UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 20549

                                    FORM 10-K

[X]   Annual Report  Pursuant to Section 13 or 15(d) of the Securities  Exchange
      Act of 1934

      For the Fiscal Year Ended December 31, 2006

                                       OR

[ ]   Transition Report Pursuant to Section 13 or 15(d) of the Securities
      Exchange Act of 1934

      For the transition period from _______________ to _______________

                          Commission File No. 000-50275

                                BCB BANCORP, INC.
                        -------------------------------
             (Exact name of registrant as specified in its charter)

                  New Jersey                                  26-0065262
       ----------------------------------             -------------------------
        (State or other jurisdiction of                   (I.R.S. Employer
         incorporation or organization)                 Identification Number)

      104-110 Avenue C, Bayonne, New Jersey                    07002
---------------------------------------------------         ------------
     (Address of Principal Executive Offices)                 Zip Code

                                 (201) 823-0700
                                 ---------------
                         (Registrant's telephone number)


                                                            
Securities Registered Pursuant to Section 12(b) of the Act:    Common Stock, no par value

Securities Registered Pursuant to Section 12(g) of the Act:    None
                                                               ----
                                                                     (Title of Class)


Indicate by check mark if the  registrant is a well-known  seasoned  issuer,  as
defined in Rule 406 of the Securities Act. YES [_] NO [X]

Indicate  by  check  mark if the  registrant  is not  required  to file  reports
pursuant to Section 13 or Section 15(d) of the Act. YES [_] NO |X]

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. YES [X] NO [_]

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K. [X]

Indicate by check mark whether the registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and large  accelerated  filer" in Rule 12b-2 of the Exchange  Act.  (Check
one):

  Large Accelerated Filer [ ] Accelerated Filer [ ] Non-Accelerated Filer [ X ]

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

      As of March 5, 2007, there were issued and outstanding 5,009,250 shares of
the  Registrant's  Common Stock. The aggregate value of the voting stock held by
non-affiliates of the Registrant,  computed by reference to prices of the Common
Stock reported on the Nasdaq Global Select Market as of June 30, 2006,  ($15.40)
was $60.2 million.

                       DOCUMENTS INCORPORATED BY REFERENCE

(1)   Proxy  Statement  for the  2007  Annual  Meeting  of  Stockholders  of the
      Registrant (Part III).



                                TABLE OF CONTENTS

Item                                                                 Page Number
----                                                                 -----------

ITEM 1.    BUSINESS                                                            1
ITEM 1A.   RISK FACTORS.......................................................26
ITEM 1B.   UNRESOLVED STAFF COMMENTS..........................................30
ITEM 2.    PROPERTIES.........................................................30
ITEM 3.    LEGAL PROCEEDINGS..................................................30
ITEM 4.    SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS................30
ITEM 5.    MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER
           MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES..................30
ITEM 6.    SELECTED CONSOLIDATED FINANCIAL DATA...............................33
ITEM 7.    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
           AND RESULTS OF OPERATIONS..........................................34
ITEM 7A.   QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.........47
ITEM 8.    FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA........................49
ITEM 9.    CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
           AND FINANCIAL DISCLOSURE...........................................49
ITEM 9A.   CONTROLS AND PROCEDURES............................................49
ITEM 9B.   OTHER INFORMATION..................................................50
ITEM 10.   DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE.............50
ITEM 11.   EXECUTIVE COMPENSATION.............................................50
ITEM 12.   SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
           AND RELATED STOCKHOLDER MATTERS....................................50
ITEM 13.   CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND
           DIRECTOR INDEPENDENCE..............................................51
ITEM 14.   PRINCIPAL ACCOUNTANT FEES AND SERVICES.............................51
ITEM 15.   EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.........................51


                                        i


                                     PART I
                                    -------
ITEM 1. BUSINESS
----------------

BCB Bancorp, Inc.
-----------------

      BCB Bancorp,  Inc. (the "Company") is a New Jersey  corporation,  which on
May 1, 2003 became the holding  company  parent of Bayonne  Community  Bank (the
"Bank").  The Company has not engaged in any significant business activity other
than owning all of the outstanding  common stock of Bayonne  Community Bank. Our
executive office is located at 104-110 Avenue C, Bayonne,  New Jersey 07002. Our
telephone  number is (201) 823-0700.  At December 31, 2006 we had $510.8 million
in  consolidated  assets,  $382.7  million  in  deposits  and $52.0  million  in
consolidated   stockholders'   equity.  The  Company  is  subject  to  extensive
regulation by the Board of Governors of the Federal Reserve System.

Bayonne Community Bank
----------------------

      Bayonne  Community  Bank was chartered as a New Jersey bank on October 27,
2000,  and we opened for business on November 1, 2000. We operate  through three
branches in Bayonne,  New Jersey and through  our  executive  office  located at
104-110  Avenue C,  Bayonne,  New Jersey 07002.  Our  telephone  number is (201)
823-0700.  Our deposit  accounts  are insured by the Federal  Deposit  Insurance
Corporation and we are a member of the Federal Home Loan Bank System.

      We are a  community-oriented  financial  institution.  Our  business is to
offer FDIC-insured deposit products and invest funds held in deposit accounts at
the  Bank,  together  with  funds  generated  from  operations,   in  investment
securities and loans. We offer our customers:

      o     loans, including commercial and multi-family real estate loans, one-
            to  four-family  mortgage  loans,  home equity  loans,  construction
            loans, consumer loans and commercial business loans. In recent years
            the primary  growth in our loan  portfolio has been in loans secured
            by commercial real estate and multi-family properties;

      o     FDIC-insured deposit products,  including savings and club accounts,
            non-interest bearing accounts,  money market accounts,  certificates
            of deposit and individual retirement accounts; and

      o     retail and commercial  banking  services  including wire  transfers,
            money  orders,  traveler's  checks,  safe  deposit  boxes,  a  night
            depository, federal payroll tax deposits, bond coupon redemption and
            automated teller services.

Business Strategy
-----------------

      Our business strategy is to operate as a well-capitalized,  profitable and
independent  community-oriented  financial  institution  dedicated  to providing
quality customer  service.  Managements'  and the Board of Directors'  extensive
knowledge of the Hudson County market  differentiates  us from our  competitors.
Our  business  strategy  incorporates  the  following  elements:  maintaining  a
community focus, focusing on profitability, continuing our growth, concentrating
on real  estate  based  lending,  capitalizing  on  market  dynamics,  providing
attentive  and  personalized   service  and  attracting   highly  qualified  and
experienced personnel.



      Maintaining a community  focus. Our management and Board of Directors have
strong ties to the Bayonne  community.  Many members of the management  team are
Bayonne  natives  and are  active  in the  community  through  non-profit  board
membership, local business development organizations, and industry associations.
In addition,  our board members are well established  professionals and business
people in the Bayonne area.  Management and the Board are interested in making a
lasting  contribution to the Bayonne  community and have succeeded in attracting
deposits and loans through attentive and personalized service.

      Focusing  on   profitability.   On  an  operational   basis,  we  achieved
profitability  in our tenth month of operation.  For the year ended December 31,
2006,  our return on average  equity was 11.12% and our return on average assets
was 1.13%.  Our earnings  per diluted  share  increased  from $0.43 for the year
ended  December  31,  2002 to $1.08 for the year ended  December  31,  2006.  We
achieved  this earnings  growth by focusing on low-cost  deposits and by tightly
controlling our  non-interest  expenses.  Management is committed to maintaining
profitability  by diversifying the services we offer. We have a mortgage banking
division as well as a leasing division to increase our fee-based income.

      Continuing our growth.  We have  consistently  increased our assets.  From
December 31, 2002 to December 31, 2006,  our assets have  increased  from $183.1
million to $510.8  million.  Over the same time period,  our loan  balances have
increased from $122.1 million to $318.1  million,  while deposits have increased
from $163.5 million to $382.7 million. In addition, we have maintained our asset
quality  ratios while  growing the loan  portfolio.  At December  31, 2006,  our
non-performing assets to total assets ratio was 0.06%.

      Concentrating  on  real  estate-based  lending.  A  primary  focus  of our
business  strategy is to originate loans secured by commercial and  multi-family
properties.  Such loans  provide  higher  returns than loans  secured by one- to
four-family real estate.  As a result of our underwriting  practices,  including
debt service  requirements  for commercial real estate and  multi-family  loans,
management  believes  that such loans offer us an  opportunity  to obtain higher
returns.

      Capitalizing on market dynamics. The consolidation of the banking industry
in  Hudson  County  has  created  the  need  for  a  customer   focused  banking
institution.  This  consolidation  has moved  decision  making  away from local,
community-based banks to much larger banks headquartered outside of New Jersey.

      Providing  attentive and personalized  service.  Management  believes that
providing  attentive and personalized  service is the key to gaining deposit and
loan  relationships in Bayonne and its surrounding  communities.  Since we began
operations, our branches have been open 7 days a week.

      Attracting highly experienced and qualified  personnel.  An important part
of our  strategy  is to hire  bankers  who have prior  experience  in the Hudson
County market as well as  pre-existing  business  relationships.  Our management
team has an average of 28 years of banking  experience,  while our  lenders  and
branch  personnel  have  significant  prior  experience  at community  banks and
regional banks in Hudson County.  Management  believes that its knowledge of the
Hudson  County  market  has been a critical  element  in the  success of Bayonne
Community Bank.  Management's  extensive  knowledge of the local communities has
allowed us to develop and


                                       2


implement a highly focused and  disciplined  approach to lending and has enabled
the bank to attract a high percentage of low cost deposits.

Our Market Area
---------------

      We are  located in the City of Bayonne,  Hudson  County,  New Jersey.  The
Bank's  locations  are easily  accessible  to  provide  convenient  services  to
businesses and individuals throughout our market area.

      Our market area includes the city of Bayonne,  Jersey City and portions of
Hoboken,  New Jersey.  These areas are all  considered  "bedroom" or  "commuter"
communities  to  Manhattan.  Our  market  area is  well-served  by a network  of
arterial roadways including Route 440 and the New Jersey Turnpike.

      Our  market  area  has a  high  level  of  commercial  business  activity.
Businesses are concentrated in the service sector and retail trade areas.  Major
employers  in our market area  include  Bayonne  Medical  Center and the Bayonne
Board of Education.

Competition
-----------

      The  banking  business  in New Jersey is  extremely  competitive.  We will
compete  for  deposits  and loans with  existing  New  Jersey  and  out-of-state
financial  institutions  that have longer  operating  histories,  larger capital
reserves and more  established  customer bases.  Our competition  includes large
financial  service  companies  and other  entities in  addition  to  traditional
banking  institutions  such as savings  and loan  associations,  savings  banks,
commercial banks and credit unions.

      Our larger  competitors  have a greater  ability  to finance  wide-ranging
advertising  campaigns  through their greater capital  resources.  Our marketing
efforts   depend   heavily  upon  referrals  from  officers  and  directors  and
stockholders,   selective   advertising   in  local   media  and   direct   mail
solicitations.  We compete  for  business  principally  on the basis of personal
service  to  customers,  customer  access  to our  officers  and  directors  and
competitive interest rates and fees.

      In the  financial  services  industry  in  recent  years,  intense  market
demands, technological and regulatory changes and economic pressures have eroded
industry  classifications that were once clearly defined. Banks have been forced
to diversify  their  services,  increase  rates paid on deposits and become more
cost effective,  as a result of competition  with one another and with new types
of financial service companies,  including non-banking competitors.  Some of the
results of these market dynamics in the financial  services industry have been a
number of new bank and non-bank  competitors,  increased  merger  activity,  and
increased   customer   awareness  of  product  and  service   differences  among
competitors. These factors could affect our business prospects.


                                       3


Lending Activities
------------------

      Analysis of Loan  Portfolio.  Set forth below is selected data relating to
the  composition  of our loan portfolio by type of loan and in percentage of the
respective portfolio.



                                                                              At December 31,
                                       ---------------------------------------------------------------------------------------------
                                              2006               2005               2004               2003               2002
                                       ------------------ ------------------ -----------------  -----------------  -----------------
                                        Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent   Amount   Percent
                                        ------   -------   ------   -------   ------   -------   ------   -------   ------   -------
                                                                                               
Type of loans: ......................                                       (Dollars in Thousands)
Real estate loans:
  One-to four-family ................  $ 43,993   13.64%  $ 34,901   12.11%  $ 34,855   13.98%  $ 33,913   17.74%  $ 25,475   20.64%
  Construction ......................    38,882   12.06     28,743    9.98     19,209    7.70     10,009    5.24      4,278    3.47
  Home equity .......................    32,321   10.02     24,297    8.43     20,629    8.27     16,825    8.80     14,106   11.43
  Commercial and multi-family .......   192,141   59.60    185,170   64.26    158,755   63.68    115,160   60.25     65,842   53.34
Commercial business .................    14,705    4.56     14,578    5.06     15,123    6.07     14,048    7.35     12,934   10.48
Consumer ............................       396    0.12        456    0.16        744    0.30      1,183    0.62        800    0.64
                                       --------  ------   --------  ------   --------  ------   --------  ------   --------  ------
    Total ...........................   322,438  100.00%   288,145  100.00%   249,315  100.00%   191,138  100.00%   123,435  100.00%
                                       --------  ======   --------  ======   --------  ======   --------  ======   --------  ======
Less:
Deferred loan (costs) fees, net .....       575                604                429                239                117
Allowance for possible loan losses ..     3,733              3,090              2,506              2,113              1,233
                                       --------           --------           --------           --------           --------
    Total loans, net ................  $318,130           $284,451           $246,380           $188,786           $122,085
                                       ========           ========           ========           ========           ========



                                       4


      Loan Maturities.  The following table sets forth the contractual  maturity
of our loan  portfolio  at  December  31,  2006.  The  amount  shown  represents
outstanding principal balances. Demand loans, loans having no stated schedule of
repayments  and no stated  maturity and  overdrafts are reported as being due in
one year or less. Variable-rate loans are shown as due at the time of repricing.
The table does not include prepayments or scheduled principal repayments.



                                                      Due after 1
                                       Due within       through       Due after
                                         1 Year         5 Years        5 Years         Total
                                         ------         -------        -------         -----
                                                            (In Thousands)
                                                                        
One-to four-family ...............     $      733     $    2,848     $   40,412     $   43,993
Construction .....................         35,869          1,778          1,235         38,882
Home equity ......................          3,489          2,283         26,549         32,321
Commercial and multi-family ......          8,071         59,351        124,719        192,141
Commercial business ..............         10,727          1,048          2,930         14,705
Consumer .........................            218            178             --            396
                                       ----------     ----------     ----------     ----------
Total amount due .................     $   59,107     $   67,486     $  195,845     $  322,438
                                       ==========     ==========     ==========     ==========


      Loans with Predetermined or Floating or Adjustable Rates of Interest.  The
following  table sets forth the dollar  amount of all loans at December 31, 2006
that are due after December 31, 2007, and have predetermined  interest rates and
that have floating or adjustable interest rates.

                                                      Floating or
                                      Fixed Rates   Adjustable Rates     Total
                                      -----------   ----------------     -----
                                                     (In Thousands)
One- to four-family ..............    $   41,183      $    2,077      $   43,260
Construction .....................         2,732             281           3,013
Home equity ......................        28,544             288          28,832
Commercial and multi-family ......       130,541          53,529         184,070
Commercial business ..............         3,978              --           3,978
Consumer .........................           178              --             178
                                      ----------      ----------      ----------
Total amount due .................    $  207,156      $   56,175      $  263,331
                                      ==========      ==========      ==========

      Commercial  and  Multi-family   Real  Estate  Loans.  Our  commercial  and
multi-family  real  estate  loans are  secured by  commercial  real  estate (for
example,  shopping centers, medical buildings,  retail offices) and multi-family
residential  units,  consisting  of five  or  more  units.  Permanent  loans  on
commercial and multi-family properties are generally originated in amounts up to
75% of the appraised value of the property. Our commercial real estate loans are
secured  by  improved  property  such  as  office   buildings,   retail  stores,
warehouses, church buildings and other non-residential buildings. Commercial and
multi-family real estate loans are generally made at rates that adjust above the
five year U.S.  Treasury  interest  rate,  with terms of up to 25 years,  or are
balloon loans with fixed interest rates which generally  mature in three to five
years with principal  amortization  for a period of up to 30 years.  Our largest
commercial  loan had a principal  balance of $3.3  million at December 31, 2006,
and was  secured  by a  mixed  use  property  comprised  of  retail  and  office
facilities.  Our  largest  multi-family  loan had a  principal  balance  of $3.8
million at December 31, 2006.  Both loans were  performing  in  accordance  with
their terms on that date.

      Loans secured by  commercial  and  multi-family  real estate are generally
larger and involve a greater degree of risk than one- to four-family residential
mortgage  loans.  The borrower's  creditworthiness  and the feasibility and cash
flow potential of the project is of


                                       5


primary  concern in  commercial  and  multi-family  real estate  lending.  Loans
secured by income properties are generally larger and involve greater risks than
residential   mortgage  loans  because  payments  on  loans  secured  by  income
properties are often dependent on the successful  operation or management of the
properties.  As a result,  repayment  of such  loans may be subject to a greater
extent than  residential  real estate  loans to adverse  conditions  in the real
estate market or the economy. We intend to continue  emphasizing the origination
of loans secured by commercial real estate and multi-family properties.

      One- to Four-Family Lending. Our one- to four-family  residential mortgage
loans are secured by property  located in the State of New Jersey.  We generally
originate one- to four-family residential mortgage loans in amounts up to 80% of
the lesser of the appraised  value or selling  price of the  mortgaged  property
without requiring mortgage insurance. We will originate loans with loan to value
ratios up to 90% provided the borrowers  obtain private mortgage  insurance.  We
originate both fixed rate and adjustable rate loans.  One- to four-family  loans
may have terms of up to 30 years.  The majority of one- to four-family  loans we
originate for retention in our portfolio have terms no greater than 15 years. We
offer  adjustable  rate loans with fixed rate periods of up to five years,  with
principal and interest calculated using a maximum 30-year  amortization  period.
We offer these  loans with a fixed rate for the first five years with  repricing
following every year after the initial period.  Adjustable rate loans may adjust
up to 200 basis points  annually and 600 basis points over the term of the loan.
We also broker for a third party lender one-to  four-family  residential  loans,
which are primarily fixed rate loans with terms of 30 years.  Our loan brokerage
activities  permit us to offer customers  longer-term  fixed rate loans we would
not otherwise originate while providing a source of fee income.  During 2006, we
brokered  $36.3  million in one-to  four-family  loans and  recognized  gains of
$635,000 from the sale of such loans.

