and marketable securities.  The credit risk involved in these financial instruments is essentially the same as that involved in extending loan facilities to customers.

Note 12 - Stock Compensation

The Company has employee and director stock option plans.  The plans provide for granting of stock options of up to 112,500 shares of common stock of the Company.  The terms of grants are determined by a committee of the board of directors, subject to the provisions of the plan.  Options granted under the plan are not exercisable beyond 10 years and may not be granted at a price less than the fair market value of the Company’s stock on the date of grant.

No options were granted or exercised in 2010 and 2009.  At December 31, 2010 and 2009, there were 53,800 and 58,300 options outstanding and exercisable, respectively, at an exercise price of $10.00.  There were 4,500 options which were forfeited during 2010.  The remaining contractual life of stock options outstanding and exercisable at December 31, 2010 was five months.  The intrinsic value of stock options outstanding and exercisable at December 31, 2010 was $295,900.  The stock options outstanding and exercisable at December 31, 2009 had no aggregate intrinsic value.

Note 13 - Transactions with Officers, Directors and Principal Stockholders

The Company has had, and may be expected to have in the future, banking transactions in the ordinary course of business with its officers, directors, principal stockholders, their immediate families and affiliated companies (commonly referred to as related parties), on the same terms, including interest rates and collateral, as those prevailing at the time for comparable transactions with others.  There were no related party loans as of December 31, 2010 or 2009.

During 2009, the Company entered into agreements with five of its stockholders who are members of the Board of Directors to borrow a total of approximately $1,601,000.  See Note 7 for full disclosure of borrowing agreements.

19

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 14 - Regulatory Matters

The Bank is subject to various regulatory capital requirements administered by the Office of Thrift Supervision (OTS).  Failure to meet minimum capital requirements can initiate certain mandatory, and possibly additional discretionary, actions by regulators that, if undertaken, could have a direct material effect on the Company’s financial statements.  Under capital adequacy guidelines and the regulatory framework for prompt corrective action, the Bank must meet specific capital guidelines that involve quantitative measures of the Bank’s assets, liabilities and certain off-balance sheet items as calculated under regulatory accounting practices.  The Bank’s capital amounts and classification are also subject to qualitative judgments by the regulators about components, risk weightings and other factors.

Quantitative measures established by regulation to ensure capital adequacy require the Bank to maintain minimum amounts and ratios (set forth below) of tangible, core and risk-based capital as defined in the regulations.  As of December 31, 2010, the Bank exceeded all capital adequacy requirements to which it is subject.

At December 31, 2010, the Bank was considered well capitalized in all categories of capital.  The following is a summary of the Bank’s actual capital amounts and ratios as of December 31, 2010 and 2009, compared to the OTS minimum capital adequacy requirements and the OTS requirements for classification as a well capitalized institution:

										To be Well Capitalized
										under Prompt
						For Capital Adequacy				Corrective Action
	Actual					Purposes				Provisions
	Amount		Ratio			Amount		Ratio		Amount		Ratio
	(Dollars in Thousands)
As of December 31, 2010:
Tangible capital	$	10,462		7.69	%	$	≥2,041	≥1.50	%			N/A
Core capital		10,462		7.69		$	≥5,442	≥4.00		$	≥6,802	≥ 5.00	%
Risk-based capital:
Tier 1 (Core)		10,461		13.86		$	≥2,639	≥4.00		$	≥3,958	≥ 6.00
Total		11,386		17.26		$	≥5,277	≥8.00		$	≥6,597	≥10.00
As of December 31, 2009:
Tangible capital	$	9,403		7.05	%	$	≥1,400	≥1.50	%		N/A	N/A
Core capital		9,403		7.05		$	≥5,334	≥4.00		$	≥6,667	≥5.00	%
Risk-based capital:
Tier 1 (Core)		8,467		9.07		$	≥3,734	≥4.00		$	≥5,601	≥ 6.00
Total		9,333		9.99		$	≥7,468	≥8.00		$	≥9,335	≥10.00

OTS regulations impose limitations upon all capital distributions by savings institutions, like the Bank, such as dividends and payments to repurchase or otherwise acquire shares.  The Company may not declare or pay cash dividends on or repurchase any of its shares of common stock if the effect thereof would cause stockholders’ equity to be reduced below applicable regulatory capital maintenance requirements, or if such declaration and payment would otherwise violate regulatory requirements.

