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

FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the quarterly period ended June 30, 2005.

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
EXCHANGE ACT OF 1934
For the transition period from _____________________ to _______________________

Commission File Number: 0-50275

BCB Bancorp, Inc.
-----------------
(Exact name of registrant as specified in its charter)

New Jersey 26-0065262
---------- ----------
(State or other jurisdiction of incorporation or organization) (IRS Employer I.D. No.)

104-110 Avenue C Bayonne, New Jersey 07002
- ------------------------------------ ------
(Address of principal executive offices) (Zip Code)

(201) 823-0700
--------------
(Registrant's telephone number, including area code)

------------------------------------------------------------------------
(Former name, former address and former fiscal year if changed since last
report)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days. [X] Yes [ ] No

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

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY
PROCEEDINGS DURING THE PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and
reports required to be filed by Sections 12, 13 or 15(d) of the Securities
Exchange Act of 1934 subsequent to the distribution of securities under a plan
confirmed by the court. [ ] Yes [ ] No

APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares outstanding of each of the issuer's classes of
common stock, as of the latest practicable date. As of August 10, 2005, BCB
Bancorp, Inc., had 2,973,203 shares of common stock, no par value, issued and
outstanding.

BCB BANCORP INC., AND SUBSIDIARY

INDEX

Page

PART I. CONSOLIDATED FINANCIAL INFORMATION

Item 1. Consolidated Financial Statements

Consolidated Statements of Financial Condition as of
June 30, 2005 and December 31, 2004 (unaudited) .................. 1

Consolidated Statements of Income for the three and six months
ended June 30, 2005 and June 30, 2004 (unaudited) ................ 2

Consolidated Statement of Changes in Stockholders'
Equity for the six months ended
June 30, 2005 (unaudited) ........................................ 3

Consolidated Statements of Cash Flows for the six months
ended June 30, 2005 and June 30, 2004 (unaudited) ................ 4

Notes to Unaudited Consolidated Financial Statements ............. 5

Item 2. Management's Discussion and Analysis
of Financial Condition and Results of
Operations ............................................... 8

Item 3. Qualitative and Quantitative Disclosures about Market Risk 16

Item 4. Controls and Procedures .................................. 18

PART II. OTHER INFORMATION ................................................ 19

PART I. FINANCIAL INFORMATION
ITEM I. FINANCIAL STATEMENTS

BCB BANCORP INC. AND SUBSIDIARY
Consolidated Statements of Financial Condition at
June 30, 2005 and December 31, 2004
(Unaudited)
(in thousands except for share data)

At At
30-Jun-05 31-Dec-04
--------- ---------

ASSETS
- ------

Cash and amounts due from depository institutions ... $ 3,433 $ 2,353
Interest-earning deposits ........................... 1,687 2,181
--------- ---------
Total cash and cash equivalents .................. 5,120 4,534
--------- ---------

Securities held to maturity ......................... 108,019 117,036
Loans receivable, net ............................... 275,405 246,380
Premises and equipment .............................. 5,605 5,679
Federal Home Loan Bank of New York stock ............ 1,108 944
Interest receivable, net ............................ 2,265 2,329
Deferred income taxes ............................... 954 772
Other assets ........................................ 624 615
--------- ---------
Total assets .................................... 399,100 378,289
========= =========

LIABILITIES AND STOCKHOLDERS' EQUITY
- ------------------------------------

LIABILITIES
- -----------
Deposits ............................................ 349,648 337,243
Borrowed Money ...................................... 16,300 10,000
Trust Preferred Borrowing ........................... 4,124 4,124
Other Liabilities ................................... 1,046 886
--------- ---------
Total Liabilities ............................... 371,118 352,253
--------- ---------

STOCKHOLDERS' EQUITY
- --------------------
Common Stock, $0.08 stated value: 10,000,000 shares
authorized; 2,995,155 and 2,993,538 shares issued;
2,973,173 and 2,993,538 shares outstanding ....... 239 239
Additional paid-in capital .......................... 27,739 27,725
Treasury Stock: 21,982 shares in 2005 ............... (422) --
Retained Earnings (Accumulated deficit) ............. 426 (1,928)
--------- ---------
Total stockholders' equity ...................... 27,982 26,036
--------- ---------

Total liabilities and stockholders' equity ..... $ 399,100 $ 378,289
========= =========

See accompanying notes to consolidated financial statements.

BCB BANCORP INC. AND SUBSIDIARY
Consolidated Statements of Income
For the three and six months ended
June 30, 2005 and June 30, 2004
(Unaudited)
(in thousands except for per share data)

Three Months Ended Six Months Ended
------------------- -------------------
June 30, June 30,
------------------- -------------------
2005 2004 2005 2004
-------- -------- -------- --------

Interest income:
Loans ............................................. $ 4,623 $ 3,605 $ 8,882 $ 6,882
Securities ........................................ 1,471 1,417 2,905 2,708
Other interest-earning assets ..................... 4 39 14 70
-------- -------- -------- --------
Total interest income .......................... 6,098 5,061 11,801 9,660
-------- -------- -------- --------

Interest expense:
Deposits:
Demand ......................................... 82 78 167 151
Savings and club ............................... 1,028 970 2,076 1,882
Certificates of deposit ........................ 821 524 1,503 930
-------- -------- -------- --------
1,931 1,572 3,746 2,963

Borrowed Money ................................. 189 99 310 191
-------- -------- -------- --------

Total interest expense ....................... 2,120 1,671 4,056 3,154
-------- -------- -------- --------

Net interest income ................................. 3,978 3,390 7,745 6,506
Provision for loan losses ........................... 300 150 560 350
-------- -------- -------- --------

Net interest income after provision for loan losses . 3,678 3,240 7,185 6,156
-------- -------- -------- --------

