BCB Bancorp, Inc., Announces Record Quarterly Earnings

BAYONNE,  N.J. - April 19, 2005 - BCB Bancorp,  Inc., Bayonne, NJ (OTCBB:  BCBP)
announced  an  increase  in  unaudited  net  earnings  of  $445,000  or 63.6% to
$1,145,000  for the quarter  ended March 31, 2005  compared to $700,000  for the
quarter  ended March 31, 2004.  Basic and diluted  earnings per share were $0.38
and $0.37  respectively for the three months ended March 31, 2005 as compared to
$0.24  and  $0.23 per share for the  three  months  ended  March 31,  2004.  The
weighted average number of common shares  outstanding for the three months ended
March 31, 2005 for basic and diluted earnings per share calculation purposes was
2,994,000  and 3,137,000  respectively.  The weighted  average  number of common
shares  outstanding  for the three  months  ended  March 31,  2004 for basic and
diluted  earnings per share  calculation  purposes was  2,900,000  and 3,110,000
respectively.

As of March 31, 2005 total assets  increased by $12.5  million or 3.3% to $390.8
million from $378.3 million at December 31, 2004. Loans receivable  increased by
$15.3 million or 6.2% to $261.7 million at March 31, 2005 from $246.4 million at
December 31, 2004. Securities held-to-maturity decreased by $3.1 million or 2.6%
to $113.9  million at March 31, 2005 from $117.0  million at December  31, 2004.
Deposits increased by $7.7 million or 2.3% to $344.9 million from $337.2 million
at December 31, 2004. Borrowed money increased by $3.4 million or 24.1% to $17.5
million  at March 31,  2005 from $14.1  million  at  December  31,  2004.  Total
stockholders'  equity  increased by $1,145,000 or 4.4% to $27.2 million at March
31, 2005 from $26.0 million at December 31, 2004.

Net income  increased  by $445,000 or 63.6% to  $1,145,000  for the three months
ended March 31, 2005 from  $700,000  for the three  months ended March 31, 2004.
This  improvement in operations  reflects  increases in net interest  income and
non-interest  income,  partially  offset by increases in the  provision for loan
losses,  non-interest expense and income taxes. Net interest income increased by
$651,000  or 20.9% to $3.77  million for the three  months  ended March 31, 2005
from $3.12  million for the three  months ended March 31,  2004.  This  increase
resulted  primarily from an increase in average interest earning assets of $62.9
million or 20.4%% to $370.8  million at March 31,  2005 from  $307.9  million at
March 31, 2004,  funded primarily through the growth in average interest bearing
liabilities  of $55.0  million or 19.9% to $330.9  million for the three  months
ended March 31, 2005 from $275.9  million for the three  months  ended March 31,
2004,  partially  offset by a marginal  decrease in the net  interest  margin to
4.06% for the three  months ended March 31, 2005 from 4.07% for the three months
ended March 31,  2004.  For the three  months  ended March 31,  2005,  return on
average assets,  annualized was 1.20%,  return on average  stockholders  equity,
annualized  was  17.21%,  the  Bank's  efficiency  ratio  was 48.2% and the Bank
originated $34.7 million of loans.

Donald Mindiak  President & CEO commented that,  "the  consistent  growth of our
loan portfolio with conservatively  underwritten,  quality loan product has been
the driving  force behind our  improving  net  interest  income.  By  diligently
monitoring operating expenses, profitability ratios and operational efficiencies
have improved leading to results  consistent with peer  institutions  many years
our  senior.  The  formation  of our  investment  subsidiary  for  tax  planning

<Page>

purposes,  operational  since the beginning of the year,  has been  effective in
reducing the Company's  overall tax liability and the  successful  inception and
execution of the Company's  Retail Mortgage  Division should provide  additional
non-interest income as this division begins operations in earnest. Competing for
retail deposits in an increasing  short-term  interest rate environment  remains
challenging,  however through strategic and systematic revisions, deposit growth
remains  a  primary  source  for  funding  loan  portfolio  growth.  It is these
attributes  along with the support and dedication of our  shareholders and staff
which assist us in our commitment to continue to build franchise and shareholder
value."