20

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 15 - Fair Value of Financial Instruments

Management uses its best judgment in estimating the fair value of the Company’s financial instruments; however, there are inherent weaknesses in any estimation technique.  Therefore, for substantially all financial instruments, the fair value estimates herein are not necessarily indicative of the amounts the Company could have realized in sales transaction on the dates indicated.  The estimated fair value amounts have been measured as of their respective period end and have not been re-evaluated or updated for purposes of these financial statements subsequent to those respective dates.  As such, the estimated fair values of these financial instruments subsequent to the respective reporting dates may be different than the amounts reported at each period end.

The fair value measurement hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements).  The three levels of the fair value hierarchy are as follows:

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

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

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

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

There were no assets measured at fair value on a recurring basis at December 31, 2010.

For assets measured at fair value on a recurring basis, the fair value measurements by level within the fair value hierarchy used at December 31, 2009 are as follows:

			(Level 1)
			Quoted Prices		(Level 2)
			in Active		Significant		(Level 3)
			Markets for		Other		Significant
	December 31,		Identical		Observable		Unobservable
Description	2009		Assets		Inputs		Inputs
	(In Thousands)
Securities available for sale	$	6,369	$	6,369	$	-	$	-

21

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 15 - Fair Value of Financial Instruments (Continued)

The following information should not be interpreted as an estimate of the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Company’s assets and liabilities.  Due to a wide range of valuation techniques and the degree of subjectivity used in making the estimates, comparisons between the Company’s disclosures and those of other companies may not be meaningful.  The following methods and assumptions were used to estimate the fair values of the Company’s financial instruments at December 31, 2010 and 2009:

Cash and Cash Equivalents (Carried at Cost)

The carrying amounts reported in the balance sheet for cash and cash equivalents approximate those assets’ fair values.

Investment Securities

The fair value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2), which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities’ relationship to other benchmark quoted prices.  For certain securities which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available market evidence (Level 3).  In the absence of such evidence, management’s best estimate is used.  Management’s best estimate consists of both internal and external support on certain Level 3 investments.  Internal cash flow models using a present value formula that includes assumptions market participants would use along with indicative exit pricing obtained from broker/dealers (where available) were used to support fair values of certain Level 3 investments securities held to maturity.

Loans Receivable (Carried at Cost)

The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and interest rate-risk inherent in the loans.  Projected future cash flows are calculated based upon contractual maturity or call dates and projected repayments and prepayments of principal.  Generally, for variable rate loans that reprice frequently and with no significant change in credit risk, fair values are based on carrying values.

Federal Home Loan Bank Stock (Carried at Cost)

The carrying amount of restricted investment in Federal Home Loan Bank stock approximates fair value, and considers the limited marketability of such securities.

Accrued Interest Receivable and Payable (Carried at Cost)

The carrying amounts of accrued interest receivable and accrued interest payable approximates their fair value.

22

CBHC Financialcorp, Inc.

Notes to Consolidated Financial Statements

December 31, 2010 and 2009

Note 15 - Fair Value of Financial Instruments (Continued)

Deposit Liabilities (Carried at Cost)

The fair values disclosed for demand deposits (e.g., interest and noninterest checking, passbook savings and money market accounts) are, by definition, equal to the amount payable on demand at the reporting date (i.e., their carrying amounts).  Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.

Borrowings (Carried at Cost)

Current market rates for debt with similar terms and remaining maturities are used to estimate fair value of existing debt.  Fair value of long-term debt is based on quoted market prices or dealer quotes for the identical liability when traded as an asset in an active market.  If a quoted market price is not available, an expected present value technique is used to estimate fair value.

Off-Balance Sheet Financial Instruments (Disclosed at Cost)

Fair values for the Company’s off-balance sheet financial instruments (lending commitments and lines of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties’ credit standing.  Such fees were not material at December 31, 2010 and 2009.

The estimated fair values of the Company’s financial instruments were as follows at December 31, 2010 and 2009:

	2010				2009
	Carrying		Fair		Carrying		Fair
	Amount		Value		Amount		Value
	(In Thousands)
Financial assets:
Cash and cash equivalents	$	35,722	$	35,722	$	9,027	$	9,027
Investment securities available for sale		-		-		6,369		6,369
Investment securities held to maturity		7,571		6,166		18,183		16,868
Federal Home Loan Bank stock		201		201		206		206
Loans receivable, net		88,614		92,808		95,617		98,652
Accrued interest receivable		353		353		492		492
Financial liabilities:
Deposits		124,819		125,778		123,059		123,619
Borrowings		1,601		1,990		1,601		1,754
Accrued interest payable		54		54		114		114
Off-balance sheet financial instruments:
Commitments to extend credit		-		-		-		-

23

EX-99.2

CBHC Financialcorp, Inc.