      All of our one- to  four-family  mortgages  include "due on sale" clauses,
which are provisions  giving us the right to declare a loan immediately  payable
if the borrower  sells or  otherwise  transfers an interest in the property to a
third party.

      Property appraisals on real estate securing our single-family  residential
loans are made by state certified and licensed  independent  appraisers approved
by  our  Board  of  Directors.  Appraisals  are  performed  in  accordance  with
applicable  regulations and policies. At our discretion,  we obtain either title
insurance  policies or attorneys'  certificates  of title, on all first mortgage
real estate loans originated. We also require fire and casualty insurance on all
properties  securing our one-to  four-family loans. We also require the borrower
to obtain flood insurance where appropriate.  In some instances, we charge a fee
equal to a percentage of the loan amount commonly referred to as points.

      Construction  Loans. We offer loans to finance the construction of various
types of commercial and  residential  property.  We originated  $34.9 million of
such loans  during the year  ended  December  31,  2006.  Construction  loans to
builders  generally are offered with terms of up to eighteen months and interest
rates are tied to prime rate plus a margin. These loans generally are offered as
adjustable  rate loans.  We will originate  residential  construction  loans for
individual borrowers and builders,  provided all necessary plans and permits are
in order.  Construction loan funds are disbursed as the project  progresses.  At
December 31, 2006, our largest construction loan was $3.5 million, of which $1.4
million was disbursed. This


                                       6


construction loan has been made for the construction of residential  properties.
At December 31, 2006 this loan was performing in accordance with its terms.

      Construction  financing is generally considered to involve a higher degree
of risk of loss than long-term financing on improved, occupied real estate. Risk
of loss on a  construction  loan is  dependent  largely upon the accuracy of the
initial  estimate of the  property's  value at  completion of  construction  and
development and the estimated cost (including interest) of construction.  During
the  construction  phase,  a number of factors  could  result in delays and cost
overruns. If the estimate of construction costs proves to be inaccurate,  we may
be required to advance  funds beyond the amount  originally  committed to permit
completion of the project.  Additionally,  if the estimate of value proves to be
inaccurate,  we may be confronted, at or prior to the maturity of the loan, with
a project having a value which is insufficient to assure full repayment.

      Home Equity  Loans and Home Equity  Lines of Credit.  We offer home equity
loans and lines of credit that are secured by the borrower's  primary residence.
Our home equity loans can be  structured  as loans that are disbursed in full at
closing or as lines of credit. Home equity loans and lines of credit are offered
with terms up to 15 years. Virtually all of our home equity loans are originated
with fixed rates of interest and home equity lines of credit are originated with
adjustable interest rates tied to the prime rate. Home equity loans and lines of
credit are  underwritten  under the same criteria that we use to underwrite one-
to four-family  loans. Home equity loans and lines of credit may be underwritten
with a  loan-to-value  ratio of 80% when combined with the principal  balance of
the existing  mortgage  loan. At the time we close a home equity loan or line of
credit,  we file a mortgage to perfect our security  interest in the  underlying
collateral.  At December 31, 2006, the outstanding balances of home equity loans
and lines of credit totaled $32.3 million, or 10.02% of our loan portfolio.

      Commercial  Business Loans. Our commercial business loans are underwritten
on the basis of the  borrower's  ability to service such debt from  income.  Our
underwriting  standards for  commercial  business  loans include a review of the
applicant's tax returns, financial statements,  credit history and an assessment
of the  applicant's  ability to meet  existing  obligations  and payments on the
proposed  loan  based  on  cash  flow  generated  by the  applicant's  business.
Commercial  business loans are generally  made to small and mid-sized  companies
located within the State of New Jersey. In most cases, we require  collateral of
equipment, accounts receivable, inventory, chattel or other assets before making
a commercial business loan. Our largest commercial business loan at December 31,
2006 had a  principal  balance of $2.5  million  and was  secured by  marketable
equity securities.  We have also received personal guarantees from the borrower,
principals of the borrower and a director of BCB Bancorp, Inc.

      Commercial  business  loans  generally have higher rates and shorter terms
than one- to  four-family  residential  loans,  but they may also involve higher
average  balances and a higher risk of default since their  repayment  generally
depends on the successful operation of the borrower's business.

      Consumer  Loans.  We make various types of secured and unsecured  consumer
loans and loans that are  collateralized by new and used  automobiles.  Consumer
loans generally have terms of three years to ten years.


                                       7


      Consumer  loans are  advantageous  to us  because of their  interest  rate
sensitivity,  but they also involve more credit risk than  residential  mortgage
loans because of the higher potential for default,  the nature of the collateral
and the difficulty in disposing of the collateral.

      The  following  table  shows  our  loan  origination,  purchase,  sale and
repayment activities for the periods indicated.



                                                                       Years Ended December 31,
                                                  ------------------------------------------------------------------
                                                     2006          2005          2004          2003          2002
                                                  ----------    ----------    ----------    ----------    ----------
                                                                            (In thousands)
                                                                                           
Beginning of period ..........................    $  288,145    $  249,315    $  191,138    $  123,435    $   45,411
                                                  ----------    ----------    ----------    ----------    ----------

Originations by Type:
---------------------
   Real estate mortgage:
     One- to four-family residential.. .......         9,203         4,299         4,103        22,768        20,000
     Construction ............................        34,889        35,765        19,326         6,392         2,737
     Home equity .............................        15,821        13,998        14,212         9,393         8,711
     Commercial and multi-family .............        51,542        70,471        64,219        62,966        47,676
   Commercial business .......................         7,946         8,968         8,628         2,544        10,846
   Consumer ..................................           222           203           284           924           537
                                                  ----------    ----------    ----------    ----------    ----------
       Total loans originated ................       119,623       133,704       110,772       104,987        90,507
                                                  ----------    ----------    ----------    ----------    ----------

Purchases:
----------
   Real estate mortgage:
     One- to four-family residential.. .......            --            --            --            --            --
     Construction ............................         4,870         3,645         4,289         2,223           300
     Home equity .............................            --            --            --            --            --
     Commercial and multi-family .............         1,737            --         8,450         3,207         2,794
   Commercial business .......................           400         1,000            --            --            --
   Consumer ..................................            --            --            --            --            --
                                                  ----------    ----------    ----------    ----------    ----------
       Total loans purchased .................         7,007         4,645        12,739         5,430         3,094
                                                  ----------    ----------    ----------    ----------    ----------

Sales:
------
   Real estate mortgage:
     One- to four-family residential.. .......            --            --            --            --            --
     Construction ............................         2,044         1,273           959            --            --
     Home equity .............................            --            --            --            --            --
   Commercial and multi-family ...............         3,388            --           788         3,480         1,599
   Commercial business .......................            --            --         1,128            --            --
   Consumer ..................................            --            --            --            --            --
                                                  ----------    ----------    ----------    ----------    ----------
       Total loans sold ......................         5,432         1,273         2,875         3,480         1,599
                                                  ----------    ----------    ----------    ----------    ----------

   Principal repayments ......................        86,905        98,246        62,459        39,234        13,978
                                                  ----------    ----------    ----------    ----------    ----------
       Total reductions ......................        92,337        99,519        65,334        42,714        15,577
                                                  ----------    ----------    ----------    ----------    ----------

Increase (decrease) in other items, net ......            --            --            --            --            --
                                                  ----------    ----------    ----------    ----------    ----------
       Net increase ..........................        34,293        38,830        58,177        67,703        78,024
                                                  ----------    ----------    ----------    ----------    ----------
       Ending balance ........................    $  322,438    $  288,145    $  249,315    $  191,138    $  123,435
                                                  ==========    ==========    ==========    ==========    ==========


      Loan Approval  Authority and  Underwriting.  We establish  various lending
limits for executive  management  and also maintain a loan  committee.  The loan
committee is comprised of the Chairman of the Board,  the President,  the Senior
Lending  Officer and five  non-employee  members of the Board of Directors.  The
President or the Senior Lending  Officer,  together with one other loan officer,
have  authority  to approve  applications  for real estate loans up to $500,000,
other secured loans up to $500,000 and unsecured  loans up to $25,000.  The loan
committee  considers all  applications in excess of the above lending limits and
the entire board of directors ratifies all such loans.


                                       8


      Upon receipt of a completed loan application from a prospective  borrower,
a credit report is ordered. Income and certain other information is verified. If
necessary,  additional financial  information may be requested.  An appraisal is
required for the  underwriting of all one- to four-family  loans. We may rely on
an estimate of value of real estate  performed by our Senior Lending Officer for
home equity loans or lines of credit of up to $250,000. Appraisals are processed
by state certified independent appraisers approved by the Board of Directors.

      An  attorney's  certificate  of title is required on all newly  originated
real estate mortgage loans. In connection with refinancing and home equity loans
or lines of credit in amounts up to  $250,000,  we will obtain a record  owner's
search in lieu of an attorney's certificate of title. Borrowers also must obtain
fire and casualty  insurance.  Flood insurance is also required on loans secured
by property that is located in a flood zone.

      Loan Commitments.  Written commitments are given to prospective  borrowers
on all approved real estate loans.  Generally, we honor commitments for up to 60
days from the date of  issuance.  At December  31, 2006,  our  outstanding  loan
origination commitments totaled $9.3 million,  outstanding construction loans in
progress  totaled $31.5 million and  undisbursed  lines of credit  totaled $11.0
million.

Non-performing and Problem Assets
---------------------------------

      Loan Delinquencies. We send a notice of nonpayment to borrowers when their
mortgage loan becomes 15 days past due. If such payment is not received by month
end, an additional notice of nonpayment is sent to the borrower.  After 60 days,
if payment is still delinquent, a notice of right to cure default is sent to the
borrower giving 30 additional days to bring the loan current before  foreclosure
is commenced.  If the loan continues in a delinquent status for 90 days past due
and no repayment plan is in effect, foreclosure proceedings will be initiated.

      Loans are  reviewed and are placed on a  non-accrual  status when the loan
becomes more than 120 days delinquent or when, in our opinion, the collection of
additional interest is doubtful.  Interest accrued and unpaid at the time a loan
is placed on nonaccrual  status is charged against interest  income.  Subsequent
interest  payments,  if any,  are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate  collectability  of the loan.  At December 31, 2006, we had $323,000 in
non-accruing  loans. Our largest exposure of  non-performing  loans at that date
consisted  of one loan,  with a  principal  balance of  $307,000,  to a deceased
borrower whose estate is in process of settlement.  At December 31, 2006, we had
no loans that were delinquent 90 days or more and accruing.  Recently,  the Bank
has become aware of two loan  facilities  with a total  exposure of $2.6 million
which we are  party  to via  participation  agreements  with  another  financial
institution.  That financial  institution  has informed us of the possibility of
performance related issues that may require additional  attention going forward.
One of these facilities, a loan on a parcel of land in Rumson, New Jersey in the
amount of $1.2 million to Mr.  Solomon  Dwek,  continues  to perform.  The other
facility, subsequent to December 31, 2006 has become a non-performing loan. This
loan is a  financing  arrangement  provided  to Kara Homes in the amount of $1.4
million for the  development of ten lots in Manahawkin,  New Jersey.  Kara Homes
has recently filed for protection under the bankruptcy laws of the United States
and this situation is presently being


                                       9


adjudicated under those applicable laws. The aforementioned notwithstanding, the
Bank has allocated a 25% allowance reserve against both of these loans.

      A loan is  considered  impaired  when it is probable the borrower will not
repay  the  loan  according  to the  original  contractual  terms  of  the  loan
agreement.  We have determined  that first mortgage loans on one-to  four-family
properties  and all consumer  loans  represent  large groups of  smaller-balance
homogeneous  loans  that  are  collectively  evaluated.  Additionally,  we  have
determined that an insignificant delay (less than 90 days) will not cause a loan
to be classified as impaired and a loan is not impaired during a period of delay
in payment,  if we expect to collect all amounts due including  interest accrued
at the  contractual  interest  rate for the  period of delay.  We  independently
evaluate all loans identified as impaired. We estimate credit losses on impaired
loans based on the present value of expected cash flows or the fair value of the
underlying  collateral  if the  loan  repayment  is  derived  from  the  sale or
operation of such  collateral.  Impaired loans,  or portions of such loans,  are
charged off when we  determine  that a realized  loss has  occurred.  Until such
time,  an allowance for loan losses is maintained  for  estimated  losses.  Cash
receipts on  impaired  loans are applied  first to accrued  interest  receivable
unless  otherwise  required by the loan terms,  except when an impaired  loan is
also a nonaccrual  loan,  in which case the portion of the  receipts  related to
interest  is  recognized  as income.  At  December  31,  2006,  we had two loans
totaling  $323,000  which are  classified  as  impaired  and on which  loan loss
allowances totaling $81,000 have been established.  During 2006, interest income
of $6,000 was recognized on impaired loans.

      The following table sets forth  delinquencies  in our loan portfolio as of
the dates indicated:



                                                  At December 31, 2006                          At December 31, 2005
                                       ------------------------------------------    -----------------------------------------
                                            60-89 Days          90 Days or More           60-89 Days         90 Days or More
                                       -------------------    -------------------    -------------------   -------------------
                                        Number   Principal              Principal     Number   Principal    Number   Principal
                                         of       Balance      Number    Balance       of       Balance      of       Balance
                                        Loans     of Loans    of Loans   of Loans     Loans     of Loans    Loans     of Loans
                                       -------   ---------    --------  ---------    -------   ---------   -------   ---------
                                                                       (Dollars in thousands)
                                                                                              
Real estate mortgage:
---------------------
  One- to four-
   family residential .............         --    $    --          --    $    --          --    $    --          1    $    79
  Construction ....................          1      1,356          --         --          --         --         --         --
  Home equity .....................         --         --          --         --          --         --         --         --
                                       -------    -------     -------    -------
  Commercial and multi-family .....         --         --           1        307          --         --          4        803
                                       -------    -------     -------    -------     -------    -------    -------    -------
  Total ...........................          1      1,356           1        307          --         --          5        882

Commercial business ...............         --         --          --         --          --         --          1        150
Consumer ..........................          1          2           1         16          --         --         --         --
                                       -------    -------     -------    -------     -------    -------    -------    -------
       Total delinquent loans .....          2    $ 1,358           2    $   323          --    $    --          6    $ 1,032
                                       =======    =======     =======    =======     =======    =======    =======    =======

Delinquent loans to total loans ...                  0.42%                  0.10%         --         --%                 0.36%
                                                  =======                =======     =======    =======               =======



                                       10




                                                  At December 31, 2004                        At December 31, 2003
                                       ------------------------------------------    -----------------------------------------
                                            60-89 Days          90 Days or More           60-89 Days         90 Days or More
                                       -------------------    -------------------    -------------------   -------------------
                                        Number   Principal              Principal     Number   Principal    Number   Principal
                                         of       Balance      Number    Balance       of       Balance      of       Balance
                                        Loans     of Loans    of Loans   of Loans     Loans     of Loans    Loans     of Loans
                                       -------   ---------    --------  ---------    -------   ---------   -------   ---------
                                                                        (Dollars in thousands)
                                                                                              
Real estate mortgage:
---------------------
  One- to four-
    family residential ............         --    $    --           1    $   173           1    $   103          --    $    --
  Construction ....................         --         --          --         --          --         --          --         --
  Home equity .....................          1         29          --         --          --         --          --         --
  Commercial and multi-family .....         --         --           1        313          --         --          --         --
                                       -------    -------     -------    -------     -------    -------     -------    -------
  Total ...........................          1         29           2        486           1        103          --         --

Commercial business ...............          1        123           3        515           3        355           3        386
Consumer ..........................         --         --           1          3          --         --          --         --
                                       -------    -------     -------    -------     -------    -------     -------    -------
       Total delinquent loans .....          2    $   152           6    $ 1,004           4    $   458           3    $   386
                                       =======    =======     =======    =======     =======    =======     =======    =======

Delinquent loans to total loans ...                  0.06%                  0.40%                  0.24%                  0.20%
                                                  =======                =======                =======                =======


                                                  At December 31, 2002
                                       ------------------------------------------
                                            60-89 Days          90 Days or More
                                       -------------------    -------------------
                                        Number   Principal              Principal
                                         of       Balance      Number    Balance
                                        Loans     of Loans    of Loans   of Loans
                                       -------   ---------    --------  ---------
                                                 (Dollars in thousands)
                                                             
Real estate mortgage:
---------------------
  One- to four-
    family residential ............         --    $    --          --    $    --
  Construction ....................         --         --          --         --
  Home equity .....................         --         --          --         --
  Commercial and multi-family .....         --         --          --         --
                                       -------    -------     -------    -------
  Total ...........................         --         --          --         --

Commercial business ...............         --         --           1         67
Consumer ..........................         --         --          --         --
                                       -------    -------     -------    -------
       Total delinquent loans .....         --    $    --           1    $    67
                                       =======    =======     =======    =======

Delinquent loans to total loans ...                    --%                  0.05%
                                                  =======                =======



                                       11


      The table below sets forth the amounts and  categories  of  non-performing
assets in the Bank's loan portfolio. Loans are placed on non-accrual status when
the  collection of principal  and/or  interest  become  doubtful.  For all years
presented, Bayonne Community Bank has had no troubled debt restructurings (which
involve  forgiving  a portion of interest  or  principal  on any loans or making
loans at a rate  materially less than that of market rates).  Foreclosed  assets
include assets acquired in settlement of loans.



                                                                            At December 31,
                                                      ------------------------------------------------------------
                                                        2006         2005         2004         2003         2002
                                                      --------     --------     --------     --------     --------
                                                                         (Dollars in thousands)
                                                                                           
Non-accruing loans:
-------------------
   One- to four-family residential ...............    $     --     $     --     $    173     $     --     $     --
   Construction ..................................          --           --           --           --           --
   Home equity ...................................          --           --           --           --           --
   Commercial and multi-family ...................         307          637          313           67           67
   Commercial business ...........................          --          150           67           --           --
   Consumer ......................................          16           --           --           --           --
                                                      --------     --------     --------     --------     --------
     Total .......................................         323          787          553           67           67
                                                      --------     --------     --------     --------     --------

Accruing loans delinquent more than 90 days:
--------------------------------------------
   One- to four-family residential ...............          --           --           --           --           --
   Construction ..................................          --           --           --           --           --
   Home equity ...................................          --           --           --           --           --
   Commercial and multi-family ...................          --          166           --          319           --
   Commercial business ...........................          --           --          448           --           --
   Consumer ......................................          --           79            3           --           --
                                                      --------     --------     --------     --------     --------
     Total .......................................          --          245          451          319           --
                                                      --------     --------     --------     --------     --------

Total non-performing loans .......................         323        1,032        1,004          386           67
Foreclosed assets ................................          --           --            6           --           --
                                                      --------     --------     --------     --------     --------

Total non-performing assets ......................    $    323     $  1,032     $  1,010     $    386     $     67
                                                      ========     ========     ========     ========     ========
Total non-performing assets as a percentage
  of total assets ................................        0.06%        0.22%        0.27%        0.13%        0.04%
                                                      ========     ========     ========     ========     ========
Total non-performing loans as a percent
  of total loans .................................        0.10%        0.36%        0.40%        0.20%        0.05%
                                                      ========     ========     ========     ========     ========


      For the year ended December 31, 2006,  gross  interest  income which would
have been recorded had our  non-accruing  loans been current in accordance  with
their  original terms  amounted to $26,000.  We received and recorded  $6,000 in
interest income for such loans for the year ended December 31,2006.