Bayonne Community Bank presently operates three offices located in Bayonne, New
Jersey.

This discussion, and other written material, and statements management may make,
may  contain  certain   forward-looking   statements   regarding  the  Company's
prospective  performance and strategies within the meaning of Section 27A of the
Securities Act of 1933, as amended,  and Section 21E of the Securities  Exchange
Act of 1934, as amended. The Company intends such forward-looking  statements to
be  covered  by  the  safe  harbor  provisions  for  forward-looking  statements
contained  in the  Private  Securities  Litigation  Reform  Act of 1995,  and is
including this statement for purposes of said safe harbor provisions.

Forward-looking  information is inherently  subject to risks and  uncertainties,
and actual results could differ materially from those currently  anticipated due
to a number of factors, which include, but are not limited to, factors discussed
in the Bank's  Annual  Report on Form 10-K and in other  documents  filed by the
Bank with the FDIC or the Securities and Exchange  Commission from time to time.
Forward-looking statements,  which are based on certain assumptions and describe
future  plans,  strategies  and  expectations  of  the  Company,  are  generally
identified  by the  use of the  words  "plan,"  "believe,"  "expect,"  "intend,"
"anticipate,"   "estimate,"   "project,"  "may,"  "will,"   "should,"   "could,"
"predicts,"  "forecasts,"  "potential,"  or  "continue"  or similar terms or the
negative of these terms. The Company's  ability to predict results or the actual
effects of its plans or strategies is inherently uncertain.  Accordingly, actual
results may differ materially from anticipated results.

Factors  that could  have a material  adverse  effect on the  operations  of the
Company and its subsidiaries  include, but are not limited to, changes in market
interest  rates,  general  economic  conditions,  legislation,  and  regulation;
changes  in  monetary  and fiscal  policies  of the  United  States  Government,
including  policies of the United  States  Treasury and Federal  Reserve  Board;
changes in the  quality or  composition  of the loan or  investment  portfolios;
changes in deposit flows, competition,  and demand for financial services, loan,
deposit,  and investment  products in the Company's  local  markets;  changes in
accounting  principles and guidelines;  war or terrorist  activities;  and other
economic, competitive,  governmental, regulatory, geopolitical and technological
factors affecting the Company's operations, pricing and services.

<Page>

Readers  are  cautioned  not to place undue  reliance  on these  forward-looking
statements,  which speak only as of the date of this  discussion.  Although  the
Company  believes  that  the  expectations   reflected  in  the  forward-looking
statements are reasonable,  the Company cannot guarantee future results,  levels
of activity,  performance or achievements.  Except as required by applicable law
or   regulation,   the  Company   undertakes   no  obligation  to  update  these
forward-looking  statements to reflect events or circumstances  that occur after
the date on which such statements were made.

<Page>


PART I.  FINANCIAL INFORMATION
ITEM I.  FINANCIAL STATEMENT

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




                                                                     At                      At                3-MONTHS
                                                                   31-Mar-05              31-Dec-04            Variance