Unaudited Consolidated Statement of Condition

( in thousands)

	December 31, 2010			June 30, 2011
ASSETS
Cash and due from banks	$	12,452		$	14,109
Federal funds sold		22,270			21,844
Cash and cash equivalents		35,722			35,953
Certificates of Deposit
Investment securities available for sale
Investment securities held to maturity		7,772			7,021
Loans receivable		89,540			85,681
Allowance for loan losses		(926	)		(926	)
Loan Charge Offs
Net Loans		88,614			84,755
Bank properties and equipment, net		1,955			1,908
Accrued interest receivable		353			333
Deferred taxes		267			267
Other assets		1,436			787
TOTAL ASSETS:	$	136,119		$	131,025
LIABILITIES AND SHAREHOLDER'S EQUITY
Deposits:
Demand - non interest bearing	$	6,680		$	7,203
Demand - interest bearing		32,375			32,628
Savings		16,993			16,019
Time		68,771			63,243
Total Deposits		124,819			119,094
Advances from borrowers for insurance and taxes		470			526
Other liabilities		1,879			1,618
Total liabilities		127,168			121,238
SHAREHOLDER'S EQUITY
Common Stock		8			8
Surplus		7,492			8,030
Retained Earnings		326			1,449
Current year earnings		1,125			300
Dividends Declared		-			-
Accumulated Other Comprehensive Gain/(Loss)		-			-
Total shareholder's equity		8,951			9,787
TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY	$	136,119		$	131,025

CBHC Financialcorp, Inc.

Unaudited Consolidated Statement of Income

( in thousands)	Six Months			Six Months
	Ending			Ending
	June 30, 2010			June 30, 2011
INTEREST INCOME:
Interest and Fees on Loans	$	2,776		$	2,500
Interest on Investment Securities		-			-
Held to maturity		461			224
Available for Sale		111
Non-Taxable
Other Interest Income		14			24
Total Interest Income		3,362			2,748
INTEREST EXPENSE:
Interest on Deposits		861			682
Interest on Borrowed Funds		40			40
Total Interest expense		901			722
Net Interest Income		2,462			2,062
Provision for Loan Losses		135
Net Interest Income after
Provision for Loan Losses		1,489			2,026
Other Income:
Service Charges on Deposit Accounts		41			26
Other Operating Income		31			20
Realized G/L on Securities AFS		(31	)
Total Other Income		42			46
Other Expenses:
Salaries and Employee Benefits		770			789
Net Occupancy Expense		144			146
Equipment Costs		36			34
Data and item processing		177			170
Advertising and marketing		15			12
Office supplies, communications and postage		30			22
Professional fees		144			110
Other Operating Expenses		63			255
Total Other Expenses		1,379			1,538
Income Before Income Taxes		989			534
Income Taxes		415			235
NET INCOME	$	574		$	299

CBHC Financialcorp, Inc.

Unaudited Consolidated Statement of Shareholder's Equity

(in thousands)

							Accumulated
	Common				Accumulated		Other Comp
	Stock		Surplus		(Deficit)/Earnings		Income	Total
BALANCE DECEMBER 31, 2010	$	8	$	7,492	$	1,451	$	$	8,951
Net Income						151			151
Other comprehensive income, net Unrealized gains on securities available for sale occurring during the period
BALANCE MARCH 31, 2011	$	8	$	7,492	$	1,602	$	$	9,102
Net Income				538		147			685
Other comprehensive income, net unrealized gains on securities available for sale occurring during the period
BALANCE JUNE 30, 2011	$	8	$	8,030	$	1,749	$	$	9,787

CBHC Financialcorp, Inc.

Unaudited Consolidated Statements of Cash Flows

(in thousands)