      Classified  Assets.  Our policies provide for a classification  system for
problem assets. Under this classification  system, problem assets are classified
as  "substandard,"   "doubtful,"  "loss"  or  "special  mention."  An  asset  is
considered  substandard if it is inadequately protected by its current net worth
and paying  capacity  of the  borrower  or of the  collateral  pledged,  if any.
Substandard  assets include those  characterized  by the "distinct  possibility"
that "some loss" will be sustained if the deficiencies are not corrected. Assets
classified  as doubtful  have all the  weaknesses  inherent in those  classified
substandard  with the  added  characteristic  that the  weakness  present  makes
"collection or liquidation  in full" on the basis of currently  existing  facts,
conditions,  and values, "highly questionable and improbable." Assets classified
as loss are those considered "uncollectible" and of such little value that their
continuance  as assets without the  establishment  of a specific loss reserve is
not warranted,  and the loan is  charged-off.  Assets may be designated  special
mention  because  of  potential   weaknesses  that  do  not  currently   warrant
classification in one of the aforementioned categories.


                                       12


      When we classify problem assets, we may establish  general  allowances for
loan  losses in an amount  deemed  prudent  by  management.  General  allowances
represent loss allowances  which have been established to recognize the inherent
risk associated with lending activities,  but which, unlike specific allowances,
have not been allocated to particular  problem assets. A portion of general loss
allowances  established to cover possible losses related to assets classified as
substandard or doubtful may be included in determining  our regulatory  capital.
Specific  valuation  allowances  for loan  losses  generally  do not  qualify as
regulatory  capital.  At  December  31,  2006,  we had no assets  classified  as
doubtful,  $2.9  million in assets  classified  as  substandard  and $460,000 in
assets  classified  as special  mention.  The loans  classified  as doubtful and
substandard  represent primarily  commercial loans secured either by residential
real estate, commercial real estate or heavy equipment. The loans that have been
classified  substandard were classified as such primarily because either updated
financial information has not been timely provided, or the collateral underlying
the loan is in the process of being revalued.

      In addition to loans that have been classified,  management has identified
a lending  relationship that merits additional scrutiny for reasons unrelated to
the  performance  of the loans.  This  borrowing  relationship  consists of five
loans, which had a total principal balance at December 31, 2006 of $1.3 million.
The largest  single loan had a total  principal  balance at December 31, 2006 of
$360,000.  The five loans are secured by mixed-use real estate. The loans in the
aggregate have a loan value ratio of 69.7%. These loans are currently performing
in accordance with their terms.

      Allowances  for Loan  Losses.  A  provision  for loan losses is charged to
operations  based on management's  evaluation of the losses that may be incurred
in our loan portfolio. The evaluation,  including a review of all loans on which
full  collectability  of interest and principal  may not be reasonably  assured,
considers:  (1) the risk  characteristics  of the loan  portfolio;  (2)  current
economic conditions; (3) actual losses previously experienced;  (4) the level of
loan  growth;  and (5) the  existing  level of reserves for loan losses that are
possible and estimable.

      We  monitor  our  allowance  for loan  losses  and make  additions  to the
allowance as economic conditions dictate. Although we maintain our allowance for
loan losses at a level that we consider  adequate for the inherent  risk of loss
in our  loan  portfolio,  future  losses  could  exceed  estimated  amounts  and
additional  provisions  for loan losses  could be  required.  In  addition,  our
determination  of the  amount of the  allowance  for loan  losses is  subject to
review by the New Jersey  Department  of Banking and  Insurance and the FDIC, as
part of their examination process.  After a review of the information available,
our regulators might require the establishment of an additional  allowance.  Any
increase in the loan loss allowance required by regulators would have a negative
impact on our earnings.


                                       13


      The  following  table sets forth an analysis of the Bank's  allowance  for
loan losses.



                                                                                   Years Ended December 31,
                                                                 -----------------------------------------------------------
                                                                   2006         2005         2004         2003        2002
                                                                 --------     --------     --------     --------    --------
                                                                                    (Dollars in thousands)
                                                                                                     
Balance at beginning of period ...............................   $  3,090     $  2,506     $  2,113     $  1,233    $    412
                                                                 --------     --------     --------     --------    --------

Charge-offs:
------------
   One- to four-family residential ...........................         --           --           --           --          --
   Construction ..............................................         --           --           --           --          --
   Home equity ...............................................         --           --           --           --          --
   Commercial and multi-family ...............................         --           --           --           --          --
   Commercial business .......................................         66          522          332           --          10
   Consumer ..................................................          1           24           --           --          12
                                                                 --------     --------     --------     --------    --------
Total charge-offs ............................................         67          546          332           --          22
                                                                 --------     --------     --------     --------    --------

Recoveries ...................................................         85           12           35           --          --
                                                                 --------     --------     --------     --------    --------
Net charge-offs (recoveries) .................................        (18)         534          297           --          22
                                                                 --------     --------     --------     --------    --------
Provisions charged to operations .............................        625        1,118          690          880         843
                                                                 --------     --------     --------     --------    --------
Ending balance ...............................................   $  3,733     $  3,090     $  2,506     $  2,113    $  1,233
                                                                 ========     ========     ========     ========    ========

Ratio of non-performing assets to total assets at the end
   of period .................................................       0.06%        0.22%        0.27%        0.13%       0.04%
                                                                 ========     ========     ========     ========    ========

Allowance for loan losses as a percent of total loans
outstanding ..................................................       1.16%        1.07%        1.01%        1.11%       1.00%
                                                                 ========     ========     ========     ========    ========

Ratio of net charge-offs (recoveries) during the period to
   loans outstanding during the period .......................      (0.01)%       0.19%        0.13%          --%       0.03%
                                                                 ========     ========     ========     ========    ========

Ratio of net charge-offs (recoveries) during the period to
   non-performing loans ......................................      (5.57)%      51.74%       29.58%          --%      32.84%
                                                                 ========     ========     ========     ========    ========



                                       14


      Allocation  of  the  Allowance  for  Loan  Losses.   The  following  table
illustrates the allocation of the allowance for loan losses for each category of
loan.  The  allocation  of the  allowance  to each  category is not  necessarily
indicative of future loss in any  particular  category and does not restrict our
use of the allowance to absorb losses in other loan categories.



                                                                          At December 31,
                                  --------------------------------------------------------------------------------------------------
                                        2006                2005                2004                2003                2002
                                  ----------------    ----------------    ----------------    ----------------    ----------------
                                          Percent of          Percent of          Percent of          Percent of          Percent of
                                           Loans in            Loans in            Loans in            Loans in            Loans in
                                             each                each                each                each                each
                                           Category            Category            Category            Category            Category
                                           in Total            in Total            in Total            in Total            in Total
                                  Amount     Loans    Amount     Loans    Amount     Loans    Amount     Loans    Amount     Loans
                                  ------    ------    ------    ------    ------    ------    ------    ------    ------    ------
                                                                        (Dollars in Thousands)
                                                                                              
Type of loan:
  One- to four-family ..........  $   69     13.64%   $   76     12.11%   $   78     13.98%   $  105     17.74%   $   64     20.64%
  Construction .................   1,068     12.06       329      9.98       217      7.70       125      5.24        53      3.47
  Home equity ..................     126     10.02        91      8.43        82      8.27        50      8.80        64     11.43
  Commercial and multi-family ..   2,285     59.60     2,180     64.26     1,669     63.68     1,178     60.25       658     53.34
  Commercial business ..........     168      4.56       401      5.06       444      6.07       649      7.35       376     10.48
  Consumer .....................      17      0.12        13      0.16        16      0.30         6      0.62        18      0.64
                                  ------    ------    ------    ------    ------    ------    ------    ------    ------    ------
   Total .......................  $3,733    100.00%   $3,090    100.00%   $2,506    100.00%   $2,113    100.00%   $1,233    100.00%
                                  ======    ======    ======    ======    ======    ======    ======    ======    ======    ======



                                       15


Investment Activities
---------------------

      Investment  Securities.  We are  required  under  federal  regulations  to
maintain a minimum  amount of liquid  assets that may be  invested in  specified
short-term securities and certain other investments.  The level of liquid assets
varies depending upon several factors,  including:  (i) the yields on investment
alternatives,  (ii) our  judgment  as to the  attractiveness  of the yields then
available in relation to other opportunities,  (iii) expectation of future yield
levels,  and (iv) our  projections as to the  short-term  demand for funds to be
used in loan origination and other activities.  Investment securities, including
mortgage-backed  securities,  are classified at the time of purchase, based upon
management's  intentions  and  abilities,  as  securities   held-to-maturity  or
securities  available  for sale.  Debt  securities  acquired with the intent and
ability to hold to maturity are classified as held-to-maturity and are stated at
cost and adjusted for  amortization of premium and accretion of discount,  which
are  computed  using the level yield method and  recognized  as  adjustments  of
interest income.  All other debt securities are classified as available for sale
to serve principally as a source of liquidity.

      Current  regulatory  and  accounting   guidelines   regarding   investment
securities require us to categorize securities as "held-to-maturity," "available
for sale" or  "trading."  As of  December  31,  2006,  we had $148.7  million of
securities  classified as  "held-to-maturity,"  and no securities  classified as
available for sale or trading. Securities classified as "available for sale" are
reported  for  financial  reporting  purposes at the fair market  value with net
changes  in the  market  value  from  period to period  included  as a  separate
component of  stockholders'  equity,  net of income taxes. At December 31, 2006,
our  securities  classified  as  held-to-maturity  had a market  value of $146.0
million.   Changes   in  the   market   value  of   classified   as   securities
held-to-maturity do not affect our income. Management has the intent and we have
the ability to hold securities  classified as held-to-maturity.  During the year
ended December 31, 2006, we had no securities sales.

      At December  31,  2006,  our  investment  policy  allowed  investments  in
instruments such as: (i) U.S. Treasury obligations;  (ii) U.S. federal agency or
federally sponsored agency obligations;  (iii) mortgage-backed  securities;  and
(iv)  certificates of deposit.  The board of directors may authorize  additional
investments.  At December 31, 2006 our U.S. Government agency securities totaled
$122.6  million,  all of which were  classified  as  held-to-maturity  and which
primarily  consisted  of  callable  securities  issued by  government  sponsored
enterprises.

      As a source of liquidity and to supplement our lending activities, we have
invested in residential mortgage-backed  securities.  Mortgage-backed securities
generally yield less than the loans that underlie such securities because of the
cost of payment  guarantees  or credit  enhancements  that reduce  credit  risk.
Mortgage-backed  securities can serve as collateral for borrowings and,  through
repayments,  as a source of liquidity.  Mortgage-backed  securities  represent a
participation  interest in a pool of  single-family  or other type of mortgages.
Principal  and  interest  payments  are passed  from the  mortgage  originators,
through intermediaries  (generally  government-sponsored  enterprises) that pool
and  repackage  the  participation  interests  in the  form  of  securities,  to
investors,  like us. The government-sponsored  enterprises guarantee the payment
of principal and interest to investors and include  Freddie Mac, Ginnie Mae, and
Fannie Mae.


                                       16


      Mortgage-backed  securities  typically  are issued with  stated  principal
amounts. The securities are backed by pools of mortgage loans that have interest
rates that are within a set range and have varying  maturities.  The  underlying
pool of  mortgages  can be  composed  of either  fixed rate or  adjustable  rate
mortgage loans. Mortgage-backed securities are generally referred to as mortgage
participation certificates or pass-through certificates.  The interest rate risk
characteristics  of the  underlying  pool  of  mortgages  (i.e.,  fixed  rate or
adjustable  rate) and the  prepayment  risk,  are  passed on to the  certificate
holder. The life of a mortgage-backed pass-through security is equal to the life
of the underlying  mortgages.  Expected  maturities will differ from contractual
maturities due to scheduled  repayments and because borrowers may have the right
to call or prepay obligations with or without prepayment penalties.

      Securities Portfolio. The following table sets forth the carrying value of
our securities portfolio and Federal funds at the dates indicated.



                                                             At December 31,
                                                  --------------------------------------
                                                     2006          2005          2004
                                                  ----------    ----------    ----------
                                                              (In Thousands)
                                                                     
Securities held to maturity:
   U.S. Government and Agency securities .....    $  122,594    $  109,090    $   78,020
   Mortgage-backed securities ................        26,078        30,912        39,016
                                                  ----------    ----------    ----------
     Total securities held to maturity .......       148,672       140,002       117,036
Money market funds ...........................        17,500        18,500            --
FHLB stock ...................................         3,724         2,778           944
                                                  ----------    ----------    ----------
Total investment securities ..................    $  169,896    $  161,280    $  117,980
                                                  ==========    ==========    ==========


      The following table shows our securities  held-to-maturity  purchase, sale
and repayment activities for the periods indicated.

                                                    Years Ended December 31,
                                                --------------------------------
                                                  2006        2005        2002
                                                --------    --------    --------
                                                         (In Thousands)

Purchases:
   Fixed-rate ..............................    $ 37,500    $ 55,815    $ 75,823
                                                --------    --------    --------
     Total purchases .......................    $ 37,500    $ 55,815    $ 75,823
                                                --------    --------    --------

Sales:
   Fixed-rate ..............................    $     --    $  7,345    $     --
                                                --------    --------    --------
     Total sales ...........................    $     --    $  7,345    $     --
                                                --------    --------    --------

Principal Repayments:
   Repayment of principal ..................    $ 28,845    $ 25,531    $ 49,112
                                                --------    --------    --------
   Increase in other items, net. ...........          15          27          12
                                                --------    --------    --------
     Net increases .........................    $  8,670    $ 22,966    $ 26,723
                                                ========    ========    ========


                                       17


      Maturities  of  Securities  Portfolio.  The  following  table  sets  forth
information  regarding  the scheduled  maturities,  carrying  values,  estimated
market values,  and weighted average yields for the Bank's securities  portfolio
at December 31, 2006 by contractual maturity.  The following table does not take
into  consideration  the  effects  of  scheduled  repayments  or the  effects of
possible prepayments.



                                                                        As of December 31, 2006
                                 ---------------------------------------------------------------------------------------------------
                                                        More than      More than five to                        Total investment
                                  Within one year   One to five years      ten years     More than ten years       securities
                                  ---------------   -----------------      ---------     -------------------       ----------
                                 Carrying  Average  Carrying  Average  Carrying  Average  Carrying  Average  Market Carrying Average
                                   Value    Yield    Value     Yield    Value     Yield    Value     Yield   Value    Value   Yield
                                   -----    -----    -----     -----    -----     -----    -----     -----   -----    -----   -----
                                                                  (Dollars in Thousands)
                                                                                              
U.S. government agency securities  $ 2,000  3.65%   $19,996    4.60%   $38,300    5.05%   $62,298   5.97%  $120,566  $122,594  5.42%
Mortgage-backed securities.......       --    --        244    6.00      1,029    5.69     24,805   4.91     25,452    26,078  4.96
FHLB stock ......................    3,724  7.00         --      --         --      --         --     --      3,724     3,724  7.00
                                   -------          -------            -------            -------          --------  --------
  Total investment securities ...  $ 5,724  5.83%   $20,240    4.62%   $39,329    5.07%   $87,103   5.67%  $149,742  $152,396  5.38%
                                   =======          =======            =======            =======          ========  ========



                                       18


Sources of Funds
----------------

      Our  major  external  source  of funds for  lending  and other  investment
purposes  are  deposits.  Funds are also derived from the receipt of payments on
loans and  prepayment  of loans and  maturities  of  investment  securities  and
mortgage-backed  securities and borrowings.  Scheduled loan principal repayments
are a relatively stable source of funds,  while deposit inflows and outflows and
loan  prepayments  are  significantly  influenced by general  interest rates and
market conditions.

      Deposits.  Consumer and commercial deposits are attracted principally from
within our primary  market area  through the  offering of a selection of deposit
instruments  including  demand,  NOW,  savings and club  accounts,  money market
accounts, and term certificate accounts. Deposit account terms vary according to
the minimum balance required,  the time period the funds must remain on deposit,
and the interest rate.

      The interest  rates paid by us on deposits are set at the direction of our
senior  management.  Interest  rates  are  determined  based  on  our  liquidity
requirements,  interest rates paid by our competitors,  and our growth goals and
applicable  regulatory  restrictions and requirements.  At December 31, 2006, we
had no brokered deposits.

      Deposit  Accounts.  The  following  table sets forth the dollar  amount of
deposits  in the  various  types of deposit  programs we offered as of the dates
indicated.



                                                                    December 31,
                                   -----------------------------------------------------------------------------
                                             2006                       2005                      2004
                                   -----------------------    -----------------------    -----------------------
                                   Weighted                   Weighted                   Weighted
                                    Average                    Average                    Average
                                    Rate(1)        Amount      Rate(1)       Amount       Rate(1)        Amount
                                   ---------     ---------    ---------     ---------    ---------     ---------
                                                               (Dollars in thousands)
                                                                                     
Demand ........................           --%    $  35,275           --%    $  30,143           --%    $  20,557
NOW ...........................         1.41        21,007         1.36        20,827         1.42        23,155
Money market ..................         3.70         8,022         1.97         1,623         1.98         2,483
Savings and club accounts .....         1.91       117,617         2.16       167,534         2.20       197,868
Certificates of deposit .......         4.28       200,826         3.21       142,724         2.68        93,180
                                   ---------     ---------    ---------     ---------    ---------     ---------
    Total .....................         2.99%    $ 382,747         2.30%    $ 362,851         2.14%    $ 337,243
                                                 =========                  =========                  =========


---------
(1)   Represents the average rate paid during the year.

      The  following  table  sets forth our  deposit  flows  during the  periods
indicated.