ASSETS

                                                                                                      
Cash and amounts due from depository institutions               $  2,880                    $  2,353           $    527
Interest-earning deposits                                          1,813                       2,181           $   (368)
                                                                --------                    --------           --------
   Total cash and cash equivalents                                 4,693                       4,534           $    159
                                                                --------                    --------           --------
Securities held to maturity                                      113,947                     117,036           $ (3,089)
Loans receivable                                                 261,677                     246,380           $ 15,297
Premises and equipment                                             5,642                       5,679           $    (37)
Federal Home Loan Bank of New York stock                             944                         944           $      -
Interest receivable, net                                           2,335                       2,329           $      6
Deferred income taxes                                                837                         772           $     65
Other assets                                                         728                         615           $    113
                                                                --------                    --------           --------
    Total assets                                                $390,803                     378,289           $ 12,514
                                                                ========                    ========           --------
LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Deposits                                                       $ 344,940                     337,243           $  7,697
Borrowed Money                                                    13,400                      10,000           $  3,400
Trust Preferred Borrowing                                          4,124                       4,124
Other Liabilities                                                  1,158                         886           $    272
                                                                --------                    --------           --------
    Total Liabilities                                            363,622                     352,253           $ 11,369
                                                                --------                    --------           --------
STOCKHOLDERS' EQUITY
Common Stock, $0.08 stated value: 10,000,000 shares
   authorized, 2,993,538 shares
   outstanding                                                       239                         239           $      -
Additional paid-in capital                                        27,725                      27,725           $      -
Accumulated deficit                                                 (783)                     (1,928)          $  1,145
                                                                --------                    --------           --------
    Total stockholders' equity                                    27,181                      26,036           $  1,145
                                                                --------                    --------           --------
     Total liabilities and stockholders' equity                $ 390,803                    $378,289           $ 12,514
                                                                ========                    ========           --------

     See accompanying notes to consolidated financial statements.

<Page>

                         BCB BANCORP INC. AND SUBSIDIARY
                        Consolidated Statements of Income
                           For the three months ended
                             March 31, 2005 and 2004
                                   (Unaudited)
                    ( in thousands except for per share data)





                                                                                       Three Months Ended
                                                                             -------------------------------------
                                                                                           March  31,
                                                                             -------------------------------------
                                                                                 2005                   2004
                                                                             -------------          --------------

Interest income:
                                                                                                
  Loans                                                                        $ 4,259                 $ 3,277
  Securities                                                                     1,434                   1,291
  Other interest-earning assets                                                     10                      31
                                                                               -------                 -------
     Total interest income                                                       5,703                   4,599
                                                                               -------                 -------
Interest expense:
  Deposits:
     Demand                                                                         85                      73
     Savings and club                                                            1,048                     912
     Certificates of deposit                                                       682                     406
                                                                               -------                 -------
                                                                                 1,815                   1,391

  Borrowed money                                                                   121                      92
                                                                               -------                 -------
       Total interest expense                                                    1,936                   1,483
                                                                               -------                 -------
Net interest income                                                              3,767                   3,116
Provision for loan losses                                                          260                     200
                                                                               -------                 -------
Net interest income after provision for loan losses                              3,507                   2,916
                                                                               -------                 -------
Non-interest income:
   Fees and service charges                                                        121                     130
   Gain on sales of loans originated for sale                                       49                      17
   Gain on sales of securities available for sale                                    -                       -
   Other                                                                             6                       6
      Total non-interest income                                                -------                 -------
                                                                                   176                     153
                                                                               -------                 -------
Non-interest expense:
   Salaries and employee benefits                                                1,025                     976
   Occupancy expense of premises                                                   162                     159
   Equipment                                                                       367                     347
   Advertising                                                                      39                      22
   Other                                                                           307                     394
                                                                               -------                 -------
      Total non-interest expense                                                 1,900                   1,898
                                                                               -------                 -------

Income  before income tax provision                                              1,783                   1,171
Income tax provision                                                               638                     471
                                                                               -------                 -------

Net Income                                                                     $ 1,145                 $   700
                                                                               =======                 =======
Net Income per common share
       Basic                                                                   $  0.38                 $  0.24
                                                                               =======                 =======
       Diluted                                                                 $  0.37                 $  0.23
                                                                               =======                 =======
Weighted average number of common shares outstanding-
                         basic                                                   2,994                   2,900
                                                                               =======                 =======
                         diluted                                                 3,137                   3,110
                                                                               =======                 =======


   See accompanying notes to consolidated financial statements.