	Six			Six
	Months Ending			Months Ending
	June 30, 2010			June 30, 2011
Cash flows from operating activities:
Net income (loss)	$	574		$	299
Adjustments to reconcile net income (loss) to net cash
Provided by operating activities:
Provision for loan losses		135
Depreciation		52			47
Amortization of securities premiums/discounts, net		(1	)
Net realized (gain) loss on sale of securities		18
Accrued interest receivable		37			21
Other assets		(26	)		503
Accrued expenses and other liabilities		163			363
Net cash provided by operating activities		952			1,233
Cash flows from investing activities:
Proceeds from maturities/paydowns of securities HTM		4,068			890
Purchase of securities HTM
Purchase of securities AFS		-			-
Purchase of FHLB stock					17
Net increase in loans		3,634			3,769
Purchase of premises and equipment
Net cash used in investing activities		7,702			4,676
Cash flows from financing activities:
Net increase in deposits		2,238			(5,735	)
Net increase in advances from borrowers for insurance and taxes		(35	)		57
Net cash provided by financing activities		2,203			(5,678	)
Increase (decrease) in cash and cash equivalents		10,857			231
Cash and cash equivalents at beginning of year		9,027			35,722
Cash and cash equivalents at end of year	$	19,884		$	35,953
Cash Paid during the year for:
Interest	$	522		$	353
Income taxes	$	64		$	110

EX-99.3

UNAUDITED COMBINED CONDENSED CONSOLIDATED PRO FORMA FINANCIAL DATA

(AMOUNTS IN THOUSANDS)

The following unaudited combined condensed consolidated pro forma financial data and explanatory footnotes show information about the financial position and operations, including per share data and financial ratios, of Ocean Shore Holding Co. (“OSHC”) after giving effect to the merger with CBHC Financialcorp, Inc. (“CBHC”).  The unaudited combined condensed consolidated pro forma financial data sets forth the information as if the merger had become effective on June 30, 2011, with respect to financial condition data, and at the beginning of the periods presented, with respect to operations data.  The pro forma financial data in the tables reflect application of the acquisition method of accounting.  Upon consummation of the merger on August 1, 2011, management of OSHC determined the fair market value of assets and liabilities based on appraisals and estimates.  This table should be read in conjunction with, and is qualified in its entirety by, the historical financial statements, including the notes thereto, of OSHC and CBHC.

The acquisition method of accounting requires that all of CBHC’s assets and liabilities be adjusted to their fair market values as of the date of acquisition.  For purposes of the unaudited pro forma financial statements, the fair market value of assets and liabilities at June 30, 2011 is based upon the calculations completed after the consummation of the merger on August 1, 2011.  The pro forma information is not necessarily indicative of the combined financial position or the results of operations in the future or of the combined financial position or the results of operations that would have been realized had the merger been consummated during the periods or as of the dates for which the pro forma information is presented.

Unaudited Condensed Consolidated Statement of Financial Condition

As of June 30, 2011 (1)

(In Thousands)

	OCHC Historical			CBHC Historical		Pro Forma Adjustments			Pro Forma Combined
ASSETS
Cash and cash equivalents	$	105,045		$	35,953	$	(12,459	)	$	128,539
Investment securities		47,474			7,021		(1,070	)(2)		53,425
Loans, net		662,841			84,755		945	(3)		748,541
Accrued interest receivable		2,684			333		-			3,017
Federal Home Loan Bank stock		6,251			184		-			6,435
Office properties and equipment, net		12,706			1,908		(569	)(4)		14,045
Prepaid expenses and other assets		4,676			604		-			5,280
Real estate owned		98			-		-			98
Cash surrender value of life insurance		15,150			-		-			15,150
Core deposit intangible		-			-		667	(5)		667
Goodwill		-			-		2,812	(6)		2,812
Deferred tax asset, net		3,344			267		94	(7)		3,705
Total assets	$	860,269		$	131,025	$	(9,580	)	$	981,714
LIABILITIES AND STOCKHOLDERS’ EQUITY
Deposits	$	621,189		$	119,094	$	207	(8)	$	740,490
Advances from Federal Home Loan Bank		110,000			-		-			110,000
Junior subordinated debentures		15,464			-		-			15,464
Accrued expenses and other liabilities		10,794			2,144		-			12,938
Total liabilities		757,447		$	121,238	$	207			878,892
Stockholders’ equity:
Preferred stock		-			-		-			-
Common stock	$	73		$	8	$	(8	)(6)	$	73
Additional paid-in capital		64,214			8,330		(8,330	)(6)		64,214
Retained earnings		43,223			1,449		(1,449	)(6)		43,223
Treasury stock, at cost		(115	)		-		-			(115	)
Common stock acquired by employee benefit plans		(3,836	)		-		-			(3,836	)
Deferred compensation plans trust		(521	)		-		-			(521	)
Accumulated other comprehensive loss		(216	)		-		-			(216	)
Total stockholders’ equity	$	102,822		$	9,787	$	(9,787	)	$	102,822
Total liabilities and stockholders’ equity	$	860,269		$	131,025	$	(9,580	)	$	981,714

(1) Assumes that the acquisition of CBHC was completed at June 30, 2011.  The pro forma financial data reflect acquisition accounting adjustments calculated after the consummation of the merger on August 1, 2011.  Management of OSHC determined the fair value adjustments for investment securities, loans, premises and equipment, core deposit intangible, time deposits, borrowed funds and operating leases using estimates and appraisals.  The resulting premiums and discounts for purposes of the unaudited combined condensed consolidated pro forma financial data, where appropriate, are being amortized and accreted into income as more fully described in the notes below.