                                                         Years Ended December 31,
                                                 ----------------------------------------
                                                    2006           2005           2004
                                                 ----------     ----------     ----------
                                                          (Dollars in thousands)
                                                                      
Beginning of period .........................    $  362,851     $  337,243     $  253,650
                                                 ----------     ----------     ----------
Net deposits ................................         9,241         17,696         77,108
Interest credited on deposit accounts .......        10,655          7,912          6,485
                                                 ----------     ----------     ----------
  Total increase in deposit accounts ........        19,896         25,608         83,593
                                                 ----------     ----------     ----------
Ending balance ..............................    $  382,747     $  362,851     $  337,243
                                                 ==========     ==========     ==========
Percent increase ............................          5.48%          7.59%         32.96%



                                       19


      Jumbo Certificates of Deposit. The following table indicates the amount of
our  certificates  of  deposit  of  $100,000  or more by  time  remaining  until
maturity.

                                                      At December 31, 2006
                                                      --------------------
          Maturity Period                                (In Thousands)
          ---------------
          Within three months .....................        $  27,384
          Three through twelve months .............           37,106
          Over twelve months ......................           19,990
                                                           ---------
          Total ...................................        $  84,480
                                                           =========

      The following table presents, by rate category, our certificate of deposit
accounts as of the dates indicated.



                                                                     At December 31,
                                        -------------------------------------------------------------------------
                                                 2006                      2005                      2004
                                        ---------------------     ---------------------     ---------------------
                                          Amount      Percent       Amount      Percent       Amount      Percent
                                        ---------    --------     ---------    --------     ---------    --------
                                                                  (Dollars in thousands)
                                                                                         
Certificate of deposit rates:
     1.00% - 1.99% .................    $   1,539        0.76%    $      --          --%    $   2,510        2.69%
     2.00% - 2.99% .................        1,511        0.75        21,056       14.75        48,915       52.50
     3.00% - 3.99% .................       27,595       13.74        59,391       41.61        41,725       44.78
     4.00% - 4.99% .................       89,740       44.69        62,045       43.48            30        0.03
     5.00% - 5.99% .................       80,441       40.06           232        0.16            --          --
                                        ---------    --------     ---------    --------     ---------    --------
        Total ......................    $ 200,826      100.00%    $ 142,724      100.00%    $  93,180      100.00%
                                        =========    ========     =========    ========     =========    ========


      The following table presents,  by rate category,  the remaining  period to
maturity of certificate of deposit accounts outstanding as of December 31, 2006.



                                                      Maturity Date
                              -------------------------------------------------------------
                               1 Year       Over 1       Over 2        Over
                               or Less    to 2 Years   to 3 Years     3 Years       Total
                              ---------    ---------    ---------    ---------    ---------
                                                      (In Thousands)
                                                                   
Interest rate:
     1.00% - 1.99% .......    $      77    $      --    $   1,452    $      10    $   1,539
     2.00% - 2.99% .......        1,487           13           11           --        1,511
     3.00% - 3.99% .......       23,636        2,443        1,516           --       27,595
     4.00%-4.99% .........       70,374       10,272        6,716        2,378       89,740
     5.00%-5.99% .........       73,921        4,102          859        1,559       80,441
                              ---------    ---------    ---------    ---------    ---------
         Total ...........    $ 169,495    $  16,830    $  10,554    $   3,947    $ 200,826
                              =========    =========    =========    =========    =========


      Borrowings. Our advances from the FHLB of New York are secured by a pledge
of our  stock in the FHLB of New  York,  and  investment  securities.  Each FHLB
credit program has its own interest rate, which may be fixed or adjustable,  and
range of maturities.  If the need arises, we may also access the Federal Reserve
Bank discount  window to supplement  our supply of funds that we can loan and to
meet deposit withdrawal  requirements.  During the years ended December 31, 2006
and 2005, we had average short-term borrowings,  consisting of FHLB advances, of
$705,000 and $9.7 million,  respectively,  with a weighted average cost of 4.93%
and 3.14%,  respectively.  Our maximum short-term borrowings  outstanding during
2006 and 2005 was $1.0 million and $21.4 million, respectively.

Employees
---------

      At December 31, 2006, we had 69 full-time and 30 part-time employees. None
of our employees is represented  by a collective  bargaining  group.  We believe
that our relationship with our employees is good.


                                       20


Subsidiaries
------------

      We have one non-bank subsidiary.  BCB Holding Company Investment Corp. was
established in 2004 for the purpose of holding and investing in securities. Only
securities  authorized to be purchased by Bayonne Community Bank are held by BCB
Holding Company  Investment Corp. At December 31, 2006, this company held $148.7
million in securities.

Supervision and Regulation
--------------------------

      Bank holding  companies  and banks are  extensively  regulated  under both
federal  and state  law.  These laws and  regulations  are  intended  to protect
depositors,  not  shareholders.  To the extent  that the  following  information
describes statutory and regulatory  provisions,  it is qualified in its entirety
by reference to the particular statutory and regulatory  provisions.  Any change
in the applicable  law or regulation may have a material  effect on the business
and prospects of the Company and the Bank.

Bank Holding Company Regulation
-------------------------------

      As a bank holding company registered under the Bank Holding Company Act of
1956,  as amended,  the  Company is subject to the  regulation  and  supervision
applicable  to bank  holding  companies by the Board of Governors of the Federal
Reserve System.  The Company is required to file with the Federal Reserve annual
reports and other information regarding its business operations and those of its
subsidiaries.

      The Bank  Holding  Company Act  requires,  among other  things,  the prior
approval  of the  Federal  Reserve  in any  case  where a bank  holding  company
proposes  to (i)  acquire  all or  substantially  all of the assets of any other
bank,  (ii) acquire  direct or indirect  ownership or control of more than 5% of
the  outstanding  voting  stock of any bank  (unless it owns a majority  of such
company's  voting  shares)  or (iii)  merge or  consolidate  with any other bank
holding company.  The Federal Reserve will not approve any acquisition,  merger,
or consolidation that would have a substantially anti-competitive effect, unless
the anti-competitive impact of the proposed transaction is clearly outweighed by
a greater public  interest in meeting the convenience and needs of the community
to be served.  The Federal  Reserve also  considers  capital  adequacy and other
financial and managerial resources and future prospects of the companies and the
banks concerned,  together with the convenience and needs of the community to be
served, when reviewing acquisitions or mergers.

      The Bank Holding Company Act generally  prohibits a bank holding  company,
with certain  limited  exceptions,  from (i)  acquiring  or retaining  direct or
indirect ownership or control of more than 5% of the outstanding voting stock of
any  company  which  is not a bank or bank  holding  company,  or (ii)  engaging
directly or indirectly in  activities  other than those of banking,  managing or
controlling  banks,  or performing  services for its  subsidiaries,  unless such
non-banking  business  is  determined  by the  Federal  Reserve to be so closely
related to banking or managing or controlling  banks as to be properly  incident
thereto.

      The Bank  Holding  Company  Act has been  amended to permit  bank  holding
companies  and banks,  which meet  certain  capital,  management  and  Community
Reinvestment Act


                                       21


standards, to engage in a broader range of non-banking activities.  In addition,
bank holding  companies which elect to become  financial  holding  companies may
engage in certain  banking and  non-banking  activities  without  prior  Federal
Reserve  approval.  At this  time,  the  Company  has  elected  not to  become a
financial  holding  company,  as it  does  not  engage  in  any  activities  not
permissible for banks.

      There are a number of obligations and restrictions imposed on bank holding
companies and their  depository  institution  subsidiaries by law and regulatory
policy that are designed to minimize  potential  loss to the  depositors of such
depository institutions and the FDIC insurance funds in the event the depository
institution is in danger of default.  Under a policy of the Federal Reserve with
respect to bank holding company  operations,  a bank holding company is required
to  serve  as a  source  of  financial  strength  to its  subsidiary  depository
institutions   and  to  commit   resources  to  support  such   institutions  in
circumstances  where it might not do so absent such policy.  The Federal Reserve
also has the  authority  under the Bank  Holding  Company  Act to require a bank
holding company to terminate any activity or to relinquish control of a non-bank
subsidiary  upon the  Federal  Reserve's  determination  that such  activity  or
control  constitutes a serious risk to the financial  soundness and stability of
any bank subsidiary of the bank holding company.

Capital Adequacy Guidelines for Bank Holding Companies
------------------------------------------------------

      The Federal  Reserve has adopted  risk-based  capital  guidelines for bank
holding  companies.  The  risk-based  capital  guidelines  are  designed to make
regulatory  capital  requirements  more sensitive to differences in risk profile
among  banks and bank  holding  companies,  to  account  for  off-balance  sheet
exposure,  and to minimize  disincentives for holding liquid assets. Under these
guidelines,  assets  and  off-balance  sheet  items are  assigned  to broad risk
categories each with appropriate weights. The resulting capital ratios represent
capital as a percentage  of total  risk-weighted  assets and  off-balance  sheet
items.

      The minimum  ratio of total  capital to  risk-weighted  assets  (including
certain off-balance sheet activities,  such as standby letters of credit) is 8%.
At least 4% of the total capital is required to be "Tier I Capital,"  consisting
of common  shareholders'  equity and qualifying  preferred  stock,  less certain
goodwill items and other  intangible  assets.  The remainder ("Tier II Capital")
may consist of (a) the allowance for loan losses of up to 1.25% of risk-weighted
assets, (b) non-qualifying preferred stock, (c) hybrid capital instruments,  (d)
perpetual  debt,  (e)  mandatory  convertible  securities,  and  (f)  qualifying
subordinated  debt  and  intermediate-term  preferred  stock up to 50% of Tier I
capital.  Total capital is the sum of Tier I and Tier II capital less reciprocal
holdings of other banking  organizations'  capital  instruments,  investments in
unconsolidated  subsidiaries  and any  other  deductions  as  determined  by the
Federal  Reserve  (determined  on a case by case  basis or as a matter of policy
after formal rule-making).

      Bank holding  company  assets are given  risk-weights  of 0%, 20%, 50% and
100%. In addition,  certain  off-balance  sheet items are given  similar  credit
conversion  factors  to  convert  them to asset  equivalent  amounts to which an
appropriate  risk-weight  will  apply.  These  computations  result in the total
risk-weighted assets. Most loans are assigned to the 100% risk category,  except
for performing first mortgage loans fully secured by residential  property which
carry a 50% risk-weighting and loans secured by deposits in the Bank which carry
a 20% risk-


                                       22


weighting. Most investment securities (including,  primarily, general obligation
claims of states or other  political  subdivisions  of the  United  States)  are
assigned to the 20% category, except for municipal or state revenue bonds, which
have  a 50%  risk-weight,  and  direct  obligations  of  the  U.S.  Treasury  or
obligations  backed by the full faith and credit of the U.S.  Government,  which
have a 0%  risk-weight.  In converting  off-balance  sheet items,  direct credit
substitutes  including general  guarantees and standby letters of credit backing
financial  obligations  are  given a 100%  risk-weighting.  Transaction  related
contingencies such as bid bonds,  standby letters of credit backing nonfinancial
obligations,  and undrawn commitments (including commercial credit lines with an
initial  maturity of more than one year) have a 50%  risk-weighting.  Short-term
commercial  letters of credit have a 20%  risk-weighting  and certain short-term
unconditionally cancelable commitments have a 0% risk-weighting.

      In addition to the risk-based capital guidelines,  the Federal Reserve has
adopted a minimum Tier I capital  (leverage)  ratio,  under which a bank holding
company  must  maintain  a minimum  level of Tier I  capital  to  average  total
consolidated  assets of at least 3% in the case of a bank  holding  company that
has  the  highest  regulatory   examination  rating  and  is  not  contemplating
significant  growth or expansion.  All other bank holding companies are expected
to  maintain  a  leverage  ratio of at least 100 to 200 basis  points  above the
stated minimum.

Bank Regulation
---------------

      As a New  Jersey-chartered  commercial  bank,  the Bank is  subject to the
regulation, supervision, and examination of the New Jersey Department of Banking
and Insurance. As an FDIC-insured institution, we are subject to the regulation,
supervision  and  examination of the FDIC, an agency of the federal  government.
The  regulations  of the FDIC  and the New  Jersey  Department  of  Banking  and
Insurance impact virtually all of our activities, including the minimum level of
capital we must maintain,  our ability to pay  dividends,  our ability to expand
through new branches or acquisitions and various other matters.

      Insurance  of  Deposits.  Our  deposit  accounts  are  insured by the FDIC
generally up to a maximum of $100,000 per separately insured depositor and up to
a  maximum  of  $250,000  for  self-directed  retirement  accounts.  The  Bank's
deposits, therefore, are subject to FDIC insurance assessments.

      On February  15,  2006,  federal  legislation  to reform  federal  deposit
insurance was enacted. This new legislation  required,  among other things, that
the FDIC adopt  regulations  increasing  the maximum  amount of federal  deposit
insurance  coverage per separately  insured depositor  beginning in 2010 (with a
cost of living  adjustment to become  effective in five years) and modifying the
deposit  fund's  reserve  ratio for a range between 1.15% and 1.50% of estimated
insured deposits.

      On November 2, 2006,  the FDIC adopted final  regulations  establishing  a
risk-based  assessment system that will enable the FDIC to more closely tie each
financial  institution's  premiums to the risk it poses to the deposit insurance
fund. Under the new risk-based assessment system, which becomes effective in the
beginning of 2007, the FDIC will evaluate the risk of each financial institution
based on three primary sources of information:  (1) its supervisory  rating, (2)
its financial ratios, and (3) its long-term debt issuer rating, if the


                                       23


institution  has one. The new rates for nearly all of the financial  institution
industry  will vary  between  five and seven  cents for every  $100 of  domestic
deposits. At the same time, the FDIC also adopted final regulations  designating
the  reserve  ratio  for the  deposit  insurance  fund  during  2007 at 1.25% of
estimated insured deposits.

      Effective  March 31, 2006, the FDIC merged the Bank Insurance Fund and the
Savings  Association  Insurance  Fund into a single  insurance  fund  called the
Deposit  Insurance Fund. The merger of the two separate  insurance funds did not
affect the authority of the Financing  Corporation,  a mix-ownership  government
corporation,  to impose and collect, with approval of the FDIC,  assessments for
anticipated payments,  insurance costs and custodial fees on bonds issued by the
Financing  Corporation in the 1980s to recapitalize the Federal Savings and Loan
Insurance Corporation.  The bonds issued by the Financing Corporation are due to
mature in 2017 through  2019.  For the quarter  ended  December  31,  2006,  the
Financing Corporation assessment was equal to 1.24 basis points for each $100 in
domestic deposits maintained at an institution.

      Capital Adequacy Guidelines.  The FDIC has promulgated  risk-based capital
rules, which are designed to make regulatory capital requirements more sensitive
to differences  in risk profile among banks,  to account for  off-balance  sheet
exposure,  and to minimize  disincentives for holding liquid assets. Under these
rules, assets and off-balance sheet items are assigned to broad risk categories,
each with appropriate weights. The resulting capital ratios represent capital as
a percentage of total  risk-weighted  assets and off-balance sheet items.  These
rules are substantially similar to the Federal Reserve rules discussed above.

      In  addition  to the  risk-based  capital  rules,  the FDIC has  adopted a
minimum Tier 1 capital  (leverage)  ratio.  This  measurement  is  substantially
similar to the Federal Reserve leverage capital measurement  discussed above. At
December 31, 2006, the Bank's ratio of total capital to risk-weighted assets was
16.43%.  Our Tier 1 capital to risk-weighted  assets was 15.36%,  and our Tier 1
capital to average assets was 10.48%.

      Dividends. The Bank may pay dividends as declared from time to time by the
Board  of  Directors  out  of  funds  legally  available,   subject  to  certain
restrictions. Under the New Jersey Banking Act of 1948, as amended, the Bank may
not pay a cash dividend unless,  following the payment, the Bank's capital stock
will be  unimpaired  and the Bank will have a surplus of no less than 50% of the
Bank capital  stock or, if not, the payment of the dividend  will not reduce the
surplus. In addition, the Bank cannot pay dividends in amounts that would reduce
the Bank's capital below regulatory imposed minimums.

The USA PATRIOT Act
-------------------

      In response to the terrorist events of September 11, 2001, the Uniting and
Strengthening  America by Providing  Appropriate Tools Required to Intercept and
Obstruct  Terrorism  Act of 2001, or the USA PATRIOT Act, was signed into law on
October 26, 2001. The USA PATRIOT Act gave the federal  government new powers to
address terrorist threats through enhanced domestic security measures,  expanded
surveillance  powers,  increased  information  sharing and broadened  anti-money
laundering requirements. For years, financial institutions


                                       24


such as the Bank have been subject to federal anti-money laundering obligations.
As such,  the Bank does not  believe  the USA  PATRIOT  Act will have a material
impact on its operations.

Sarbanes-Oxley Act of 2002
--------------------------

      The Sarbanes-Oxley Act of 2002 ("Sarbanes-Oxley"),  contains a broad range
of legislative  reforms intended to address  corporate and accounting  fraud. In
addition to the  establishment  of a new  accounting  oversight  board that will
enforce auditing,  quality control and independence standards and will be funded
by fees  from all  publicly  traded  companies,  Sarbanes-Oxley  places  certain
restrictions  on the scope of services that may be provided by accounting  firms
to their public company audit clients.  Any non-audit services being provided to
a public company audit client will require  preapproval  by the company's  audit
committee. In addition, Sarbanes-Oxley makes certain changes to the requirements
for audit partner rotation after a period of time. Sarbanes-Oxley requires chief
executive officers and chief financial officers, or their equivalent, to certify
to the  accuracy of periodic  reports  filed with the  Securities  and  Exchange
Commission,  subject  to civil  and  criminal  penalties  if they  knowingly  or
willingly violate this certification requirement.  The Company's Chief Executive
Officer and Chief Financial Officer have signed certifications to this Form 10-K
as required by Sarbanes-Oxley.  In addition, under Sarbanes-Oxley,  counsel will
be required to report evidence of a material violation of the securities laws or
a breach of fiduciary  duty by a company to its chief  executive  officer or its
chief legal officer,  and, if such officer does not  appropriately  respond,  to
report such evidence to the audit  committee or other  similar  committee of the
board of directors or the board itself.

      Under  Sarbanes-Oxley,   longer  prison  terms  will  apply  to  corporate
executives who violate federal  securities laws; the period during which certain
types of suits can be brought against a company or its officers is extended; and
bonuses issued to top executives  prior to restatement of a company's  financial
statements  are now  subject  to  disgorgement  if such  restatement  was due to
corporate misconduct.  Executives are also prohibited from trading the company's
securities  during  retirement  plan  "blackout"  periods,  and loans to company
executives  (other than loans by  financial  institutions  permitted  by federal
rules and regulations)  are restricted.  In addition,  a provision  directs that
civil penalties levied by the Securities and Exchange  Commission as a result of
any judicial or  administrative  action under  Sarbanes-Oxley  be deposited to a
fund for the benefit of harmed  investors.  The Federal  Accounts  for  Investor
Restitution  provision also requires the  Securities and Exchange  Commission to
develop methods of improving  collection rates. The legislation  accelerates the
time  frame for  disclosures  by  public  companies,  as they  must  immediately
disclose  any  material  changes in their  financial  condition  or  operations.
Directors and executive officers must also provide  information for most changes
in ownership in a company's securities within two business days of the change.