Non-interest income:
Fees and service charges ......................... 136 140 257 270
Gain on sales of loans originated for sale ....... 56 46 105 63
Gain (loss) on sales of loans .................... -- (56) -- (56)
Gain (loss) on sales of securities ............... 28 -- 28 --
Other ............................................ 6 5 12 11
-------- -------- -------- --------
Total non-interest income ..................... 226 135 402 288
-------- -------- -------- --------

Non-interest expense:
Salaries and employee benefits ................... 1,089 1,023 2,114 1,999
Occupancy expense of premises .................... 163 164 325 323
Equipment ........................................ 367 364 734 711
Advertising ...................................... 39 29 78 51
Other ............................................ 314 513 621 907
-------- -------- -------- --------
Total non-interest expense .................... 1,972 2,093 3,872 3,991
-------- -------- -------- --------

Income before income tax provision ................. 1,932 1,282 3,715 2,453
Income tax provision ................................ 723 512 1,361 983
-------- -------- -------- --------

Net Income .......................................... $ 1,209 $ 770 $ 2,354 $ 1,470
======== ======== ======== ========

Net Income per common share:
basic ................................. $ 0.40 $ 0.26 $ 0.79 $ 0.50
diluted ............................... 0.39 0.25 0.75 0.47
======== ======== ======== ========
Weighted average number of common shares outstanding:
basic ................................. 2,989 2,993 2,991 2,946
diluted ............................... 3,127 3,110 3,132 3,110
======== ======== ======== ========

See accompanying notes to consolidated financial statements.

BCB BANCORP INC. AND SUBSIDIARY
Consolidated Statement of Changes in Stockholders' Equity
For the six months ended June 30, 2005
(Unaudited)
(in thousands)

Retained
Earnings
Additional Treasury (Accumulated
Common Stock Paid-In Capital Stock Deficit) Total
------------ --------------- ----- -------- -----

Balance, December 31, 2004 ................. $239 $27,725 $ -- $(1,928) $ 26,036

Exercise of Stock Options ................... -- 14 -- -- 14

Treasury Stock Purchases .................... -- -- (422) -- (422)

Net income for the six months ended .........
June 30, 2005 .......................... -- -- -- 2,354 2,354
---- ------- ----- ------- --------

Balance, June 30, 2005 ...................... $239 $27,739 $(422) $ 426 $ 27,982
---- ------- ----- ------- --------

See accompanying notes to consolidated financial statements.

BCB BANCORP INC. AND SUBSIDIARY
Consolidated Statements of Cash Flows
For the six months ended
June 30, 2005 and 2004
(Unaudited)
(in thousands)

Six Months Ended
June 30,
-----------------------
2005 2004
-------- --------

Cash flows from operating activities :
Net Income .................................................................. $ 2,354 $ 1,470
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation .......................................................... 174 164
Amortization and accretion, net ....................................... (210) (19)
Provision for loan losses ............................................. 560 350
Deferred income tax ................................................... (182) (56)
Loan originated for sale .............................................. (6,581) (6,018)
Proceeds from sale of loans originated for sale ....................... 6,686 6,081
(Gain) on sale of loans originated for sale ............................ (105) (63)
Loss on sale of non-performing loans .................................. -- 56
(Gain) on sale of securities held to maturity .......................... (28) --
Decrease (Increase) in interest receivable ............................ 64 (271)
(Increase) in other assets ............................................. (9) (673)
Increase (decrease) in other liabilities .............................. 160 (73)
-------- --------

Net cash provided by operating activities ...................... 2,883 948
-------- --------

Cash flows from investing activities:
Purchase of FHLB stock ................................................... (164) --
Purchases of securities held to maturity ................................. (20,315) (26,900)
Proceeds from calls of securities held to maturity ....................... 18,755 2,500
Proceeds from sales of securities held to maturity ....................... 7,345 --
Proceeds from repayments on securities held to maturity .................. 3,237 3,485
Proceeds from sale of non-performing loans ............................... -- 1,072
Net (increase) in loans receivable ....................................... (29,352) (33,211)
Additions to premises and equipment ...................................... (100) (138)
-------- --------

Net cash (used in) investing activities ........................... (20,594) (53,192)
-------- --------

Cash flows from financing activities:
Net increase in deposits ................................................. 12,405 55,030
Net change in short-term borrowings ...................................... 6,300 --
Stock options exercised .................................................. 14 1,066
Purchase of Treasury Stock ............................................... (422) --
Net proceeds from trust preferred bond ................................... -- 4,124
-------- --------

Net cash provided by financing activities ......................... 18,297 60,220
-------- --------

Net increase in cash and cash equivalents ...................................... 586 7,976
Cash and cash equivalents-begininng ............................................ 4,534 11,786
-------- --------

Cash and cash equivalents-ending ............................................... $ 5,120 $ 19,762
======== ========

Supplemental disclosure of cash flow information:
Cash paid during the year for:
Income taxes .......................................................... $ 1,183 $ 1,170
======== ========

Interest .............................................................. $ 4,038 $ 3,053
======== ========

See accompanying notes to consolidated financial statements.

BCB Bancorp Inc., and Subsidiary
Notes to Unaudited Consolidated Financial Statements

NOTE 1 - BASIS OF PRESENTATION

The accompanying unaudited consolidated financial statements include the
accounts of BCB Bancorp, Inc. (the "Company") and the Company's wholly owned
subsidiaries, Bayonne Community Bank (the "Bank"), BCB Holding Company
Investment Corp., (the "Investment Company") a New Jersey Investment Company,
and BCB Equipment Leasing Company. The Company's business is conducted
principally through the Bank. All significant intercompany accounts and
transactions have been eliminated in consolidation.