2

(2) Reflects the difference between fair values and net carrying values of held to maturity investment securities.

(3) Calculated to reflect the fair value adjustments on loans of $19 thousand, net of elimination of CBHC’s allowance for loan losses of $926 thousand.

(4) Reflects the difference between fair values and net carrying values of premises and equipment acquired in the acquisition.

(5) Core deposit intangible is an identifiable asset representing the economic value of the acquired deposit base, calculated as the present value benefit of funding operations with the acquired deposit base versus using an alternative wholesale funding source as determined by an independent appraisal.  The core deposit intangible asset is amortized into expense using an accelerated method over 15 years.

(6) The consideration paid to acquire CBHC consisted of $12.459 million in cash.  All amounts are reported in thousands.

	Note
Cash consideration		$	12,459
CBHC Net Assets at Fair Value:
CBHC stockholders’ equity		$	9,787
Fair value adjustments:
Investment securities	2		(1,070	)
Loans	3		945
Premises and equipment	4		(569	)
Core deposit intangible	5		667
Time deposits	8		(207	)
Fair value adjustments			(234	)
Tax effect of fair value adjustments (*)	7		94
Total adjustment to net assets acquired			(140	)
Adjusted net assets acquired			9,647
Goodwill		$	2,812

(*)           Assumed effective tax rate of 39.94%

(7) Using an assumed tax rate of 39.94%, deferred tax assets amounted to $94 thousand for the acquisition accounting adjustments.

(8) Fair value adjustment to reflect the difference between portfolio yields and market rates as of August 1, 2011 for time deposits acquired in the acquisition using present value analysis.  Cash flow was discounted to present value using market rates for similar deposits.  The yield adjustment of ($207) is the aggregate present value of the difference.

3

Unaudited combined Condensed Consolidated Pro Forma Income Statement

For the Year Ended December 31, 2010 (1)

(In Thousands Except Per Share Amounts)

	OSHC Historical		CBHC Historical			Pro Forma Adjustments			Pro Forma Combined
Interest and dividend income:
Loans	$	35,890	$	5,463			(307	)(2)	$	41,046
Investments		1,826		787			268	(2)		2,881
Total interest and dividend income		37,716		6,250			(39	)		43,927
Interest expense:
Deposits		7,775		1,648			(152	)(2)		9,271
Borrowings		6,054		80			-			6,134
Total interest expense		13,829		1,728			(152	)		15,405
Net interest income		23,887		4,522			113			28,522
Provision for loan losses		892		60			-			952
Net interest income after provision for loan losses		22,995		4,462			113			27,570
Other income:
Service charges		1,700		82			-			1,782
Increase in cash surrender value of life insurance		553		-			-			553
Gain on sale of securities		-		167			-			167
Other-than-temporary impairment losses		-		(98	)		-			(98	)
Other		1,150		68			-			1,218
Total other income		3,403		219			-			3,622
Other expense:
Salaries and employee benefits		9,805		1,528			-			11,333
Occupancy and equipment		3,952		713			(28	)(2)		4,637
Federal insurance premiums		670		150			-			820
Advertising		433		33			-			466
Professional services		806		190			-			996
Real estate owned activity		5		-			-			5
Charitable contributions		137		-			-			137
Core deposit intangible amortization		-		-			(12	)(2)		(12	)
Other operating expenses		1,715		194			-			1,909
Total other expense		17,523		2,808			(40	)		20,291
Income before income taxes		8,875		1,873			153			10,901
Income taxes		3,431		748			61			4,240
Net income	$	5,444	$	1,125			92		$	6,661
Earnings per share basic	$	0.80	$	1.50					$	0.98
Earnings per share diluted	$	0.80	$	1.48					$	0.98
Weighted average shares outstanding:
Basic		6,798,317		750,000			(750,000	)		6,798,317
Diluted		6,798,317		758,514			(758,514	)		6,798,317

4

Unaudited Combined Condensed Consolidated Pro Forma Income Statement

For the Six Months Ended June 30, 2011 (1)