      Sarbanes-Oxley  also  increases  the  oversight  of, and codifies  certain
requirements  relating to, audit  committees  of public  companies  and how they
interact with the company's "registered public accounting firm." Audit Committee
members must be independent and are absolutely barred from accepting consulting,
advisory or other compensatory fees from the issuer. In addition, companies must
disclose  whether at least one member of the  committee is a "financial  expert"
(as such term is defined by the Securities and Exchange  Commission) and if not,
why not. Under Sarbanes-Oxley,  a company's registered public accounting firm is
prohibited from


                                       25


performing  statutorily  mandated audit services for a company if such company's
chief executive officer, chief financial officer, comptroller,  chief accounting
officer or any person serving in equivalent  positions had been employed by such
firm and  participated  in the audit of such company during the one-year  period
preceding the audit initiation date.  Sarbanes-Oxley  also prohibits any officer
or director of a company or any other person acting under their  direction  from
taking any action to fraudulently influence,  coerce,  manipulate or mislead any
independent   accountant  engaged  in  the  audit  of  the  company's  financial
statements  for the purpose of rendering  the  financial  statements  materially
misleading.  Sarbanes-Oxley also requires the Securities and Exchange Commission
to  prescribe  rules  requiring  inclusion of any  internal  control  report and
assessment by management  in the annual report to  shareholders.  Sarbanes-Oxley
requires the company's  registered  public accounting firm that issues the audit
report to  attest to and  report on  management's  assessment  of the  company's
internal controls.

      Under Section 404 of the  Sarbanes-Oxley  Act of 2002, we will be required
to conduct a comprehensive review and assessment of the adequacy of our existing
financial  systems and  controls at December 31,  2008,  and our  auditors  must
attest to our assessment.

                          AVAILABILITY OF ANNUAL REPORT

      Our Annual Report is available on our website, www.bcbbancorp.com. We will
also provide our Annual Report on Form 10-K free of charge to  shareholders  who
write to the Corporate Secretary at 104-110 Avenue C, Bayonne, New Jersey 07002.

ITEM 1A. RISK FACTORS
---------------------

Risks Associated with our Business

Our loan portfolio  consists of a high percentage of loans secured by commercial
real estate and  multi-family  real  estate.  These loans are riskier than loans
secured by one- to four-family properties.

      At December  31,  2006,  $192.1  million,  or 59.6% of our loan  portfolio
consisted  of  commercial  and  multi-family  real  estate  loans.  We intend to
continue to  emphasize  the  origination  of these  types of loans.  These loans
generally  expose a lender to greater risk of  nonpayment  and loss than one- to
four-family  residential  mortgage  loans  because  repayment of the loans often
depends  on the  successful  operation  and  income  stream  of  the  borrower's
business.  Such loans typically involve larger loan balances to single borrowers
or groups of  related  borrowers  compared  to one- to  four-family  residential
mortgage loans. Consequently, an adverse development with respect to one loan or
one credit  relationship  can expose us to a significantly  greater risk of loss
compared  to an  adverse  development  with  respect  to a one-  to  four-family
residential mortgage loan.


                                       26


We may not be able to successfully maintain and manage our growth.

      Since December 31, 2002, our assets have grown at a compound annual growth
rate of 29.2%,  our loan balances have grown at a compound annual growth rate of
27.1% and our deposits have grown at a compound annual growth rate of 23.7%. Our
ability to continue  to grow  depends,  in part,  upon our ability to expand our
market presence,  successfully  attract core deposits,  and identify  attractive
commercial lending opportunities.

      We cannot be  certain  as to our  ability  to manage  increased  levels of
assets and  liabilities.  We may be required to make  additional  investments in
equipment and personnel to manage higher asset levels and loans balances,  which
may adversely impact our efficiency ratio, earnings and shareholder returns.

If our allowance for loan losses is not  sufficient to cover actual loan losses,
our earnings could decrease.

      Our loan  customers  may not repay their loans  according  to the terms of
their  loans,  and the  collateral  securing  the  payment of their loans may be
insufficient to assure repayment.  We may experience  significant credit losses,
which could have a material  adverse  effect on our operating  results.  We make
various   assumptions  and  judgments  about  the  collectability  of  our  loan
portfolio,  including the creditworthiness of our borrowers and the value of the
real estate and other assets  serving as collateral for the repayment of many of
our loans. In determining the amount of the allowance for loan losses, we review
our loans and our loss and  delinquency  experience,  and we  evaluate  economic
conditions.  If our  assumptions  prove to be incorrect,  our allowance for loan
losses may not cover losses in our loan  portfolio at the date of the  financial
statements.  Material  additions to our allowance would materially  decrease our
net income.  At December 31, 2006,  our allowance  for loan losses  totaled $3.7
million, representing 1.16% of total loans.

      While we have only  been  operating  for six  years,  we have  experienced
significant  growth in our loan  portfolio,  particularly  our loans  secured by
commercial real estate.  Although we believe we have  underwriting  standards to
manage normal  lending  risks,  and although we had $323,000,  or 0.06% of total
assets consisting of non-performing assets at December 31, 2006, it is difficult
to assess the future  performance  of our loan  portfolio due to the  relatively
recent origination of many of these loans. We can give you no assurance that our
non-performing  loans will not increase or that our non-performing or delinquent
loans will not adversely affect our future performance.

      In  addition,   federal  and  state  regulators  periodically  review  our
allowance  for loan losses and may require us to increase our allowance for loan
losses or recognize further loan charge-offs.  Any increase in our allowance for
loan losses or loan charge-offs as required by these  regulatory  agencies could
have a material  adverse  effect on our  results  of  operations  and  financial
condition.


                                       27


We depend  primarily  on net interest  income for our  earnings  rather than fee
income.

      Net interest  income is the most  significant  component of our  operating
income.  We do not rely on  traditional  sources of fee income  utilized by some
community banks, such as fees from sales of insurance,  securities or investment
advisory  products or services.  For the years ended December 31, 2006 and 2005,
our net interest income was $17.8 million and $15.9 million,  respectively.  The
amount of our net interest  income is  influenced  by the overall  interest rate
environment,  competition, and the amount of interest earning assets relative to
the amount of  interest  bearing  liabilities.  In the event that one or more of
these factors were to result in a decrease in our net interest income, we do not
have significant  sources of fee income to make up for decreases in net interest
income.

Fluctuations in interest rates could reduce our profitability.

      We realize income  primarily  from the difference  between the interest we
earn  on  loans  and  investments  and  the  interest  we  pay on  deposits  and
borrowings. The interest rates on our assets and liabilities respond differently
to  changes  in  market  interest  rates,   which  means  our   interest-bearing
liabilities  may be more sensitive to changes in market  interest rates than our
interest-earning  assets,  or vice versa.  In either event,  if market  interest
rates  change,  this "gap"  between  the amount of  interest-earning  assets and
interest-bearing  liabilities  that reprice in response to these  interest  rate
changes may work against us, and our earnings may be negatively affected.

      We are unable to predict  fluctuations in market interest rates, which are
affected by, among other factors, changes in the following:

      o     inflation rates;

      o     business activity levels;

      o     money supply; and

      o     domestic and foreign financial markets.

      The value of our investment  portfolio and the  composition of our deposit
base are  influenced by prevailing  market  conditions and interest  rates.  Our
asset-liability  management strategy,  which is designed to mitigate the risk to
us from changes in market  interest  rates,  may not prevent changes in interest
rates or  securities  market  downturns  from reducing  deposit  outflow or from
having a material  adverse  effect on our results of  operations,  our financial
condition or the value of our investments.

Adverse  events  in New  Jersey,  where  our  business  is  concentrated,  could
adversely affect our results and future growth.

      Our   business,   the  location  of  our  branches  and  the  real  estate
collateralizing  our real estate  loans are  concentrated  in New  Jersey.  As a
result, we are exposed to geographic risks.


                                       28


The occurrence of an economic downturn in New Jersey, or adverse changes in laws
or regulations in New Jersey could impact the credit quality of our assets,  the
business of our customers and our ability to expand our business.

      Our success  significantly  depends upon the growth in population,  income
levels,  deposits and housing in our market area. If the communities in which we
operate do not grow or if prevailing  economic  conditions locally or nationally
are  unfavorable,  our business may be  negatively  affected.  In addition,  the
economies of the communities in which we operate are substantially  dependent on
the  growth  of the  economy  in the State of New  Jersey.  To the  extent  that
economic  conditions in New Jersey are unfavorable or do not continue to grow as
projected, the economy in our market area would be adversely affected. Moreover,
we cannot give any  assurance  that we will  benefit  from any market  growth or
favorable economic conditions in our market area if they do occur.

      In  addition,  the  market  value of the  real  estate  securing  loans as
collateral  could be  adversely  affected by  unfavorable  changes in market and
economic conditions.  As of December 31, 2006,  approximately 95.3% of our total
loans were secured by real estate.  Adverse  developments  affecting commerce or
real estate  values in the local  economies  in our primary  market  areas could
increase  the credit  risk  associated  with our loan  portfolio.  In  addition,
substantially  all of our loans are to individuals and businesses in New Jersey.
Our  business  customers  may not have  customer  bases  that are as  diverse as
businesses  serving regional or national markets.  Consequently,  any decline in
the economy of our market area could have an adverse  impact on our revenues and
financial   condition.   In  particular,   we  may  experience   increased  loan
delinquencies,  which  could  result in a higher  provision  for loan losses and
increased   charge-offs.   Any  sustained   period  of  increased   non-payment,
delinquencies,  foreclosures  or losses  caused by  adverse  market or  economic
conditions  in our market area could  adversely  affect the value of our assets,
revenues, results of operations and financial condition.

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

      We are subject to extensive  regulation,  supervision  and  examination by
federal and state banking authorities.  Any change in applicable  regulations or
federal,  state or local legislation  could have a substantial  impact on us and
our operations.  Additional legislation and regulations that could significantly
affect our powers,  authority  and  operations  may be enacted or adopted in the
future,  which could have a material  adverse effect on our financial  condition
and results of operations.  Further,  regulators have significant discretion and
authority to prevent or remedy unsafe or unsound practices or violations of laws
by banks and bank holding  companies in the performance of their supervisory and
enforcement  duties.  The exercise of  regulatory  authority may have a negative
impact on our results of operations and financial condition.

      Like other bank holding  companies  and  financial  institutions,  we must
comply with significant  anti-money  laundering and  anti-terrorism  laws. Under
these  laws,  we are  required,  among  other  things,  to  enforce  a  customer
identification  program and file currency  transaction  and suspicious  activity
reports  with the  federal  government.  Government  agencies  have  substantial
discretion to impose  significant  monetary penalties on institutions which fail
to


                                       29


comply with these laws or make required reports. Because we operate our business
in the highly urbanized greater  Newark/New York City metropolitan  area, we may
be at greater risk of scrutiny by  government  regulators  for  compliance  with
these laws.

We expect to incur  additional  expense in connection  with our compliance  with
Sarbanes-Oxley.

      Under Section 404 of the  Sarbanes-Oxley  Act of 2002, we will be required
to conduct a comprehensive review and assessment of the adequacy of our existing
financial  systems and controls at December 31, 2007. This is expected to result
in additional expenses in 2007.  Moreover, a review of our financial systems and
controls may uncover  deficiencies in existing systems and controls.  If that is
the case, we would have to take the necessary steps to correct any deficiencies,
which may be costly and may  strain  our  management  resources  and  negatively
impact  earnings.  We also would be required to disclose any such  deficiencies,
which could adversely affect the market price of our common stock.

ITEM 1B. UNRESOLVED STAFF COMMENTS
----------------------------------

      None.

ITEM 2. PROPERTIES
------------------

      At December 31, 2006, we conducted our business from our executive  office
located at 104-110 Avenue C, Bayonne,  New Jersey,  and our two branch  offices,
both of which are located in Bayonne.  The aggregate  book value of our premises
and equipment was $5.9 million at December 31, 2006. We own our executive office
facility and lease our two branch  offices.  In August  2005,  we entered into a
lease for a future branch facility to be located in Hoboken, New Jersey which is
anticipated to open during the first half of 2007.

ITEM 3. LEGAL PROCEEDINGS
-------------------------

      We are  involved,  from time to time, as plaintiff or defendant in various
legal  actions  arising in the normal  course of its  business.  At December 31,
2006, we were not involved in any material legal proceedings.

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

      No matters  were  submitted  to a vote of  stockholders  during the fourth
quarter of the year under report.

                                     PART II
                                     -------

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS
-----------------------------------------------------------------------------
        AND ISSUER PURCHASES OF EQUITY SECURITIES
        -----------------------------------------

      BCB Bancorp, Inc.'s common stock trades on the Nasdaq Global Select Market
under the symbol  "BCBP."  In order to list  common  stock on the Nasdaq  Global
Select Market, the


                                       30


presence of at least three  registered  and active market makers is required and
BCB Bancorp, Inc. has at least three market makers.

      The  following  table sets forth the high and low bid  quotations  for BCB
Bancorp, Inc. common stock for the periods indicated. These quotations represent
prices  between  dealers  and do  not  include  retail  markups,  markdowns,  or
commissions and do not reflect actual  transactions.  The information  presented
reflects common stock dividends paid by the Company on October 27, 2005, of 25%.
As of December 31, 2006, there were 5,008,139 shares of BCB Bancorp, Inc. common
stock  issued and  outstanding.  At December 31,  2006,  BCB  Bancorp,  Inc. had
approximately 1,562 stockholders of record.



                                                                              Cash Dividend
Fiscal 2006                                   High Bid          Low Bid         Declared
---------------------------------------------------------------------------------------------
                                                                       
Quarter Ended December 31, 2006 ........      $  17.10         $  14.60         $     --
Quarter Ended September 30, 2006 .......         16.31            14.14             0.30
Quarter Ended June 30, 2006 ............         17.12            15.02               --
Quarter Ended March 31, 2006 ...........         17.05            15.10               --


                                                                              Cash Dividend
Fiscal 2005                                   High Bid          Low Bid         Declared
---------------------------------------------------------------------------------------------
                                                                       
Quarter Ended December 31, 2005 ........      $  19.49         $  14.60         $     --
Quarter Ended September 30, 2005 .......         17.12            15.40               --
Quarter Ended June 30, 2005 ............         15.80            14.00               --
Quarter Ended March 31, 2005 ...........         16.80            14.92               --


Compensation Plans

      Set forth below is information  as of December 31, 2006  regarding  equity
compensation  plans that have been approved by shareholders.  The Company has no
equity based benefit plans that were not approved by shareholders.



=========================================================================================================================
                                                Number of securities
                                                  to be issued upon                               Number of securities
                                               exercise of outstanding     Weighted average      remaining available for
               Plan                               options and rights       exercise price(2)      issuance under plan
               ----
-------------------------------------------------------------------------------------------------------------------------
                                                                                                   
Equity compensation plans approved by
shareholders ...............................            415,638(1)               $9.86                     -0-
-------------------------------------------------------------------------------------------------------------------------
Equity compensation plans not approved by
shareholders ...............................                 --                     --                     -0-
-------------------------------------------------------------------------------------------------------------------------
      Total ................................            415,638                  $9.86                     -0-
=========================================================================================================================


----------
(1)   Consists of options to purchase  (i) 136,035  shares of common stock under
      the 2002 Stock Option Plan and (ii)  279,603  shares of common stock under
      the 2003 Stock Option Plan.

(2)   The weighted  average exercise price reflects the exercise price of $10.99
      per share for options  granted  under the 2003 Stock Option Plan and $7.53
      per share for options under the 2002 Stock Option Plan.


                                       31


Stock Performance Graph

      Set  forth  hereunder  is a  stock  performance  graph  comparing  (a) the
cumulative  total return on the common stock for the period  beginning  with the
closing sales price on May 1, 2003 through December 31, 2006, (b) the cumulative
total return on all publicly traded commercial bank stocks over such period, and
(c) the  cumulative  total  return  of Nasdaq  Market  Index  over such  period.
Cumulative  return assumes the  reinvestment  of dividends,  and is expressed in
dollars based on an assumed investment of $100.

--------------------------------------------------------------------------------
                                BCB Bancorp, Inc.
--------------------------------------------------------------------------------

                             Total Return Performance

                              [LINE GRAPH OMITTED]



                      Period Ending
                      ---------------------------------------------------------------------
Index                      05/01/03   12/31/03   12/31/04   12/31/05    06/30/06   12/31/06
-------------------------------------------------------------------------------------------
                                                                   
BCB Bancorp, Inc.            100.00     153.65     167.18     170.24      168.06     186.53
NASDAQ Composite             100.00     136.50     148.99     152.53      150.88     168.38
SNL Bank Index               100.00     126.27     141.50     143.43      150.52     167.77



                                       32


      On April 27,  2005,  our Board of  Directors  approved a stock  repurchase
program for the repurchase of up to 149,677 shares (approximately 187,096 shares
on a  split-adjusted  basis) of our common stock. Set forth below is information
regarding  purchases  of our common  stock  made by or on behalf of the  Company
during the fourth quarter of 2006.



==============================================================================================================================
                                                                          Total number of shares
                                                                          purchased as part of a        Number of shares
                            Total number of shares    Average price per     publicly announced      remaining to be purchased
          Period                   purchased             share paid               program                under program
------------------------------------------------------------------------------------------------------------------------------
                                                                                                
October 1-31............              473                  $15.90                      473                  131,803
------------------------------------------------------------------------------------------------------------------------------
November 1-30...........               --                      --                       --                  131,803
------------------------------------------------------------------------------------------------------------------------------
December 1-31...........               --                      --                       --                  131,803
==============================================================================================================================


ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA
--------------------------------------------

      The following tables set forth selected consolidated  historical financial
and other data of BCB  Bancorp,  Inc. at and for the year's  ended  December 31,
2006,  2005,  2004, and 2003 and for Bayonne  Community Bank at and for the year
ended December 31, 2002. The  information is derived in part from, and should be
read together  with,  the audited  Consolidated  Financial  Statements and Notes
thereto of BCB Bancorp, Inc. Per share data has been adjusted for all periods to
reflect the common stock dividends paid by the Company and Bank.