The accompanying unaudited consolidated financial statements have been prepared
in accordance with the instructions to Form 10-Q and, therefore, do not
necessarily include all information that would be included in audited financial
statements. The information furnished reflects all adjustments that are, in the
opinion of management, necessary for a fair presentation of consolidated
financial condition and results of operations. All such adjustments are of a
normal recurring nature. The results of operations for the three and six months
ended June 30, 2005 are not necessarily indicative of the results to be expected
for the fiscal year ended December 31, 2005 or any other future interim period.

These statements should be read in conjunction with the Company's audited
consolidated financial statements and related notes for the year ended December
31, 2004, which are included in the Company's Annual Report on Form 10-K as
filed with the Securities and Exchange Commission.

NOTE 2 - EARNINGS PER SHARE AND STOCK-BASED COMPENSATION PLANS

The Company provides dual presentation of basic and diluted earnings per share.
Basic earnings per share utilizes reported net income as the numerator and the
actual average shares outstanding as the denominator. Diluted earnings per share
includes any dilutive effects of options, warrants and convertible securities.

The Company, under plans approved by its stockholders in 2003 and 2002, has
granted stock options to employees and outside directors. The Company accounts
for options granted using the intrinsic value method, in accordance with
Accounting Principles Board (APB), Opinion No. 25, "Accounting for Stock Issued
to Employees", and related interpretations. No compensation expense has been
reflected in net income for the options granted as all such grants have an
exercise price equal to the market price of the underlying stock at the date of
the grant. The following table provides information as to net income and
earnings per share as if the Company had applied the fair value recognition
provisions of Statement of Financial Accounting Standards No. 123, "Accounting
for Stock-Based Compensation", as amended, to all option grants.

Three Months Ended June 30, Six Months Ended June 30,
--------------------------- -------------------------
2005 2004 2005 2004
---- ---- ---- ----
(In Thousands, Except for Per Share Amounts)

Net Income as reported ........................... $ 1,209 $ 770 $ 2,354 $ 1,470

Less: Total stock-based compensation expense,
net of income taxes, included in reported
net income ................................. -- -- -- --

Add: Total stock-based compensation expense,
net of income taxes, that would have been
included in the determination of net income
if the fair value method had been applied to
all grants ................................. (121) 39 (242) (55)
-------- -------- -------- --------

Pro forma net income ............................. $ 1,088 $ 809 $ 2,112 $ 1,415
-------- -------- -------- --------

Net income per common share, as reported:
Basic ......................................... $ 0.40 $ 0.26 $ 0.79 $ 0.50
Diluted ....................................... 0.39 0.25 0.75 0.47
-------- -------- -------- --------

Pro forma net income per common share:

Basic .......................................... $ 0.36 $ 0.27 $ 0.71 $ 0.48
Diluted ........................................ 0.35 0.26 0.67 0.45
-------- -------- -------- --------

In December 2004, the Financial Accounting Standards Board (FASB) issued
Statement No. 123 (revised), "Share-Based Payment." Statement No. 123 (revised)
replaces Statement No. 123 and supersedes APB Opinion No. 25. Statement No. 123
(revised) requires compensation costs related to share based payment
transactions to be recognized in the financial statements over the period that
an employee provides service in exchange for the award. Public companies are
required to adopt the new standard using a modified prospective method and may
elect to restate prior periods using the modified retrospective method. Under
the modified prospective method, companies are required to record compensation
cost for new and modified awards over the related vesting period of such awards
prospectively and record compensation cost prospectively for the unvested
portion at the date of adoption, of previously issued and outstanding awards
over the remaining vesting period of such awards. No change to prior periods
presented is permitted under the modified prospective method. Under the modified
retrospective method, companies record compensation costs for prior periods
retroactively through restatement of such periods using the exact pro forma
amounts disclosed in the companies' footnotes. Also, in the period of adoption
and after, companies record compensation cost based on the modified prospective
method.

On April 14, 2005, the Securities and Exchange Commission ("SEC") adopted a new
rule that amends the compliance dates for Statement No. 123 (revised). Under the
new rule, the Company is required to adopt Statement No. 123 (revised) in the
first annual period

beginning after June 15, 2005. The Company has not yet determined the method of
adoption or the effect of adopting Statement No. 123 (revised), and it has not
determined whether the adoption will result in amounts that are similar to the
current pro forma disclosures under Statement No. 123.

Early application of Statement No. 123 (revised) is encouraged, but not
required.

NOTE 3 - SIGNIFICANT EVENTS

In June 2004, the Company participated in the issuance of a Pooled Trust
Preferred Security in the amount of $4.1 million. The primary purpose for the
Company's participation in the issuance of this instrument was an effort to
augment capital including Tier 1 capital, thereby allowing additional growth of
the Company's assets without diluting present shareholder percentage ownership.

The Investment Company commenced operations in January 2005. Under New Jersey
tax law, the Investment Company is subject to a 3.6% state income tax rate as
compared to the 9.0% rate to which the Company and the Bank are subject. The
Investment Company was brought into existence in order to reduce the overall tax
burden of the consolidated Company. The presence of the Investment Company
during the three and six months ended June 30, 2005 resulted in an income tax
savings of approximately $53,000 and $104,000 respectively.

On April 27, 2005, the Company announced that the Board of Directors had
approved a stock repurchase program for the repurchase of up to 5% of the
Company's outstanding common stock equal to approximately 150,000 shares. The
repurchase will be made from time to time as market conditions warrant. Through
June 30, 2005, a total of 21,982 shares of Company common stock were
repurchased.

ITEM 2.