(In Thousands Except Per Share Amounts)

	OSHC Historical		CBHC Historical		Pro Forma Adjustments			Pro Forma Combined
Interest and dividend income:
Loans	$	17,184	$	2,500	$	(142	)(2)	$	19,542
Investments		1,021		248		134	(2)		1,403
Total interest and dividend income		18,205		2,748		(8	)		20,945
Interest expense:
Deposits		3,061		682		(27	)(2)		3,716
Borrowings		3,007		40		-			3,047
Total interest expense		6,068		722		(27	)		6,763
Net interest income before provision for loan losses		12,137		2,026		19			14,182
Provision for loan losses		203		-		-			203
Net interest income after provision for loan losses		11,934		2,026		19			13,979
Other income:
Service charges		754		26		-			780
Increase in cash surrender value of life insurance		259		-		-			259
Gain (loss) on sale of securities		10		-		-			10
Other		641		20		-			661
Total other income		1,664		46					1,710
Other expense:
Salaries and employee benefits		5,181		789		-			5,970
Occupancy and equipment		2,118		350		(123	)(2)(3)		2,345
Federal insurance premiums		373		80		-			453
Advertising		251		12		-			263
Professional services		605		110		(179	)(3)		536
Real estate owned activity		2		-		-			2
Charitable contributions		72		-		-			72
Core Deposit intangible amortization		-		-		6	(2)		6
Other operating expenses		864		197		(200	)		861
Total other expense		9,466		1,538		(496	)		10,508
Income before income taxes		4,132		534		515			5,181
Income taxes		1,770		235		206	(2)		2,211
Net income	$	2,362	$	299		309		$	2,970
Earnings per share basic	$	0.35	$	0.40				$	0.44
Earnings per share diluted	$	0.35	$	0.37				$	0.44
Weighted average shares outstanding:
Basic		6,738,827		750,000		(750,000	)		6,738,827
Diluted		6,809,077		803,800		(803,800	)		6,809,077

5

(1) Assumes that the acquisition of CBHC was completed as of the beginning of the period presented utilizing the acquisition method of accounting.  Fair value adjustments for investment securities, loans, premises and equipment, core deposit intangible, time deposits, borrowed funds, and operating leases were determined by the management of OSHC and CBHC as of the merger completion date of August 1, 2011.  The resulting premiums and discounts for purposes of the unaudited combined condensed consolidated pro forma financial data, where appropriate, are being amortized and accreted into income as more fully described in the notes below.

(2) The following table summarizes the estimated full year impact of the amortization (accretion) of the accretable acquisition accounting adjustments on the pro-forma income statement (in thousands).

							Amortization (Accretion)
Category	Premium/ (Discount)			Life in Years			Year Ended December 31, 2010			Six Months Ended June 30, 2011
Investment securities	$	(1,070	)		4		$	(268	)	$	(134	)
Loans		1,432			7	(a)		307			142
Premises and equipment		(569	)		20			(28	)		(14	)
Core deposit intangible		667			15	(a)		12			(6	)
Time deposits		207			3			152			27

(a) Based upon contractual payments.

The straight line method was utilized in preparing the pro forma statement of income for amortizing and/or accreting the related acquisition accounting adjustments for all categories except loans and core deposit intangible.  Loan accretion was determined using the effective interest method and the contractual lives, and core deposit intangible amortization was determined using the sum of the years digits method.

The following table summarizes the estimated impact of the amortization/(accretion) of the acquisition accounting adjustments made in connection with the merger on OSHC’s results of operations for the following years assuming such transaction was effected on January 1, 2011 (in thousands).

Projected Future Amounts for the  Years Ended December 31,	Amortization of Intangibles			Net Amortization (Accretion)			Net Increase (Decrease) in Income Before Taxes
2011	$	(5	)	$	(75	)	$	(80	)
2012		(3	)		(74	)		(77	)
2013		50			(84	)		(34	)
2014		85			(118	)		(33	)
2015		96			(47	)		49
thereafter		444			(17	)		427

(3) Pursuant to the Business Combinations Topic of FASB ASC, transaction costs are expensed as incurred.  Transaction costs associated with the merger are estimated to be $689 thousand, net of taxes.  A summary of these costs is as follows (in thousands):

6

Professional fees	$	436
Merger related compensation and benefits		140
Systems		235
Other merger related expenses		46
Estimated pre-tax transaction costs		857
Less related tax benefit		168
Estimated transaction costs, net of taxes	$	689

7