                                                Selected financial condition data at December 31,
                                       ------------------------------------------------------------------
                                          2006          2005          2004          2003          2002
                                       ----------    ----------    ----------    ----------    ----------
                                                                 (In Thousands)
                                                                                
Total assets ......................    $  510,835    $  466,242    $  378,289    $  300,676    $  183,108
Cash and cash equivalents .........        25,837        25,147         4,534        11,786         5,144
Securities, held to maturity. .....       148,672       140,002       117,036        90,313        50,602
Loans receivable ..................       318,130       284,451       246,380       188,786       122,085
Deposits ..........................       382,747       362,851       337,243       253,650       163,519
Borrowings ........................        74,124        54,124        14,124        25,000            --
Stockholders' equity ..............        51,963        47,847        26,036        21,167        18,772


                                               Selected operating data for the year ended December 31,
                                       ------------------------------------------------------------------
                                          2006          2005          2004          2003          2002
                                       ----------    ----------    ----------    ----------    ----------
                                                  (In thousands, except for per share amounts)
                                                                                
Net interest income ...............    $   17,784    $   15,883    $   13,755    $    9,799    $    5,960
Provision for loan losses .........           625         1,118           690           880           843
Non-interest income ...............         1,260           915           623           480           336
Non-interest expense ..............         9,632         8,206         7,661         5,390         3,272
Income tax ........................         3,220         2,745         2,408         1,614           872
                                       ----------    ----------    ----------    ----------    ----------
Net income ........................    $    5,567    $    4,729    $    3,619    $    2,395    $    1,309
                                       ==========    ==========    ==========    ==========    ==========
Net income per share:
   Basic ..........................    $     1.11    $     1.25    $     0.97    $     0.67    $     0.43
                                       ----------    ----------    ----------    ----------    ----------
   Diluted ........................    $     1.08    $     1.20    $     0.93    $     0.64    $     0.43
                                       ----------    ----------    ----------    ----------    ----------
Dividends declared per share. .....    $     0.30    $       --    $       --    $       --    $       --
                                       ----------    ----------    ----------    ----------    ----------



                                       33




                                                                            At or for the Years Ended December 31,
                                                                 ------------------------------------------------------------
                                                                   2006         2005         2004         2003         2002
                                                                 --------     --------     --------     --------     --------
                                                                                                      
Selected Financial Ratios and Other Data:
   Return on average assets (ratio of net income to
     average total assets) ..................................        1.13%        1.14%        1.01%        1.03%        0.86%
   Return on average stockholders' equity (ratio of net
     income to average stockholders' equity) ................       11.12        16.00        15.45        11.97         8.68
   Non-interest income to average assets ....................        0.26         0.21         0.17         0.21         0.22
   Non-interest expense to average assets ...................        1.96         1.98         2.15         2.32         2.16
   Net interest rate spread during the period.. .............        3.19         3.69         3.73         4.03         3.60
   Net interest margin (net interest income to average
     interest earning assets) ...............................        3.69         3.98         3.96         4.34         4.03
   Ratio of average interest-earning assets to average
     interest-bearing liabilities ...........................      118.09       112.33       111.63       116.42       118.87
   Cash dividend payout ratio ...............................       26.98           --           --           --           --

Asset Quality Ratios:
   Non-performing loans to total loans at end of period .....        0.10         0.36         0.40         0.20         0.05
   Allowance for loan losses to non-performing loans at
     end of period ..........................................    1,155.73       299.42       249.60       547.48     1,840.73
   Allowance for loan losses to total loans at end of
     period .................................................        1.16         1.07         1.01         1.11         1.00

Capital Ratios:
   Stockholders' equity to total assets at end of period ....       10.17        10.26         6.88         7.04        10.25
   Average stockholders' equity to average total assets .....       10.19         7.14         6.57         8.62         9.94
   Tier 1 capital to average assets .........................       10.91         7.75         7.75         7.02        10.25
   Tier 1 capital to risk weighted assets ...................       15.36        11.59        11.84        10.47        15.01


ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
-------------------------------------------------------------------------------
        OF OPERATIONS
        -------------

General
-------

      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  Company's  Annual  Report  on Form 10-K and in other
documents  filed by the Company with the  Securities  and  Exchange  Commission.
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


                                       34


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, loans,
deposits 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.

      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.

Critical Accounting Policies
----------------------------

      Critical accounting policies are those accounting policies that can have a
significant impact on the Company's financial position and results of operations
that  require  the use of  complex  and  subjective  estimates  based  upon past
experiences and management's  judgment.  Because of the uncertainty  inherent in
such estimates,  actual results may differ from these estimates. Below are those
policies applied in preparing the Company's  consolidated  financial  statements
that management  believes are the most dependent on the application of estimates
and assumptions.  For additional  accounting  policies,  see Note 2 of "Notes to
Consolidated Financial Statements."

Allowance for Loan Losses

      Loans  receivable  are presented  net of an allowance for loan losses.  In
determining  the  appropriate  level of the  allowance,  management  considers a
combination of factors, such as economic and industry trends, real estate market
conditions,  size and type of loans in portfolio, nature and value of collateral
held,  borrowers'  financial  strength and credit  ratings,  and  prepayment and
default  history.  The calculation of the appropriate  allowance for loan losses
requires  a  substantial   amount  of  judgment  regarding  the  impact  of  the
aforementioned factors, as well as other factors, on the ultimate realization of
loans receivable.

Stock Options

      The Company had,  through  December  31,  2005,  the choice to account for
stock options using either Accounting Principles Board Opinion No. 25 ("APB 25")
or SFAS No. 123,  "Accounting for Stock-Based  Compensation." For the year ended
December 31, 2005, the


                                       35


Company  elected  to use the  accounting  method  under  APB 25 and the  related
interpretations to account for its stock options. Under APB 25, generally,  when
the exercise price of the Company's stock options equals the market price of the
underlying stock on the date of grant, no compensation expense is recognized. On
December  14,  2005,  the  Board  of  Directors  of  the  Company  approved  the
accelerated  vesting and exercisability of all unvested and unexercisable  stock
options  granted as a part of the 2003 and 2002  Stock  Option  Plans  effective
December  20, 2005.  Had the Company  elected to use SFAS No. 123 to account for
its stock options  under the fair value  method,  it would have been required to
record compensation expense and, as a result, diluted earnings per share for the
fiscal years ended December 31, 2005 and 2004 would have been lower by $0.32 and
$0.14  respectively.  No stock options were granted prior to 2002. See Note 2 to
"Notes to Consolidated  Financial  Statements."  Effective  January 1, 2006, the
Company  accounts for stock options pursuant to SFAS No. 123 (revised 2004). The
acceleration   of  vesting  was  done   primarily  to  avoid  the  recording  of
compensation  expense in future years. See discussions  under Recent  Accounting
Pronouncements  for our analysis of the impact of SFAS No. 123 (revised 2004) on
current and future operations.

Financial Condition
-------------------

Comparison at December 31, 2006 and at December 31, 2005

      Since we  commenced  operations  in 2000 we have sought to grow our assets
and deposit base consistent with our capital requirements.  We offer competitive
loan and deposit products and seek to distinguish ourselves from our competitors
through our service and availability. Total assets increased by $44.6 million or
9.6% to $510.8  million at December 31, 2006 from $466.2 million at December 31,
2005 as the Company  continued to grow the Bank's  balance  sheet with loans and
securities  funded  primarily  through  growth in the Bank's  deposit base,  the
utilization of wholesale  funding sources,  specifically  Federal Home Loan Bank
advances  and the net  proceeds  from our  offering of common  stock in December
2005.

      Total cash and cash  equivalents  increased  by  $690,000 or 2.7% to $25.8
million at  December  31, 2006 from $25.1  million at  December  31, 2005 as the
Company  recognized the  attractiveness of liquid investments during the current
inverted yield curve environment.  Securities held-to-maturity increased by $8.7
million or 6.2% to $148.7  million at December  31, 2006 from $140.0  million at
December 31, 2005.  The increase was primarily  attributable  to the purchase of
$37.5 million of callable  agency  securities  partially  offset by call options
exercised on $12.5 million of callable  agency  securities,  maturities of $11.5
million  of  callable  agency  securities  and $4.8  million of  repayments  and
prepayments in the mortgage backed  securities  portfolio  during the year ended
December 31, 2006.

      Loans receivable  increased by $33.6 million or 11.8% to $318.1 million at
December  31,  2006 from $284.5  million at  December  31,  2005.  The  increase
resulted  primarily  from a $26.2  million  increase  in real  estate  mortgages
comprising residential,  commercial and construction loans, net of amortization,
a $8.0 million increase in consumer loans,  net of amortization,  and a $127,000
increase  in  commercial  loans  consisting  primarily  of  business  loans  and
commercial  lines of credit  partially  offset  by a  $643,000  increase  in the
allowance for loan losses.  At December 31, 2006,  the allowance for loan losses
was $3.7 million or 1.16% of loans  receivable.  The growth in loans  receivable
was primarily attributable to competitive pricing in a lower than


                                       36


historically  normal interest rate environment and a vibrant local economy where
residential construction and rehabilitation remain active.

      Deposit  liabilities  increased by $19.8 million or 5.5% to $382.7 million
at December  31, 2006 from $362.9  million at December  31,  2005.  The increase
resulted  primarily  from an increase of $58.1 million or 40.7% in time deposits
to $200.8  million from $142.7 million and an increase of $11.7 million or 22.2%
in demand  deposits to $64.3 million from $52.6 million,  partially  offset by a
decrease  of $49.9  million  or 29.8% in  savings  and club  accounts  to $117.6
million from $167.5 million. The increase in certificate of deposit balances and
the  decrease in savings  and club  account  balances  resulted  primarily  from
internal  disintermediation  brought  on by the series of  Federal  Open  Market
Committee  short-term  interest rate increases and the increasingly  competitive
local market for deposit growth.  The Bank has been able to achieve these growth
rates through competitive pricing on select deposit products.

      Borrowed  money  increased by $20.0  million or 37.0% to $74.1  million at
December  31, 2006 from $54.1  million at December  31,  2005.  The  increase in
borrowings  reflects  the use of long-term  Federal  Home Loan Bank  advances to
augment  deposits  as the  Bank's  funding  source  for  originating  loans  and
investing in Government Sponsored Enterprise (GSE) investment securities.

      Total  stockholders'  equity  increased  by $4.2  million or 8.8% to $52.0
million at  December  31,  2006 from $47.8  million at December  31,  2005.  The
increase in stockholders'  equity primarily  reflects net income of $5.6 million
for the year ended December 31, 2006 partially  offset by the  distribution of a
special cash dividend paid to shareholders during the third quarter of $0.30 per
share or $1.5 million.  At December 31, 2006 the Bank's Tier 1 leverage,  Tier 1
risk-based and Total  risk-based  capital ratios were 10.48%,  15.36% and 16.43%
respectively.

Analysis of Net Interest Income
-------------------------------

      Net  interest  income  is  the  difference   between  interest  income  on
interest-earning  assets and interest expense on  interest-bearing  liabilities.
Net interest income depends on the relative amounts of  interest-earning  assets
and interest-bearing  liabilities and the interest rates earned or paid on them,
respectively.


                                       37


      The following  tables set forth balance sheets,  average yields and costs,
and certain other  information for the periods  indicated.  All average balances
are daily  average  balances.  The yields set forth below  include the effect of
deferred fees, discounts and premiums, which are included in interest income.



                                         At December 31, 2006   The year ended December 31, 2006   The year ended December 31, 2005
                                         --------------------   --------------------------------   --------------------------------
                                                      Actual                 Interest   Average                 Interest   Average
                                          Actual      Yield/     Average      earned/    Yield/     Average      earned/    Yield/
                                          Balance      Cost      Balance       paid     Cost (4)    Balance       paid     Cost (4)
                                          -------      ----      -------       ----     --------    -------       ----     --------
                                                                            (Dollars in thousands)
                                                                                                      
Interest-earning assets:
 Loans receivable .....................  $321,106       7.43%    $315,493     $22,770      7.22%    $274,306     $18,760      6.84%
 Investment securities(1) .............   152,396       5.38      153,628       8,046      5.24      124,315       6,297      5.07

 Interest-bearing deposits ............    22,437       5.14       12,569         445      3.54        4,700          71      1.51
                                         --------     ------     --------     -------    ------     --------     -------    ------
  Total interest-earning assets .......   495,939       6.69%     481,690      31,261      6.49%     403,321      25,128      6.23%
                                         --------                --------     -------               --------     -------

Interest-earning liabilities:
 Interest-bearing demand deposits .....  $ 21,007       1.44%    $ 21,397         302      1.41%    $ 20,815         284      1.36%
 Money market deposits ................     8,022       4.38        3,353         124      3.70        2,289          45      1.97
 Savings deposits .....................   117,617       1.83      137,046       2,611      1.91      183,288       3,958      2.16
 Certificates of deposit ..............   200,826       4.81      182,340       7,807      4.28      116,560       3,736      3.21
 Borrowings ...........................    74,124       4.50       63,775       2,633      4.13       33,527       1,222      3.64
                                         --------                --------     -------               --------     -------
  Total interest-bearing liabilities ..   421,596       3.75%     407,911      13,477      3.30%     356,479       9,245      2.59%
                                         --------                --------     -------               --------     -------

Net interest income ...................                                       $17,784                            $15,883
                                                                              =======                            =======

Interest rate spread(2) ...............                 2.94%                              3.19%                              3.64%
                                                      ======                             ======                             ======
Net interest margin(3) ................                                                    3.69%                              3.94%
                                                                                         ======                             ======
Ratio of interest-earning assets to
 interest-bearing liabilities .........    117.63%                 118.09%                            113.14%
                                         ========                ========                           ========


----------
(1)   Includes Federal Home Loan Bank of New York stock.

(2)   Interest rate spread  represents the difference  between the average yield
      on  interest-earning  assets  and the  average  cost  of  interest-bearing
      liabilities.

(3)   Net interest  margin  represents  net interest  income as a percentage  of
      average interest-earning assets.

(4)   Average yields are computed using  annualized  interest income and expense
      for the periods.



                                                               The year ended December 31, 2004
                                                               --------------------------------
                                                          Average         Interest        Average
                                                          Balance       earned/paid    Yield/Cost (4)
                                                          -------       -----------    --------------
                                                                   (Dollars in thousands)
                                                                                      
Interest-earning assets:
 Loans receivable ................................      $  221,257       $   14,784            6.68%
 Investment securities(1) ........................         108,297            5,757            5.32

 Interest-bearing deposits .......................          17,721              159            0.90
                                                        ----------       ----------
  Total interest-earning assets ..................         347,275           20,700            5.96%
                                                        ----------       ----------

Interest-earning liabilities:
 Interest-bearing demand deposits ................      $   21,105              299            1.42%
 Money market deposits ...........................           2,622               52            1.98
 Savings deposits ................................         181,383            3,981            2.20
 Certificates of deposit .........................          80,336            2,153            2.68
 Borrowings ......................................          25,660              460            1.79
                                                        ----------       ----------
  Total interest-bearing liabilities .............         311,106            6,945            2.23%
                                                        ----------       ----------

Net interest income ..............................                       $   13,755
                                                                         ==========

Interest rate spread(2) ..........................                                             3.73%
                                                                                         ==========
Net interest margin(3) ...........................                                             3.96%
                                                                                         ==========
Ratio of average interest-earning assets to
 average interest-bearing liabilities ............          111.63%
                                                        ==========


----------
(1)   Includes Federal Home Loan Bank of New York stock.

(2)   Interest rate spread  represents the difference  between the average yield
      on  interest-earning  assets  and the  average  cost  of  interest-bearing
      liabilities.

(3)   Net interest  margin  represents  net interest  income as a percentage  of
      average interest-earning assets.

(4)   Average yields are computed using  annualized  interest income and expense
      for the periods.


                                       38


Rate/Volume Analysis
--------------------

      The table below sets forth certain  information  regarding  changes in our
interest  income  and  interest  expense  for the  periods  indicated.  For each
category   of   interest-earning   assets  and   interest-bearing   liabilities,
information is provided on changes attributable to (i) changes in average volume
(changes in average volume multiplied by old rate); (ii) changes in rate (change
in rate multiplied by old average volume); (iii) changes due to combined changes
in rate and volume; and (iv) the net change.



                                                                         Years Ended December 31,
                                        --------------------------------------------------------------------------------------------
                                                 2006 vs. 2005                                   2005 vs. 2004
                                        -------------------------------                 -------------------------------
                                              Increase/(Decrease)                              Increase/(Decrease)
                                                    Due to                                           Due to
                                        -------------------------------     Total       -------------------------------     Total
                                                                 Rate/     Increase                             Rate/      Increase
                                         Volume      Rate        Volume   (Decrease)     Volume      Rate       Volume    (Decrease)
                                        -------     -------     -------   ----------    -------     -------     -------   ----------
                                                                                (In Thousands)
                                                                                                    
Interest income:
 Loans receivable ....................  $ 2,817     $ 1,037     $   156     $ 4,010     $ 3,351     $   540     $    85     $ 3,976
 Investment securities ...............    1,485         214          50       1,749         851        (271)        (40)        540
 Interest-bearing deposits
   with other banks ..................      119          95         160         374        (117)        109         (80)        (88)
                                        -------     -------     -------     -------     -------     -------     -------     -------
 Total interest-earning assets .......    4,421       1,346         366       6,133       4,085         378         (35)      4,428
                                        -------     -------     -------     -------     -------     -------     -------     -------

Interest expense:
 Interest-bearing demand accounts ....        8          10          --          18          (4)        (11)         --         (15)
 Money market ........................       21          40          18          79          (7)         --          --          (7)
 Savings and club ....................     (999)       (466)        118      (1,347)         42         (64)         (1)        (23)
 Certificates of Deposits ............    2,108       1,255         708       4,071         971         422         190       1,583
 Borrowed funds ......................    1,103         162         146       1,411         141         474         147         762
                                        -------     -------     -------     -------     -------     -------     -------     -------

 Total interest-bearing liabilities ..    2,241       1,001         990       4,232       1,143         821         336       2,300
                                        -------     -------     -------     -------     -------     -------     -------     -------
Change in net interest income ........  $ 2,180     $   345     $  (624)    $ 1,901     $ 2,942     $  (443)    $  (371)    $ 2,128
                                        =======     =======     =======     =======     =======     =======     =======     =======


Results of Operations for the Years Ended December 31, 2006 and 2005

      Net income  increased  by $838,000 or 17.7% to $5.57  million for the year
ended December 31, 2006 from $4.73 million for the year ended December 31, 2005.
The increase in net income  resulted  primarily  from  increases in net interest
income and non-interest  income and a decrease in the provision for loan losses,
partially  offset by increases in  non-interest  expense and income  taxes.  Net
interest income increased by $1.9 million or 11.9% to $17.8 million for the year
ended December 31, 2006 from $15.9 million for the year ended December 31, 2005.
This increase  resulted  primarily from an increase in average  interest earning
assets of $78.4 million or 19.4% to $481.7  million for the year ended  December
31,  2006 from  $403.3  million  for the year  ended  December  31,  2005 and an
increase in the yield on average  interest  earning assets to 6.49% for the year
ended  December  31,  2006 from  6.23% for the year  ended  December  31,  2005,
partially offset by an increase in average interest bearing liabilities of $51.4
million or 14.4% to $407.9  million  for the year ended  December  31, 2006 from
$356.5  million for the year ended December 31, 2005 and an increase in the cost
of average interest bearing liabilities to 3.30% for the year ended December 31,
2006 from 2.59% for the year  ended  December  31,  2005.  The  disproportionate
increase in the cost of deposits as compared to our yield on assets  reduced our
net interest margin to 3.69% for the year ended December 31, 2006 from 3.94% for
the year ended December 31, 2005.