Management's Discussion and Analysis of Financial Condition and Results of
Operations

Financial Condition

Total assets increased by $20.8 million or 5.5% to $399.1 million at June 30,
2005 from $378.3 million at December 31, 2004 as the Bank continued to grow
assets primarily through the origination of real estate loans funded primarily
through cash flow provided by retail deposit growth, repayments and prepayments
of loans as well as the mortgage backed security portfolio and the utilization
of Federal Home Loan Bank advances. Asset growth has stabilized as management is
concentrating on controlled loan growth as opposed to increasing assets through
the purchase of investments. Growth is expected to occur at a more measured pace
then in the past and in a manner consistent with our capital levels.

Total cash and cash equivalents increased by $586,000 or 12.9% to $5.1 million
at June 30, 2005 from $4.5 million at December 31, 2004. Securities classified
as held-to-maturity decreased by $9.0 million or 7.7% to $108.0 million at June
30, 2005 from $117.0 million at December 31, 2004. The decrease was primarily
attributable to call options exercised on $18.8 million of callable agency
securities, sales of $6.0 million of callable agency securities and $1.3 million
of mortgage backed securities and $3.2 million of repayments and prepayments in
the mortgage backed security portfolio, partially offset by the purchase of
$20.3 million of callable agency securities during the six months ended June 30,
2005. As the Company's securities are exclusively categorized as
held-to-maturity, the Bank relied on an explanatory portion of FASB 115 to
engage in the specific sales of agency securities.

Specifically, FASB 115 recognizes sales of debt securities that meet either of
the following two conditions as maturities for purposes of the classification of
securities.

a. The sale of a security occurs near enough to its maturity date (or
call date if exercise of the call is probable) that interest rate
risk is substantially eliminated as a pricing factor. That is, the
date of sale is so near the maturity or call date (for example,
within three months) that changes in market interest rates would not
have a significant effect on the security's fair value.

b. The sale of a security occurs after the enterprise has already
collected a substantial portion (at least 85 percent) of the
principal outstanding at acquisition due either to prepayments on
the debt security or to scheduled payments on a debt security
payable in equal installments (both principal and interest) over its
term.

In the case of the sale of the agency debt securities, FASB 115 was satisfied
because the sale of the debt securities occurred near enough to their call date,
with the call being

probable, that interest rate risk was substantially eliminated. In the case of
the sale of the mortgage backed securities, a substantial portion, (over 85
percent), of the principal outstanding at acquisition had been collected.

Loans receivable increased by $29.0 million or 11.8% to $275.4 million at June
30, 2005 from $246.4 million at December 31, 2004. The increase resulted
primarily from a $25.8 million or 11.3% increase in real estate mortgages
comprising residential, commercial and construction loans, net of amortization,
and a $3.9 million or 18.2% increase in consumer loans, net of amortization,
partially offset by a $485,000 or 19.4% increase in the allowance for loan
losses to $3.0 million at June 30, 2005.

Deposits increased by $12.4 million or 3.7% to $349.6 million at June 30, 2005
from $337.2 million at December 31, 2004. The increase resulted primarily from
an increase during the six months ended June 30, 2005 of $21.6 million in time
deposit accounts and an increase of $3.8 million in transaction accounts,
partially offset by a $13.0 million decrease in savings and club accounts as the
Bank has experienced some deposit flow from lower cost savings and club balances
to higher cost time deposits. Time deposit rates have increased during the six
months ended June 30, 2005 reflecting the increase in short term market interest
rates. The Bank has been able to achieve the growth in deposits through
competitive pricing on select deposit products.

Borrowed money increased by $6.3 million or 44.7% to $20.4 million at June 30,
2005 from $14.1 million at December 31, 2004. The increase in borrowings
reflects the use of Federal Home Loan Bank advances to augment deposits as the
Bank's funding source for originating loans.

Stockholders' equity increased by $2.0 million or 7.7% to $28.0 million at June
30, 2005 from $26.0 million at December 31, 2004. The increase was primarily
attributable to net income for the six months ended June 30, 2005 of $2.4
million partially offset by $422,000 utilized to repurchase 21,982 shares of
common stock under the Company's stock repurchase plan. At June 30, 2005 the
Bank's Tier 1, Tier 1 Risk-Based and Total Risk Based Capital Ratios were 8.16%,
12.12% and 13.24% respectively.

Results of Operations
Three Months

Net income increased by $439,000 or 57.0% to $1.2 million for the three months
ended June 30, 2005 from $770,000 for the three months ended June 30, 2004. The
increase in net income was due to increases in net interest income and
non-interest income and a decrease in non-interest expense partially offset by
increases in the provision for loan losses and income taxes. Net interest income
increased by $588,000 or 17.3% to $4.0 million for the three months ended June
30, 2005 from $3.4 million for the three months ended June 30, 2004. This
increase resulted primarily from an increase in average interest earning assets
of $46.5 million or 13.6% to $388.0 million for the three months ended June 30,
2005 from $341.5 million for the three months ended June 30, 2004, funded
primarily through an increase in average interest bearing liabilities of $37.1
million or

12.2% to $342.1 million for the three months ended June 30, 2005 from $305.0
million for the three months ended June 30, 2004. The increase in net interest
income was also aided by an increase in the net interest margin to 4.10% for the
three months ended June 30, 2005 from 3.97% for the three months ended June 30,
2004.

Interest income on loans receivable increased by $1.0 million or 27.8% to $4.6
million for the three months ended June 30, 2005 from $3.6 million for the three
months ended June 30, 2004. The increase was primarily attributable to an
increase in average loans receivable of $52.7 million or 24.3% to $269.2 million
for the three months ended June 30, 2005 from $216.5 million for the three
months ended June 30, 2004, and an increase in the average yield on loans
receivable to 6.87% for the three months ended June 30, 2005 from 6.66% for the
three months ended June 30, 2004. The increase in average loans reflects
management's philosophy to deploy funds in higher yielding instruments,
specifically commercial real estate loans, in an effort to achieve higher
returns. The increase in average yield reflects higher yields on loans having
interest rates which are based on short-term indices such as the prime rate.

