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

                                    FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 For the quarterly period ended September 30, 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 Number: 0-50275

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

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


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

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

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

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

Indicate by check mark whether the Registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and larger accelerated filer" in Rule 12b-2 of the Exchange Act.
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 [X] No

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

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock,  as of the latest  practicable  date. As of November 10, 2006, BCB
Bancorp,  Inc., had 5,005,754  shares of common stock, no par value,  issued and
outstanding.


                       BCB BANCORP INC., AND SUBSIDIARIES

                                      INDEX

PART I.   CONSOLIDATED FINANCIAL INFORMATION                                Page

       Item 1. Consolidated Financial Statements

         Consolidated Statements of Financial Condition as of
         September 30, 2006 and December 31, 2005 (unaudited).................1

         Consolidated Statements of Income for the three and nine months
         ended September 30, 2006 and September 30, 2005 (unaudited)..........2

         Consolidated Statement of Changes in Stockholders' Equity for the
         nine months ended September 30, 2006 (unaudited).....................3

         Consolidated Statements of Cash Flows for the nine months
         ended September 30, 2006 and September 30, 2005 (unaudited)..........4

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

         Item 2.  Management's Discussion and Analysis of Financial
                    Condition and Results of Operations........................9

         Item 3.  Quantitative and Qualitative Disclosures about Market Risk..17

         Item 4.  Controls and Procedures.....................................19

PART II.  OTHER INFORMATION...................................................20

         Item 1.  Legal Proceedings

         Item 1A. Risk Factors

         Item 2.  Unregistered Sales of Equity Securities and Use of Proceeds

         Item 3.  Defaults Upon Senior Securities

         Item 4.  Submission of Matters to a Vote of Security Holders

         Item 5.  Other Information

         Item 6.  Exhibits


PART I.  FINANCIAL INFORMATION
ITEM I.  FINANCIAL STATEMENTS

                        BCB BANCORP INC. AND SUBSIDIARIES
                Consolidated Statements of Financial Condition at
                    September 30, 2006 and December 31, 2005
                                   (Unaudited)
               (in thousands except for share and per share data )




                                                                    At           At
                                                                30-Sep-06    31-Dec-05
                                                                ---------    ---------
                                                                          
ASSETS
------

Cash and amounts due from depository institutions ...........   $   2,608    $   2,987
Interest-earning deposits ...................................       7,680       22,160
                                                                ---------    ---------
   Total cash and cash equivalents ..........................      10,288       25,147

Securities held to maturity .................................     168,738      140,002
Loans held for sale .........................................       1,716          780
Loans receivable, net .......................................     314,441      284,451
Premises and equipment ......................................       5,355        5,518
Federal Home Loan Bank of New York stock ....................       3,724        2,778
Interest receivable, net ....................................       3,427        3,104
Subscriptions Receivable ....................................          --        2,353
Deferred income taxes .......................................       1,212          997
Other assets ................................................         857        1,112
                                                                ---------    ---------
    Total assets ............................................   $ 509,758    $ 466,242
                                                                =========    =========

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

LIABILITIES
Deposits ....................................................   $ 382,818    $ 362,851
Long-term Debt ..............................................      74,124       54,124
Other Liabilities ...........................................       2,219        1,420
                                                                ---------    ---------
    Total Liabilities .......................................     459,161      418,395
                                                                ---------    ---------

STOCKHOLDERS' EQUITY
--------------------

Common stock, stated value $0.06
10,000,000 shares authorized; 5,060,480 and 5,050,552 shares,
respectively, issued ........................................         324          323
Additional paid-in capital ..................................      45,617       45,518
Treasury stock, at cost, 54,820 and 51,316 shares,
respectively ................................................        (851)        (795)
Retained earnings ...........................................       5,507        2,801
                                                                ---------    ---------
    Total stockholders' equity ..............................      50,597       47,847
                                                                ---------    ---------

     Total liabilities and stockholders' equity .............   $ 509,758    $ 466,242
                                                                =========    =========


     See accompanying notes to consolidated financial statements.