                                       39


      Interest income on loans receivable  increased by $4.0 million or 21.3% to
$22.8  million for the year ended  December 31, 2006 from $18.8  million for the
year ended  December 31, 2005.  The increase was primarily due to an increase in
average loans  receivable  of $41.2  million or 15.0% to $315.5  million for the
year ended December 31, 2006 from $274.3 million for the year ended December 31,
2005 and an increase in the average  yield on loans  receivable to 7.22% for the
year ended  December  31, 2006 from 6.84% for the year ended  December 31, 2005.
The increase in the average balance of loans reflects management's philosophy of
deploying funds in higher yielding  loans,  specifically  commercial real estate
loans as opposed to lower  yielding  investments in government  securities.  The
increase in average yield reflects the Bank's  diligence in deploying funds into
prime based lending  products  whose yield  increased as the Federal Open Market
Committee  continued to increase  short-term interest rates throughout the first
half of 2006.

      Interest income on securities increased by $1.75 million or 27.8% to $8.05
million for the year ended  December  31,  2006 from $6.30  million for the year
ended December 31, 2005. The increase was primarily  attributable to an increase
in the average balance of securities of $29.3 million or 23.6% to $153.6 million
for the year ended  December  31,  2006 from  $124.3  million for the year ended
December 31, 2005,  and an increase in the average  yield on securities to 5.24%
for the year ended  December 31, 2006 from 5.07% for the year ended December 31,
2005.  The  increase  in average  balances  reflects,  in the  absence of higher
yielding loan product,  the  reinvestment of the public  offering  proceeds from
late 2005 as well as the on-going leverage strategy with the use of Federal Home
Loan Bank advances.

      Interest income on other  interest-earning  assets consisting primarily of
federal  funds sold  increased  by $374,000  or 526.8% to $445,000  for the year
ended December 31, 2006 from $71,000 for the year ended December 31, 2005.  This
increase  was  primarily  due to an  increase  in the  average  balance of other
interest-earning  assets of $7.9 million or 168.1% to $12.6 million for the year
ended  December 31, 2006 from $4.7 million for the year ended  December 31, 2005
and an increase in the average yield on other  interest-earning  assets to 3.54%
for the year ended  December 31, 2006 from 1.51% for the year ended December 31,
2005. During 2006, as short term interest rates increased through the first half
of the year, and the yield curve became and remained inverted through the second
half of the year,  increased balances in cash and cash equivalent  accounts,  in
the absence of higher yielding loan product,  provided a competitive yield while
affording  management  the  latitude  to  research  more  profitable  investment
opportunities.

      Total  interest  expense  increased  by $4.23  million  or 45.7% to $13.48
million for the year ended  December  31,  2006 from $9.25  million for the year
ended  December 31, 2005.  This  increase  resulted  from an increase in average
total interest  bearing  deposit  liabilities of $21.1 million or 6.5% to $344.1
million for the year ended  December  31, 2006 from $323.0  million for the year
ended  December 31, 2005,  and an increase of $30.3  million or 90.4% in average
borrowings  to $63.8  million for the year ended  December 31, 2006,  from $33.5
million  for the year ended  December  31,  2005,  as well as an increase in the
average  cost of  interest  bearing  liabilities  to 3.30%  for the  year  ended
December 31, 2006 from 2.59% for the year ended December 31, 2005.


                                       40


      The  provision for loan losses  totaled  $625,000 and $1.1 million for the
years ended  December 31, 2006 and 2005,  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) the significant level of loan growth
and (5) the  existing  level of reserves  for loan losses that are  possible and
estimable.   During  2006,  the  Bank  experienced  $18,000  in  net  recoveries
(consisting of $85,000 in recoveries and $67,000 in  charge-offs).  During 2005,
the Bank  experienced  $534,000 in net  charge-offs  (consisting  of $546,000 in
charge-offs and $12,000 in recoveries)  related primarily to the foreclosure and
bankruptcy of one lending relationship and two commercial heavy equipment loans.
The Bank had  non-accrual  loans  totaling  $323,000  at  December  31, 2006 and
$787,000 at December  31,  2005.  The  allowance  for loan losses  stood at $3.7
million or 1.16% of gross total  loans at December  31, 2006 as compared to $3.1
million or 1.07% of gross total loans at December  31,  2005.  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 loses 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 both December 31, 2006 and 2005.

      Total  non-interest  income increased by $345,000 or 37.7% to $1.3 million
for the year ended  December 31, 2006 from $915,000 for the year ended  December
31, 2005. The increase in non-interest income resulted primarily from a $322,000
or 102.9%  increase  in gain on sales of loans  originated  for sale to $635,000
from $322,000. This increase was the result of a 99.4% increase in the volume of
loans sold to $34.1 million from $17.1 million.

      Total  non-interest  expense  increased  by $1.4  million or 17.1% to $9.6
million  for the year ended  December  31,  2006 from $8.2  million for the year
ended  December 31, 2005.  The increase in 2006 was primarily due to an increase
of $782,000 or 17.7% in salaries and employee  benefits  expense to $5.2 million
for the year  ended  December  31,  2006 from $4.4  million  for the year  ended
December 31, 2005 as the Bank increased  staffing levels and  compensation in an
effort to service its growing  customer  base.  Full time  equivalent  employees
increased  to  eighty-seven  (87) at December 31, 2006 from  eighty-two  (82) at
December 31, 2005 and seventy-five (75) at December 31, 2004.  Occupancy expense
increased by $199,000 or 28.4% to $900,000 for the year ended  December 31, 2006
from $701,000 for the year ended  December 31, 2005 primarily as a result of the
Bank securing a lease for the opening of a branch office in Hoboken, New Jersey.
It is  anticipated  that this office will commence  operations  during the first
half of 2007.  Equipment  expense increased by $153,000 or 9.7% to $1.73 million
for the year  ended  December  31,  2006 from $1.58  million  for the year ended
December  31, 2005.  The primary  component of this expense item is data service
provider  expense  which  increases  with  the  growth  of  the  Bank's  assets.
Advertising  expense  increased  by $165,000 or 100.6% to $329,000  for the year
ended December 31, 2006 from $164,000 for the year ended December 31, 2005. The


                                       41


increase in advertising  expense relates to advertisements  for deposit and loan
promotions  in an effort to attract  additional  business  during the past year.
Other  non-interest  expense  increased by $127,000 or 9.5% to $1.46 million for
the year ended  December 31, 2006 from $1.33 million for the year ended December
31, 2005. The increase in other non-interest  expense is primarily  attributable
to  increases  in  expenses   commensurate  with  a  growing  franchise.   Other
non-interest  expense is comprised of  directors'  fees,  stationary,  forms and
printing,  professional  fees,  legal fees, check printing,  correspondent  bank
fees,  telephone  and  communication,  shareholder  relations and other fees and
expenses.

      Income tax expense  increased  $475,000  or 17.3% to $3.2  million for the
year ended  December 31, 2006 from $2.7 million for the year ended  December 31,
2005 reflecting  increased  pre-tax income earned during the former time period.
The consolidated  effective income tax rate for the year ended December 31, 2006
was 36.6% and for the year ended December 31, 2005 was 36.7%.

Results of Operations for the Years Ended December 31, 2005 and 2004

      Net income  increased  by $1.1  million or 30.6 % to $4.7  million for the
year ended  December 31, 2005 from $3.6 million for the year ended  December 31,
2004. This increase in net income 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
$2.1 million or 15.2% to $15.9 million for the year ended December 31, 2005 from
$13.8  million for the year ended  December 31,  2004.  This  increase  resulted
primarily  from an  increase  in average net  interest  earning  assets of $10.6
million or 29.3% to $46.8  million  for the year ended  December  31,  2005 from
$36.2 million for the year ended December 31, 2004 partially  offset by a slight
decrease in the net  interest  margin to 3.94% for the year ended  December  31,
2005 from 3.96% for the year ended December 31, 2004. The slight decrease in our
net interest margin  resulted  primarily from an increase in the average cost of
interest bearing  liabilities to 2.59% for the year ended December 31, 2005 from
2.23% for the year ended December 31, 2004,  partially  offset by an increase in
the yield on interest  earning  assets to 6.23% for the year ended  December 31,
2005 from 5.96% for the year ended December 31, 2004.

      Interest income on loans receivable  increased by $4.0 million or 27.0% to
$18.8  million for the year ended  December 31, 2005 from $14.8  million for the
year ended  December 31, 2004.  The increase was primarily due to an increase in
average loans  receivable  of $53.0  million or 23.9% to $274.3  million for the
year ended December 31, 2005 from $221.3 million for the year ended December 31,
2004 and an increase in the average  yield on loans  receivable to 6.84% for the
year ended  December  31, 2005 from 6.68% for the year ended  December 31, 2004.
The increase in the average balance of loans reflects management's philosophy of
deploying funds in higher yielding loans, specifically commercial real estate as
opposed to lower yielding investments in government securities.  The increase in
average yield reflects the Bank's  diligence in deploying funds into prime based
lending  products  whose yield  increased as the Federal  Open Market  Committee
continued to increase short-term interest rates throughout 2005.


                                       42


      Interest  income  on  securities  increased  by  $540,000  or 9.4% to $6.3
million  for the year ended  December  31,  2005 from $5.8  million for the year
ended December 31, 2004. The increase was primarily  attributable to an increase
in the average balance of securities of $16.0 million or 14.8% to $124.3 million
for the year ended  December  31,  2005 from  $108.3  million for the year ended
December  31,  2004,  partially  offset by a decrease  in the  average  yield on
securities to 5.07% for the year ended December 31, 2005 from 5.32% for the year
ended December 31, 2004. The increase in average balances  reflects the on-going
leverage strategy with the use of the Federal Home Loan Bank advances.

      Interest income on other  interest-earning  assets consisting primarily of
federal  funds sold  decreased by $88,000 or 55.3% to $71,000 for the year ended
December  31, 2005 from  $159,000 for the year ended  December  31,  2004.  This
decrease  was  primarily  due to a  decrease  in the  average  balance  of other
interest-earning  assets to $4.7  million for the year ended  December  31, 2005
from $17.7 million for the year ended December 31, 2004  partially  offset by an
increase in the average yield on other interest-earning  assets to 1.51% for the
year ended  December  31, 2005 from 0.90% for the year ended  December 31, 2004.
During 2005, the Bank decided to actively manage its liquid investments in order
to redeploy its earning  assets into higher  yielding loans and securities in an
effort to maximize returns.

      Total interest expense  increased by $2.3 million or 33.3% to $9.2 million
for the year  ended  December  31,  2005 from $6.9  million  for the year  ended
December 31, 2004.  This  increase  resulted  from an increase in average  total
interest bearing deposit liabilities of $37.6 million or 13.2% to $323.0 million
for the year ended  December  31,  2005 from  $285.4  million for the year ended
December 31,  2004,  and an increase of $7.8  million in average  borrowings  to
$33.5  million at  December  31,  2005,  from $25.7  million  for the year ended
December  31,  2004,  as well as an  increase  in the  average  cost of interest
bearing liabilities to 2.59% for the year ended December 31, 2005 from 2.23% for
the year ended December 31, 2004.

      The  provision  for loan losses  totaled $1.1 million and $690,000 for the
years ended  December 31, 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) the significant level of loan growth
and (5) the  existing  level of reserves  for loan losses that are  possible and
estimable.  During  2005,  the  Bank  experienced  $534,000  in net  charge-offs
(consisting  of  $546,000 in  charge-offs  and  $12,000 in  recoveries)  related
primarily to the foreclosure and bankruptcy of one lending  relationship and two
commercial heavy equipment loans. During 2004, the Bank experienced  $297,000 in
net   charge-offs   (consisting  of  $332,000  in  charge-offs  and  $35,000  in
recoveries)  related  entirely  to the  liquidation  of  five  commercial  heavy
equipment  loans. The Bank had non-accrual  loans totaling  $787,000 at December
31, 2005 and $553,000 at December 31, 2004.  The allowance for loan losses stood
at $3.1  million or 1.07% of gross total loans at December  31, 2005 as compared
to $2.5 million or 1.01% of gross total loans at December  31, 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 loses on loans, future loan loss


                                       43


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 both December 31, 2005 and 2004.

      Total  non-interest  income increased by $292,000 or 46.9% to $915,000 for
the year ended  December 31, 2005 from $623,000 for the year ended  December 31,
2004. The increase in  non-interest  income  resulted  primarily from a $177,000
increase in gain on sales of loans  originated  for sale, a $56,000  decrease in
losses on sales of non-performing  loans as the Bank did not sell any such loans
or record any gain or loss there-from during the year ended December 31, 2005 as
compared to a $56,000 loss recorded  during the year ended  December 31, 2004, a
$31,000 increase in fees, service charges and other income and a $28,000 gain on
sale of securities held-to-maturity in the current year. The aforementioned gain
on sale of securities was accomplished from securities  originally designated as
held-to-maturity.  Because  certain  language  located  in the  text of FASB 115
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 increased by $545,000 or 7.1% to $8.2 million
for the year  ended  December  31,  2005 from $7.7  million  for the year  ended
December 31,  2004.  The  increase in 2005 was  primarily  due to an increase of
$452,000 or 11.4% in salaries and employee  benefits expense to $4.4 million for
the year ended  December 31, 2005 from $4.0 million for the year ended  December
31, 2004 as the Bank increased  staffing levels and compensation in an effort to
service its growing customer base. Full time equivalent  employees  increased to
eighty-two (82) at December 31, 2005 from seventy-five (75) at December 31, 2004
and  sixty-six  (66) at December  31,  2003.  An increase  in the  aggregate  of
$202,000 or 9.0% was recorded in the  categories  of  occupancy,  equipment  and
advertising  expense to $2.4  million for the year ended  December 31, 2005 from
$2.2 million for the year ended December 31, 2004 as these expense increases are
commensurate with a growing franchise.  These increases were partially offset by
a decrease of $109,000 or 7.6% in other non-interest expense to $1.3 million for
the year ended  December 31, 2005 from $1.4 million for the year ended  December
31, 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 year ended December 31, 2004. No such
additional expenses were incurred during the year ended December 31, 2005.

      Income tax expense  increased by $337,000 or 14.0% to $2.7 million for the
year ended  December 31, 2005 from $2.4 million for the year ended  December 31,
2004  reflecting  pre-tax  income of $7.5 million  earned  during the year ended
December 31, 2005 compared to pre-tax  income of $6.0 million  earned during the
year ended December 31, 2004, partially offset by the


                                       44


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 year ended December 31, 2005 reduced  consolidated income
tax expenses by approximately  $223,000 and reduced the  consolidated  effective
income tax rate by  approximately  3.0%.  The  Company's  effective tax rate was
36.7% for the year ended  December  31,  2005 as  compared to 40.0% for the year
ended December 31, 2004.

Liquidity and Capital Resources
-------------------------------

      Our  funding  sources  include  income  from   operations,   deposits  and
borrowings  and principal  payments on loans and  investment  securities.  While
maturities and scheduled  amortization  of loans and securities are  predictable
sources  of  funds,  deposit  outflows  and  mortgage  prepayments  are  greatly
influenced  by the general  level of interest  rates,  economic  conditions  and
competition.

      Our primary  investing  activities  are the  origination of commercial and
multi-family real estate loans, one-to four-family mortgage loans, construction,
commercial   business   and  consumer   loans,   as  well  as  the  purchase  of
mortgage-backed and other investment securities.  During 2006, loan originations
totaled  $119.6  million  compared to $133.7 million and $110.8 million for 2005
and 2004,  respectively.  The continued  strength of loan originations  reflects
management's  efforts to  increase  our total  assets,  the  continued  focus on
increasing  commercial  and  multi-family  lending  operations and the refinance
market in 2006.

      During 2006,  cash flow  provided by the calls,  maturities  and principal
repayments and prepayments received on securities  held-to-maturity  amounted to
$28.8  million  compared to $25.5  million  and $49.1  million in 2005 and 2004.
Deposit  growth  provided  $19.9  million,  $25.6  million and $83.6  million of
funding to facilitate  asset growth for the years ending December 31, 2006, 2005
and  2004,  respectively.  Borrowings  increased  $20.0  million  in  2006  with
additional  borrowings of $70.0  million and repayment of $50.0 million  through
the FHLB.

      Loan  Commitments.  In the  ordinary  course of business  the Bank extends
commitments to originate  residential  and  commercial  loans and other consumer
loans. Commitments to extend credit are agreements to lend to a customer as long
as  there  is no  violation  of  any  condition  established  in  the  contract.
Commitments  generally have fixed expiration dates or other termination  clauses
and may  require  payment  of a fee.  Since the Bank does not  expect all of the
commitments  to be  funded,  the total  commitment  amounts  do not  necessarily
represent  future  cash   requirements.   The  Bank  evaluates  each  customer's
creditworthiness on a case-by-case basis.  Collateral may be obtained based upon
management's  assessment  of the  customers'  creditworthiness.  Commitments  to
extend credit may be written on a fixed rate basis exposing the Bank to interest
rate risk  given the  possibility  that  market  rates may  change  between  the
commitment  date and the actual  extension of credit.  The Bank had  outstanding
commitments to originate and fund loans of approximately $48.4 million and $45.2
million at December 31, 2006 and 2005, respectively.


                                       45


      The following tables sets forth our contractual obligations and commercial
commitments at December 31, 2006.