Interest income on securities held-to-maturity increased by $54,000 or 3.8% to
$1.47 million for the three months ended June 30, 2005 from $1.42 million for
the three months ended June 30, 2004. This increase was primarily due to an
increase in the average balance of securities held-to-maturity of $10.7 million
or 10.2% to $115.7 million for the three months ended June 30, 2005 from $105.0
million for the three months ended June 30, 2004, partially offset by a decrease
in the average yield on securities held-to-maturity to 5.09% for the three
months ended June 30, 2005 from 5.40% for the three months ended June 30, 2004.
The decrease in average yield reflects the lower interest rate environment for
securities in 2005 as compared to 2004. The increase in average balance reflects
management's philosophy to deploy funds in investments, absent an opportunity to
originate higher yielding loans, in an effort to achieve higher returns.

Interest income on other interest-earning assets decreased by $35,000 or 89.7%
to $4,000 for the three months ended June 30, 2005 from $39,000 for the three
months ended June 30, 2004. This decrease was primarily due to a $17.0 million
or 84.6% decrease in the average balance of other interest-earning assets to
$3.1 million for the three months ended June 30, 2005 from $20.1 million for the
three months ended June 30, 2004 and a decrease in the average yield on other
interest-earning assets to 0.51% for the three months ended June 30, 2005 from
0.78% for the three months ended June 30, 2004. The decrease in average balance
reflects management's philosophy to deploy funds in higher yielding instruments
such as commercial real estate loans and securities in an effort to achieve
higher returns.

Total interest expense increased by $449,000 or 26.9% to $2.1 million for the
three months ended June 30, 2005 from $1.7 million for the three months ended
June 30, 2004. The increase resulted primarily from an increase in average
interest bearing liabilities of $37.1 million or 12.2% to $342.1 million for the
three months ended June 30, 2005 from $305.0 million for the three months ended
June 30, 2004, and an increase in the average

cost of interest bearing liabilities to 2.48% for the three months ended June
30, 2005 from 2.19% for the three months ended June 30, 2004.

The provision for loan losses totaled $300,000 and $150,000 for the three-month
periods ended June 30, 2005 and 2004, respectively. The provision for loan
losses is established based upon management's review of the Bank's loans and
consideration of a variety of factors including, but not limited to, (1) the
risk characteristics of the loan portfolio, (2) current economic conditions, (3)
actual losses previously experienced, (4) significant level of loan growth and
(5) the existing level of reserves for loan losses that are probable and
estimable. During the three months ended June 30, 2005, the Bank recorded no
charge-offs. During the three months ended June 30, 2004, the Bank recorded
$219,000 in loan charge-offs related to the foreclosure of five loans, which
were resolved by the Bank taking ownership of the underlying collateral. The
Bank had non-performing loans totaling $1.17 million or 0.42% of gross loans at
June 30, 2005, $352,000 or 0.13% of gross loans at March 31, 2005 and $386,000
or 0.17% of gross loans at June 30, 2004. The allowance for loan losses was $3.0
million or 1.07% of gross loans at June 30, 2005, $2.7 million or 1.01% of gross
loans at March 31, 2005 and $2.2 million or 1.01% of gross loans at June 30,
2004. The amount of the allowance is based on estimates and the ultimate losses
may vary from such estimates. Management assesses the allowance for loan losses
on a quarterly basis and makes provisions for loan losses as necessary in order
to maintain the adequacy of the allowance. While management uses available
information to recognize losses on loans, future loan loss provisions may be
necessary based on changes in the aforementioned criteria. In addition various
regulatory agencies, as an integral part of their examination process,
periodically review the allowance for loan losses and may require the Bank to
recognize additional provisions based on their judgment of information available
to them at the time of their examination. Management believes that the allowance
for loan losses was adequate at June 30, 2005, March 31, 2005 and June 30, 2004.

Total non-interest income increased by $91,000 to $226,000 for the three months
ended June 30, 2005 from $135,000 for the three months ended June 30, 2004. The
increase in non-interest income resulted primarily from a $56,000 decrease in
losses on the sale of non-performing loans as the Bank did not sell any
non-performing loans or record any gain or loss therefrom during the three
months ended June 30, 2005 as compared to a $56,000 loss recorded during the
three months ended June 30, 2004, and increases of $28,000 on gain on sale of
securities and $10,000 on gains on sale of loans originated for sale. The
aforementioned gain on sale of securities was accomplished from securities
originally designated as held-to-maturity. Because of certain language located
in the text of FASB 115 specified earlier allows for the sale of securities
designated as held-to-maturity if certain criteria are met, management undertook
the research necessary to make their determination that such sales were
permitted. Upon scrutiny of the text and concurrence and confirmation with the
Company's independent external auditor, the allowable transactions were
consummated.

Total non-interest expense decreased by $121,000 or 5.8% to $2.0 million for the
three months ended June 30, 2005 from $2.1 million for the three months ended
June 30, 2004.

The decrease in the three-month period in 2005 was primarily due to a decrease
of $199,000 or 38.8% in other non-interest expense to $314,000 for the three
months ended June 30, 2005 from $513,000 for the three months ended June 30,
2004. Other non-interest expense is comprised of director fees, stationary,
forms and printing, professional fees, legal fees, check printing, correspondent
bank fees, telephone and communication, shareholder relations and other fees and
expenses. The decrease in other non-interest expense is primarily attributable
to decreased legal, professional and shareholder relation expense, as the
Company incurred expenses associated with a contested proxy contest initiated by
an opposing slate of directors during the three months ended June 30, 2004. No
such additional expenses were incurred during the three months ended June 30,
2005. All other categories of non-interest expenses increased $78,000 or 4.9% to
$1.66 million for the three months ended June 30, 2005 from $1.58 million for
the three months ended June 30, 2004.

Income tax expense increased $211,000 to $723,000 for the three months ended
June 30, 2005 from $512,000 for the three months ended June 30, 2004 reflecting
increased pre-tax income earned during the three month time period ended June
30, 2005 partially offset by the formation of BCB Holding Company Investment
Corp., (the Investment Company"). The Investment Company, a New Jersey
Investment Company wholly owned by the Bank, is subject to a state income tax
rate of 3.6% as compared to the 9.0% rate paid by the Company and the Bank. The
Investment Company was funded by a transfer of securities from the Bank. The
utilization of the Investment Company to hold investments during the quarter
ended June 30, 2005 reduced consolidated income tax expenses by approximately
$53,000 and reduced the consolidated effective income tax rate to 37.4% as
compared to 39.9% for the quarter ended June 30, 2004.

Six Months of Operations

Net income increased by $884,000 or 60.1% to $2.4 million for the six months
ended June 30, 2005 from $1.5 million for the six months ended June 30, 2004.
The increase in net income is due to increases in net interest income and
non-interest income and a decrease in non-interest expense, partially offset by
increases in the provision for loan losses and income taxes. Net interest income
increased by $1.2 million or 18.5% to $7.7 million for the six months ended June
30, 2005 from $6.5 million for the six months ended June 30, 2004. This increase
resulted primarily from and an increase in average interest earning assets of
$56.0 million or 17.2% to $380.7 million for the six months ended June 30, 2005
from $324.7 million for the six months ended June 30, 2004 funded primarily
through an increase in average interest bearing liabilities of $46.0 million or
15.8% to $336.5 million for the six months ended June 30, 2005 from $290.5
million for the six months ended June 30, 2004. The increase in net interest
income was also aided by an increase in the net interest margin to 4.07% for the
six months ended June 30, 2005 from 4.01% for the six months ended June 30,
2004.

Interest income on loans receivable increased by $2.0 million or 29.0% to $8.9
million for the six months ended June 30, 2005 from $6.9 million for the six
months ended June 30, 2004. The increase was primarily attributable to an
increase in average loans

receivable of $56.3 million or 27.3% to $262.7 million for the six months ended
June 30, 2005 from $206.4 million for the six months ended June 30, 2004, and an
increase in the average yield on loans receivable to 6.76% for the six months
ended June 30, 2005 from 6.67% for the six months ended June 30, 2004. The
increase in average loans reflects management's philosophy to deploy funds in
higher yielding instruments, specifically commercial real estate loans, in an
effort to achieve higher returns.

Interest income on securities held-to-maturity increased by $197,000 or 7.3% to
$2.9 million for the six months ended June 30, 2005 from $2.7 million for the
six months ended June 30, 2004. The increase was primarily due to an increase in
the average balance of securities held-to-maturity of $14.7 million or 14.7% to
$114.4 million for the six months ended June 30, 2005 from $99.7 million for the
six months ended June 30, 2004 partially offset by a decrease in the average
yield on securities held-to-maturity to 5.08% for the six months ended June 30,
2005 from 5.43% for the six months ended June 30, 2004. The increase in average
balance reflects management's philosophy to deploy funds in investments absent
the opportunity to invest in higher yielding loans in an effort to achieve
higher returns. The decrease in average yield reflects the lower interest rate
environment for investment securities in 2005 as compared to 2004.

Interest income on other interest-earning assets decreased by $56,000 or 80.0%
to $14,000 for the six months ended June 30, 2005 from $70,000 for the six
months ended June 30, 2004. This decrease was primarily due to a decrease of
$14.9 million or 80.5% in the average balance of other interest-earning assets
to $3.6 million for the six months ended June 30, 2005 from $18.5 million for
the six months ended June 30, 2004 partially offset by a slight increase in the
average yield on other interest-earning assets to 0.77% for the six months ended
June 30, 2005 from 0.76% for the six months ended June 30, 2004. The decrease in
average balance reflects management's philosophy to deploy funds in higher
yielding instruments such as commercial real estate loans and securities in an
effort to achieve higher returns.

Total interest expense increased by $902,000 or 28.6% to $4.1 million for the
six months ended June 30, 2005 from $3.2 million for the six months ended June
30, 2004. The increase resulted primarily from an increase in average interest
bearing liabilities of $46.0 million or 15.8% to $336.5 million for the six
months ended June 30, 2005 from $290.5 million for the six months ended June 30,
2004, and an increase in the average cost of interest bearing liabilities to
2.41% for the six months ended June 30, 2005 from 2.17% for the six months ended
June 30, 2004.

The provision for loan losses totaled $560,000 and $350,000 for the six-month
periods ended June 30, 2005 and 2004, respectively. The provision for loan
losses is established based upon management's review of the Bank's loans and
consideration of a variety of factors including, but not limited to, (1) the
risk characteristics of the loan portfolio, (2) current economic conditions, (3)
actual losses previously experienced, (4) significant level of loan growth and
(5) the existing level of reserves for loan losses that are probable and
estimable. During the six months ended June 30, 2005, the Bank recorded $75,000
in net loan charge-offs. During the six months ended June 30, 2004, the Bank
recorded