                                                                              Payments due by period
                                                                       Less than       1-3          3-5       More than
Contractual obligations                                     Total        1 Year       Years        Years       5 Years
                                                          ---------    ---------    ---------    ---------    ---------
                                                                                  (In thousands)
                                                                                               
Borrowed money .......................................    $  74,124    $      --    $      --    $      --    $  74,124
Lease obligations ....................................        4,753          407          699          457        3,190
Certificates of deposit with original maturities
  of one year or more ................................      121,948       85,605       32,003        4,340           --
                                                          ---------    ---------    ---------    ---------    ---------
Total ................................................    $ 200,825    $  86,012    $  32,702    $   4,797    $  77,314
                                                          =========    =========    =========    =========    =========


Recent Accounting Pronouncements
--------------------------------

      In  September  2006,  the  FASB  issued  Statement  No.  157,  Fair  Value
Measurements,  which  defines fair value,  establishes a framework for measuring
fair  value  under  U.S.  GAAP,  and  expands   disclosures   about  fair  value
measurements.  Statement No. 157 applies to other accounting pronouncements that
require or permit fair value  measurements.  The new guidance is  effective  for
financial  statements issued for fiscal years beginning after November 15, 2007,
and for interim periods within those fiscal years.  We are currently  evaluating
the potential  impact,  if any, of the adoption of FASB Statement No. 157 on our
consolidated financial position, results of operations and cash flows.

      On  September  29, 2006,  the FASB issued  Statement  No. 158,  Employers'
Accounting for Defined Benefit  Pension and Other  Postretirement  Plans,  which
amends  Statement  Nos. 87 and 106 to require  recognition  of the overfunded or
underfunded  status of pension  and other  postretirement  benefit  plans on the
balance sheet.  Under  Statement 158, gains and losses,  prior service costs and
credits,  and any remaining  transition  amounts under Statement Nos. 87 and 106
that have not yet been  recognized  through net  periodic  benefit  cost will be
recognized in accumulated other comprehensive income, net of tax effects,  until
they are amortized as a component of net periodic cost. The measurement  date --
the date at which the  benefit  obligation  and plan  assets are  measured -- is
required to be the  company's  fiscal year end.  Statement  158 is effective for
publicly-held  companies for fiscal years ending after December 15, 2006, except
for the measurement date provisions, which are effective for fiscal years ending
after  December 15,  2008.  The Company is  currently  analyzing  the effects of
Statement  158 but does not expect its  implementation  will have a  significant
impact  on  the  Company's   consolidated  financial  condition  or  results  of
operations.

      In  September  2006,  the FASB  issued  FASB  Staff  Position  AUG  AIR-1,
Accounting  for Planned  Major  Maintenance  Activities,  which is effective for
fiscal  years  beginning  after  December  15,  2006.  This  position  statement
eliminates  the  accrue-in-advance   method  of  accounting  for  planned  major
maintenance  activities.   We  do  not  expect  this  pronouncement  to  have  a
significant impact on the determination or reporting of our financial results.

      On September 13, 2006,  the  Securities  and Exchange  Commission  ("SEC")
issued  Staff  Accounting  Bulleting  ("SAB")  No.  108.  SAB No.  108  provides
interpretive  guidance on how the effects of the  carryover or reversal of prior
year misstatements  should be considered in quantifying a potential current year
misstatement.  Prior to SAB No. 108, companies might evaluate the materiality of
financial-statement misstatements using either the income statement


                                       46


or balance sheet approach,  with the income statement  approach  focusing on new
misstatements added in the current year, and the balance sheet approach focusing
on the cumulative  amount of misstatement  present in a company's balance sheet.
Misstatements  that  would be  material  under one  approach  could be viewed as
immaterial  under  another  approach,  and not be  corrected.  SAB  No.  108 now
requires that companies view financial  statement  misstatements  as material if
they are  material  according to either the income  statement  or balance  sheet
approach.  The Company has analyzed SAB 108 and determined  that it will have no
impact  on  the  Company's   consolidated  financial  condition  or  results  of
operations.

      In July 2006, the FASBB) issued FASB Interpretation No. 48, Accounting for
Uncertainty in Income  Taxes--an  interpretation  of FASB Statement No. 109 (FIN
48),  which  clarifies the accounting  for  uncertainty  in tax positions.  This
Interpretation  requires that companies recognize in their financial  statements
the impact of a tax position,  if that position is more likely than not of being
sustained  on  audit,  based  on  the  technical  merits  of the  position.  The
provisions of FIN 48 are effective for fiscal years beginning after December 15,
2006, with the cumulative effect of the change in accounting  principle recorded
as an adjustment to opening retained earnings.  We are currently  evaluating the
impact of adopting FIN 48 on our consolidated financial statements.

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

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
-------------------------------------------------------------------

Management of Market Risk
-------------------------

      Qualitative  Analysis.  The  majority  of our assets and  liabilities  are
monetary in nature.  Consequently,  one of our 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.


                                       47


      Quantitative  Analysis.  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 December 31, 2006.  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 made in the 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 December 31, 2006.  The following sets forth the Company's NPV as of December
31, 2006.



                                                                              NPV as a % of Assets
        Change in      Net Portfolio    $ Change from    % Change from    ---------------------------
       calculation         Value              PAR             PAR           NPV Ratio       Change
      -------------   ---------------  ---------------  ---------------   -------------  ------------
                                                                           
          +300bp        $  34,390        $  (31,693)        (47.96)%           7.49%         (563)bp
          +200bp           45,077           (21,006)        (31.79)            9.53          (359)
          +100bp           55,622           (10,461)        (15.83)           11.40          (172)
            PAR            66,083                --             --            13.12            --
          -100bp           71,033             4,950           7.49            13.84            72
          -200bp           67,122             1,039           1.57            12.90           (22)


      ----------
      bp-basis points

      The table above indicates that at December 31, 2006, in the event of a 100
basis point decrease in interest rates, we would  experience a 7.49% increase in
NPV. In the event of a 100 basis point  increase  in  interest  rates,  we would
experience a 15.83% 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-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.


                                       48


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
---------------------------------------------------

      The financial  statements  identified in Item 15(a)(1) hereof are included
as Exhibit 13 and are incorporated hereunder.

ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
-----------------------------------------------------------------------
        FINANCIAL DISCLOSURE
        --------------------

      On April 1, 2005,  Radics & Co. LLC,  ("Radics")  merged with Beard Miller
Company LLP ("Beard  Miller")  to become the Pine  Brook,  New Jersey  office of
Beard Miller.  As a result,  on April 1, 2005,  Radics  resigned as  independent
auditors of BCB Bancorp,  Inc. On April 1, 2005, BCB Bancorp, Inc. engaged Beard
Miller as its successor  independent audit firm. BCB Bancorp,  Inc.'s engagement
of Beard Miller has been approved by our Audit Committee.

      The reports of Radics on our consolidated  financial  statements as of and
for the fiscal year ended  December  31, 2004,  contained no adverse  opinion or
disclaimer  of opinion and were not  qualified  or  modified as to  uncertainty,
audit scope, or accounting principles.

      During the years ended December 31, 2005 and 2004, and in connection  with
the audit of our  financial  statements  for such  periods and until the date of
Radics'  resignation,  there were no disagreements  between us and Radics on any
matter of accounting principles or practices, financial statement disclosure, or
auditing  scope or  procedure,  which,  if not resolved to the  satisfaction  of
Radics,  would have caused Radics to make reference to such matter in connection
with its audit reports on our financial statements.

      We  provided  Radics with a copy of the above  disclosures  in response to
Item 304(a) of Regulation  S-K. We requested  that Radics deliver to us a letter
addressed to the Securities and Exchange  Commission  stating  whether it agrees
with the statements made by us in response to Item 304(a) of Regulation S-K, and
if not, stating the respects in which it does not agree. A copy of Radics letter
is filed as Exhibit 16 to a Form 8-K/A filed on April 27, 2005.

ITEM 9A. CONTROLS AND PROCEDURES
--------------------------------

      (a) Evaluation of disclosure controls and procedures.

      Under  the  supervision  and with  the  participation  of our  management,
including our Chief Executive Officer and Chief Financial Officer,  we evaluated
the  effectiveness  of the design and operation of our  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  fiscal  year  (the  "Evaluation  Date").  Based  upon that
evaluation,  the Chief Executive  Officer and Chief Financial  Officer concluded
that, as of the Evaluation  Date, our  disclosure  controls and procedures  were
effective in timely alerting them to the material information relating to us (or
our  consolidated  subsidiaries)  required to be included  in our  periodic  SEC
filings.

      (b) Changes in internal controls.


                                       49


      There were no significant changes made in our internal controls during the
period covered by this report or, to our knowledge,  in other factors that could
significantly affect these controls subsequent to the date of their evaluation.

      See the  Certifications  pursuant to Section 302 of the Sarbanes-Oxley Act
of 2002.

ITEM 9B. OTHER INFORMATION
--------------------------

      None.

                                    PART III
                                    --------

ITEM 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
---------------------------------------------------------------

      The Company has  adopted a Code of Ethics  that  applies to the  Company's
principal executive officer,  principal financial officer,  principal accounting
officer or  controller  or persons  performing  similar  functions.  The Code of
Ethics is  available  for free by  writing  to:  President  and Chief  Executive
Officer,  BCB Bancorp,  Inc.,  104-110 Avenue C, Bayonne,  New Jersey 07002. The
Code of Ethics is filed as an exhibit to this Form 10-K.

      The  "Proposal   I--Election  of  Directors"   section  of  the  Company's
definitive Proxy Statement for the Company's 2006 Annual Meeting of Stockholders
(the "2006 Proxy Statement") is incorporated  herein by reference in response to
the disclosure  requirements of Items 401, 405, 406,  407(d)(4) and 407(d)(5) of
Regulation S-K.

      The information concerning directors and executive officers of the Company
under the caption  "Proposal  I-Election of Directors" and information under the
captions  "Section  16(a)  Beneficial  Ownership   Compliance"  and  "The  Audit
Committee" of the 2006 Proxy Statement is incorporated herein by reference.

      There have been no changes during the last year in the procedures by which
security holders may recommend nominees to the Company's board of directors.

ITEM 11. EXECUTIVE COMPENSATION
-------------------------------

      The "Executive Compensation" section of the Company's 2007 Proxy Statement
is incorporated herein by reference.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
---------------------------------------------------------------------------
         RELATED STOCKHOLDER MATTERS
         ---------------------------

      The  "Proposal  I--Election  of Directors"  section of the Company's  2007
Proxy Statement is incorporated herein by reference.


                                       50


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
---------------------------------------------------------------------
         INDEPENDENCE
         ------------

      The  "Transactions  with Certain  Related  Persons"  section and "Proposal
I-Election  of  Directors--Board  Independence"  of  the  Company's  2007  Proxy
Statement is incorporated herein by reference.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES
-----------------------------------------------

      Information  required  by  Item 14 is  incorporated  by  reference  to the
Company's Proxy Statement for the 2007 Annual Meeting of Stockholders, "Proposal
II-Ratification of the Appointment of Independent  Auditors--Fees  Paid to Beard
Miller Company LLP."

                                     PART IV
                                     -------

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
---------------------------------------------------

      (a)(1) Financial Statements
             --------------------

      The exhibits and  financial  statement  schedules  filed as a part of this
Form 10-K are as follows:

            (A)   Report of Independent Registered Public Accounting Firm

            (B)   Consolidated  Statements of Financial Condition as of December
                  31, 2006 and 2005

            (C)   Consolidated Statements of Income for each of the Years in the
                  Three-Year period ended December 31, 2006

            (D)   Consolidated Statements of Changes in Stockholders' Equity for
                  each of the Years in the Three-Year  period ended December 31,
                  2006

            (E)   Consolidated Statements of Cash Flows for each of the Years in
                  the Three-Year period ended December 31, 2006

            (F)   Notes to Consolidated Financial Statements

      (a)(2) Financial Statement Schedules
             -----------------------------

      All schedules are omitted because they are not required or applicable,  or
the required  information is shown in the  consolidated  statements or the notes
thereto.

      (b)    Exhibits
             --------


                                       51


            3.1   Certificate of Incorporation of BCB Bancorp, Inc.****

            3.2   Bylaws of BCB Bancorp, Inc.**

            3.3   Specimen Stock Certificate*

            10.1  Bayonne Community Bank 2002 Stock Option Plan***

            10.2  Bayonne Community Bank 2003 Stock Option Plan***

            10.3  2005 Director Deferred Compensation Plan****

            10.4  Change in Control Agreement with Donald Mindiak*****

            10.5  Change in Control Agreement with James E. Collins*****

            10.6  Change in Control Agreement with Thomas M. Coughlin*****

            10.7  Change in Control Agreement with Olivia Klim*****

            10.8  Change in Control Agreement with Amer Saleem*****

            10.9  Executive Agreement with Donald Mindiak*****

            10.10 Executive Agreement with James E. Collins*****

            10.11 Executive Agreement with Thomas M. Coughlin*****

            10.12 Executive Agreement with Olivia Klim*****

            10.13 Executive Agreement with Amer Saleem*****

            10.14 Amendment to 2002 and 2003 Stock Option Plans******

            13    Consolidated Financial Statements

            14    Code of Ethics***

            21    Subsidiaries of the Company****

            23    Accountant's  Consent to  incorporate  consolidated  financial
                  statements in Form S-8

            31.1  Certification  of Chief Executive  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002

            31.2  Certification  of Chief Financial  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002


                                       52


            32    Certification  of Chief Executive  Officer and Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002

--------------------
*           Incorporated  by  reference  to the  Form  8-K-12g3  filed  with the
            Securities and Exchange Commission on May 1, 2003.

**          Incorporated  by reference to the Form 8-K filed with the Securities
            and Exchange Commission on December 13, 2004.

***         Incorporated  by reference to the Annual Report on Form 10-K for the
            year ended December 31, 2004.

****        Incorporated by reference to the Company's Registration Statement on
            Form S-1, as amended, (Commission File Number 333-128214) originally
            filed with the  Securities  and Exchange  Commission on September 9,
            2005.

*****       Incorporated by reference to Exhibit 10.4,  10.5,  10.6, 10.7, 10.8,
            10.9,  10.10,  10.11,  10.12 and 10.13 to the Current Report on Form
            8-K filed with the  Securities  and Exchange  Commission on November
            10, 2005.

******      Incorporated  by reference to the Annual Report on Form 10-K for the
            year ended December 31, 2005.


                                       53


                                   Signatures

      Pursuant to the requirements of Section 13 of the Securities  Exchange Act
of 1934,  the  Registrant has duly caused this report to be signed on its behalf
by the undersigned, thereunto duly authorized.

                                         BCB BANCORP, INC.

Date: March 14, 2007               By:   /s/ Donald Mindiak
                                         -------------------------------------
                                         Donald Mindiak
                                         President and Chief Executive Officer
                                         (Duly Authorized Representative)

      Pursuant to the  requirements  of the  Securities  Exchange of 1934,  this
report  has  been  signed  below  by the  following  persons  on  behalf  of the
Registrant and in the capacities and on the dates indicated.



Signatures                        Title                                         Date
----------                        -----                                         ----
                                                                  

/s/ Donald Mindiak                President, Chief Executive            March 14, 2007
-----------------------------     Officer and Director (Principal
Donald Mindiak                    Executive Officer)


/s/ Thomas M. Coughlin            Vice President, Chief Financial       March 14, 2007
-----------------------------     Officer (Principal Financial
Thomas M. Coughlin                and Accounting Officer) and Director


/s/ Mark D. Hogan                 Chairman of the Board                 March 14, 2007
-----------------------------
Mark D. Hogan


/s/ Robert Ballance               Director                              March 14, 2007
-----------------------------
Robert Ballance


/s/ Judith Q. Bielan              Director                              March 14, 2007
-----------------------------
Judith Q. Bielan






                                                                  

/s/ Joseph J. Brogan              Director                              March 14, 2007
-----------------------------
Joseph J. Brogan


/s/ James E. Collins              Director                              March 14, 2007
-----------------------------
James E. Collins


/s/ Joseph Lyga                   Director                              March 14, 2007
-----------------------------
Joseph Lyga


/s/ Alexander Pasiechnik          Director                              March 14, 2007
-----------------------------
Alexander Pasiechnik


/s/ August Pellegrini, Jr.        Director                              March 14, 2007
-----------------------------
August Pellegrini, Jr.


/s/ Joseph Tagliareni             Director                              March 14, 2007
-----------------------------
Joseph Tagliareni





                                  EXHIBIT INDEX
                                  -------------

            3.1   Certificate of Incorporation of BCB Bancorp, Inc.****

            3.2   Bylaws of BCB Bancorp, Inc.**

            3.3   Specimen Stock Certificate*

            10.1  Bayonne Community Bank 2002 Stock Option Plan***

            10.2  Bayonne Community Bank 2003 Stock Option Plan***

            10.3  2005 Director Deferred Compensation Plan****

            10.4  Change in Control Agreement with Donald Mindiak*****

            10.5  Change in Control Agreement with James E. Collins*****

            10.6  Change in Control Agreement with Thomas M. Coughlin*****

            10.7  Change in Control Agreement with Olivia Klim*****

            10.8  Change in Control Agreement with Amer Saleem*****

            10.9  Executive Agreement with Donald Mindiak*****

            10.10 Executive Agreement with James E. Collins*****

            10.11 Executive Agreement with Thomas M. Coughlin*****

            10.12 Executive Agreement with Olivia Klim*****

            10.13 Executive Agreement with Amer Saleem*****

            10.14 Amendment to 2002 and 2003 Stock Option Plans******

            13    Consolidated Financial Statements

            14    Code of Ethics***

            21    Subsidiaries of the Company****

            23    Accountant's  Consent to  incorporate  consolidated  financial
                  statements in Form S-8

            31.1  Certification  of Chief Executive  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002



            31.2  Certification  of Chief Financial  Officer pursuant to Section
                  302 of the Sarbanes-Oxley Act of 2002

            32    Certification  of Chief Executive  Officer and Chief Financial
                  Officer pursuant to Section 906 of the  Sarbanes-Oxley  Act of
                  2002

--------------------
*           Incorporated  by  reference  to the  Form  8k-12g3  filed  with  the
            Securities and Exchange Commission on May 1, 2003.

**          Incorporated  by reference to the Form 8-K filed with the Securities
            and Exchange Commission on December 13, 2004.

***         Incorporated  by reference to the Annual Report on Form 10-K for the
            year ended December 31, 2004.

****        Incorporated by reference to the Company's Registration Statement on
            Form S-1, as amended, (Commission File Number 333-128214) originally
            filed with the  Securities  and Exchange  Commission on September 9,
            2005.

*****       Incorporated by reference to Exhibit 10.4,  10.5,  10.6, 10.7, 10.8,
            10.9,  10.10,  10.11,  10.12 and 10.13 to the Current Report on Form
            8-K filed with the  Securities  and Exchange  Commission on November
            10, 2005.

******      Incorporated  by reference to the Annual Report on Form 10-K for the
            year ended December 31, 2005.