$219,000 in loan charge-offs related to the foreclosure of five loans, which
were resolved by the Bank taking ownership of the underlying loan collateral.
The Bank had non-performing loans totaling $1.17 million or 0.42% of gross loans
at June 30, 2005, $1.01 million or 0.40% of gross loans at December 31, 2004 and
$386,000 or 0.17% of gross loans at June 30, 2004. The allowance for loan losses
was $3.0 million or 1.07% of gross loans at June 30, 2005, $2.5 million or 1.01%
of gross loans at December 31, 2004 and $2.2 million or 1.01% of gross loans at
June 30, 2004. The amount of the allowance is based on estimates and the
ultimate losses may vary from such estimates. Management assesses the allowance
for loan losses on a quarterly basis and makes provisions for loan losses as
necessary in order to maintain the adequacy of the allowance. While management
uses available information to recognize losses on loans, future loan loss
provisions may be necessary based on changes in the aforementioned criteria. In
addition various regulatory agencies, as an integral part of their examination
process, periodically review the allowance for loan losses and may require the
Bank to recognize additional provisions based on their judgment of information
available to them at the time of their examination. Management believes that the
allowance for loan losses was adequate at June 30, 2005, December 31, 2004 and
June 30, 2004.

Total non-interest income increased by $114,000 to $402,000 for the six months
ended June 30, 2005 from $288,000 for the six months ended June 30, 2004. The
increase in non-interest income resulted primarily from a $56,000 decrease on
sales of non-performing loans as the Bank did not sell any such loans or record
any gain or loss therefrom during the six months ended June 30, 2005 as compared
to a $56,000 loss recorded during the six months ended June 30, 2004, and
increases of $28,000 on gain on sale of securities and $42,000 on gains on sale
of loans originated for sale, partially offset by a $13,000 decrease in fees and
service charges for the six months ended June 30, 2005 and 2004. The
aforementioned gain on sale of securities was accomplished from securities
originally designated as held-to-maturity. Because of certain language located
in the text of FASB 115 specified earlier allows for the sale of securities
designated as held-to-maturity if certain criteria are met, management undertook
the research necessary to make their determination that such sales were
permitted. Upon scrutiny of the text and concurrence and confirmation with the
Company's independent external auditor, the allowable transactions were
consummated.

Total non-interest expense decreased by $119,000 or 3.0% to $3.9 million for the
six months ended June 30, 2005 from $4.0 million for the six months ended June
30, 2004. The decrease in the six-month period in 2005 was primarily due to a
decrease of $286,000 or 31.5% in other non-interest expense. Other non-interest
expense is comprised of director fees, stationary, forms and printing,
professional fees, legal fees, check printing, correspondent bank fees,
telephone and communication, shareholder relations and other fees and expenses.
The decrease in other non-interest expense is primarily attributable to
decreased legal, professional and shareholder relation expense, as the Company
incurred expenses associated with a contested proxy contest initiated by an
opposing slate of directors during the six months ended June 30, 2004. No such
additional expenses were incurred during the six months ended June 30, 2005. All
other categories of non-interest expense increased $167,000 or 5.4% in aggregate
to $3.25

million for the six months ended June 30, 2005, from $3.08 million for the six
months ended June 30, 2004.

Income tax expense increased $378,000 to $1.36 million for the six months ended
June 30, 2005 from $983,000 for the six months ended June 30, 2004 reflecting
increased pre-tax income earned during the six month time period ended June 30,
2005 partially offset by the formation of BCB Holding Company Investment Corp.,
(the Investment Company"). The Investment Company, a New Jersey Investment
Company wholly owned by the Bank, is subject to a state income tax rate of 3.6%
as compared to the 9.0% rate paid by the Company and the Bank. The Investment
Company was funded by a transfer of securities from the Bank. The utilization of
the Investment Company to hold investments during the six months ended June 30,
2005 reduced consolidated income tax expenses by approximately $104,000 and
reduced the consolidated effective income tax rate to 36.6% as compared to 40.1%
for the six months ended June 30, 2004.

Item 3. Qualitative and Quantitative Analysis of Market Risk

Management of Market Risk

General. The majority of our assets and liabilities are monetary in nature.
Consequently, one of most significant forms of market risk is interest rate
risk. Our assets, consisting primarily of mortgage loans, have longer maturities
than our liabilities, consisting primarily of deposits. As a result, a principal
part of our business strategy is to manage interest rate risk and reduce the
exposure of our net interest income to changes in market interest rates.
Accordingly, our Board of Directors has established an Asset/Liability Committee
which is responsible for evaluating the interest rate risk inherent in our
assets and liabilities, for determining the level of risk that is appropriate
given our business strategy, operating environment, capital, liquidity and
performance objectives, and for managing this risk consistent with the
guidelines approved by the Board of Directors. Senior Management monitors the
level of interest rate risk on a regular basis and the Asset/Liability
Committee, which consists of senior management and outside directors operating
under a policy adopted by the Board of Directors, meets as needed to review our
asset/liability policies and interest rate risk position.

The following table presents the Company's net portfolio value ("NPV"). These
calculations were based upon assumptions believed to be fundamentally sound,
although they may vary from assumptions utilized by other financial
institutions. The information set forth below is based on data that included all
financial instruments as of March 31, 2005, the latest data for which this
information is available. Assumptions have been made by the Company relating to
interest rates, loan prepayment rates, core deposit duration, and the market
values of certain assets and liabilities under the various interest rate
scenarios. Actual maturity dates were used for fixed rate loans and certificate
accounts. Investment securities were scheduled at either the maturity date or
the next scheduled call date based upon management's judgment of whether the
particular security would be called in the current interest rate environment and
under assumed interest rate scenarios. Variable rate loans were scheduled as of
their next scheduled interest rate repricing date. Additional assumptions were
made in preparation of the NPV table include prepayment rates on loans and
mortgage-backed securities, core deposits without stated maturity dates were
scheduled with an assumed term of 48 months, and money market and noninterest
bearing accounts were scheduled with an assumed term of 24 months. The NPV at
"PAR" represents the difference between the Company's estimated value of assets
and estimated value of liabilities assuming no change in interest rates. The NPV
for a decrease of 300 basis points has been excluded since it would not be
meaningful, in the interest rate environment as of March 31, 2005. The following
sets forth the Company's NPV as of March 31, 2005.

NPV as a % of Assets
Change in Net Portfolio $ Change from % Change from --------------------
Calculation Value PAR PAR NPV Ratio Change
- ----------- ----- --- --- --------- ------

+300bp $33,322 $(22,229) -40.02% 9.49% -472 bps
+200bp 41,980 (13,571) -24.43 11.55 -267 bps
+100bp 49,381 (6,170) -11.11 13.10 -111 bps
PAR 55,551 -- -- 14.21 ---- bps
- -100bp 55,217 (334) -0.60 13.83 -38 bps
- -200bp 52,613 (2,938) -5.29 12.96 -125 bps
bp - basis points

The table above indicates that at March 31, 2005, in the event of a 100 basis
point decrease in interest rates, we would experience a 0.60% decrease in NPV.
In the event of a 100 basis point increase in interest rates, we would
experience an 11.11% decrease in NPV.

Certain shortcomings are inherent in the methodology used in the above interest
rate risk measurement. Modeling changes in NPV require making certain
assumptions that may or may not reflect the manner in which actual yields and
costs respond to changes in market interest rates. In this regard, the NPV table
presented assumes that the composition of our interest rate sensitive assets and
liabilities existing at the beginning of a period remains constant over the
period being measured and assumes that a particular change in interest rates is
reflected uniformly across the yield curve regardless of the duration or
repricing of specific assets and liabilities. Accordingly, although the NPV
table provides an indication of our interest rate risk exposure at a particular
point in time, such measurements are not intended to and do not provide a
precise forecast of the effect of changes in market interest rates on our net
interest income, and will differ from actual results.

ITEM 4.

Controls and Procedures

Under the supervision and with the participation of the Company's management,
including the Chief Executive Officer and Chief Financial Officer, the Company
has evaluated the effectiveness of the design and operation of its disclosure
controls and procedures (as defined in Rule 13a-15(e) and 15d-15(e) under the
Exchange Act) as of the end of the period covered by this quarterly report.
Based upon that evaluation, the Chief Executive Officer and Chief Financial
Officer concluded that, as of the end of the period covered by this quarterly
report, the Company's disclosure controls and procedures are effective to ensure
that information required to be disclosed in the reports that the Company files
or submits under the Securities Exchange Act of 1934 is recorded, processed,
summarized and reported, within the time periods specified in the Securities and
Exchange Commission's rules and forms. There has been no change in the Company's
internal control over financial reporting during the most recent fiscal quarter
that has materially affected, or is reasonably likely to materially affect, the
Company's internal control over financial reporting.

PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 2. CHANGES IN SECURITIES, USE OF PROCEEDS AND STOCK REPURCHASES

Securities sold within the past three years without registering the securities
under the Securities Act of 1933

On June 17, 2004 the Company sold $4.1 million in debentures in connection with
its participation in a pooled trust preferred offering. The proceeds of the
offering were used to fund asset growth and qualify as regulatory capital.

The Company has not sold any securities during the past three years. In
connection with the Plan of Acquisition completed on May 1, 2003 the Bank
reorganized into the holding company form of ownership and each share of Bank
common stock became a share of Company common stock. No new capital was received
in the reorganization. Lastly, the Company announced a stock repurchase plan
which provides for the purchase of up to 149,677 shares. The Company's stock
repurchases during the last three months are as follows:

Shares Average Total Number of Maximum Number of Shares
Period Purchased Price Shares Purchased That May Yet be Purchased
- ------ --------- ----- ---------------- -------------------------

4/1 - 4/30 ----------- ----- ------------- 149,677
5/1 -5/31 10,608 $19.21 10,608 139,069
6/1 -6/30 11,374 $19.22 11,374 127,695

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

The Company's Annual Meeting of Shareholders occurred on April 28, 2005. At this
meeting there were three items put to a vote of security holders; Election of
Directors, Ratification of the Independent Auditors and Approval of an Amendment
to the Certificate of Incorporation to provide for a staggered Board of
Directors. The number of shares outstanding was 2,993,538, the number of shares
entitled to vote was 2,993,538 and the number of shares present at the meeting
or by proxy was 2,363,492.

1. The vote with respect to the election of ten directors was as
follows:

NAME FOR WITHHELD
- ---- --- --------

Robert Ballance 2,007,581 355,911
Judith Q. Bielan 2,005,120 358,372
Joseph Brogan 2,007,330 356,162
James E. Collins 2,006,498 356,994
Thomas Coughlin 2,007,180 356,312
Mark D. Hogan 2,006,953 356,539
Joseph Lyga 2,005,916 357,576
Donald Mindiak 2,007,331 356,161
Alexander Pasiechnik 2,008,163 355,329
Dr. August Pellegrini, Jr 2,008,163 355,329

2. The vote with respect to the ratification of Beard Miller Company
LLP as Independent Auditors for the Company for the year ending
December 31, 2005 was:

FOR AGAINST ABSTAIN
--- ------- -------

2,266,984 56,760 39,748

3. The vote with respect to approval of an Amendment to the Certificate
of Incorporation to provide for a staggered Board of Directors was:

FOR AGAINST ABSTAIN NON-VOTE
- --- ------- ------- --------

1,690,806 276,817 45,800 350,069

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

Exhibit 31.1 and 31.2 Officers' Certification filed pursuant to section 302 of
the Sarbanes-Oxley Act of 2002.

Exhibit 32.1 Officers' Certification filed pursuant to section 906 of the
Sarbanes-Oxley Act of 2002.