                                       1


                        BCB BANCORP INC. AND SUBSIDIARIES
                        Consolidated Statements of Income
                       For the three and nine months ended
                           September 30, 2006 and 2005
                                   (Unaudited)
                    (in thousands except for per share data)



                                                        Three Months Ended  Nine Months Ended
                                                           September 30,      September 30,
                                                        -----------------   -----------------
                                                         2006      2005       2006     2005
                                                        -----------------   -----------------
                                                                               
Interest income:
  Loans .............................................   $ 5,844   $ 4,859   $16,903   $13,741
  Securities ........................................     2,083     1,570     5,774     4,475
  Other interest-earning assets .....................        93        13       373        27
                                                        -------   -------   -------   -------
     Total interest income ..........................     8,020     6,442    23,050    18,243
                                                        -------   -------   -------   -------

Interest expense:
  Deposits:
     Demand .........................................       109        81       277       249
     Savings and club ...............................       591       984     2,066     3,059
     Certificates of deposit ........................     2,156     1,008     5,428     2,511
                                                        -------   -------   -------   -------
                                                          2,856     2,073     7,771     5,819

     Borrowed money .................................       737       386     1,781       696
                                                        -------   -------   -------   -------

       Total interest expense .......................     3,593     2,459     9,552     6,515
                                                        -------   -------   -------   -------

Net interest income .................................     4,427     3,983    13,498    11,728
Provision for loan losses ...........................        50       200       625       760
                                                        -------   -------   -------   -------

Net interest income after provision for loan losses .     4,377     3,783    12,873    10,968
                                                        -------   -------   -------   -------

Non-interest income:
   Fees and service charges .........................       149       146       437       403
   Gain on sales of loans originated for sale .......       151        52       489       157
   Gain on sale of securities .......................        --        --        --        28
   Other ............................................         8         7        21        19
                                                        -------   -------   -------   -------
      Total non-interest income .....................       308       205       947       607
                                                        -------   -------   -------   -------

Non-interest expense:
   Salaries and employee benefits ...................     1,306     1,125     3,858     3,240
   Occupancy expense of premises ....................       238       187       676       511
   Equipment ........................................       408       436     1,299     1,170
   Advertising ......................................        86        34       241       111
   Other ............................................       358       313     1,087       934
                                                        -------   -------   -------   -------
      Total non-interest expense ....................     2,396     2,095     7,161     5,966
                                                        -------   -------   -------   -------

Income before income tax provision ..................     2,289     1,893     6,659     5,609
Income tax provision ................................       824       702     2,450     2,064
                                                        -------   -------   -------   -------

Net Income ..........................................   $ 1,465   $ 1,191   $ 4,209   $ 3,545
                                                        =======   =======   =======   =======

Net Income per common share-basic and diluted
           basic ....................................   $  0.29   $  0.32   $  0.84   $  0.95
                                                        =======   =======   =======   =======
           diluted ..................................   $  0.28   $  0.31   $  0.81   $  0.91
                                                        =======   =======   =======   =======
Weighted average number of common shares outstanding-
           basic ....................................     5,006     3,716     5,004     3,731
                                                        =======   =======   =======   =======
           diluted ..................................     5,181     3,901     5,176     3,910
                                                        =======   =======   =======   =======


     See accompanying notes to consolidated financial statements.

                                       2


                        BCB BANCORP INC. AND SUBSIDIARIES
            Consolidated Statement of Changes in Stockholders' Equity
                  For the nine months ended September 30, 2006
                                   (Unaudited)
                      (in thousands, except per share data)



                                                           Additional       Treasury        Retained
                                           Common Stock  Paid-In Capital      Stock         Earnings          Total
                                           ------------  ---------------      -----         --------          -----
                                                                                           
Balance,  December 31, 2005 ............   $        323   $     45,518    $       (795)   $      2,801    $     47,847

Stock-based compensation ...............             --             25              --              --              25

Exercise of Stock Options ..............              1             83              --              --              84

Issuance of stock (stock offering costs)             --             (9)             --              --              (9)

Treasury Stock Purchases ...............             --             --             (56)             --             (56)

Cash Dividends ($0.30 per share) Paid ..             --             --              --          (1,503)         (1,503)

Net income for the nine months ended
     September 30, 2006 ................             --             --              --           4,209           4,209
                                           ------------   ------------    ------------    ------------    ------------

Balance, September 30, 2006 ............   $        324   $     45,617    $       (851)   $      5,507    $     50,597
                                           ------------   ------------    ------------    ------------    ------------




     See accompanying notes to consolidated financial statements.


                                       3


                        BCB BANCORP INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                            For the nine months ended
                           September 30, 2006 and 2005
                                   (Unaudited)
                                 (in thousands)


                                                                    Nine Months Ended
                                                                      September 30,
                                                                ------------------------
                                                                   2006          2005
                                                                ------------------------
                                                                              
Cash flows from operating activities :
   Net Income ...............................................   $    4,209    $    3,545
   Adjustments to reconcile net income to net cash provided
      by operating activities:
         Depreciation .......................................          255           264
         Amortization and accretion, net ....................         (480)         (384)
         Provision for loan losses ..........................          625           760
         Stock-based compensation ...........................           25            --
         Deferred income tax ................................         (215)         (251)
         Loans originated for sale ..........................      (28,055)      (10,372)
         Proceeds from sale of loans originated for sale ....       27,608        10,074
         (Gain) on sale of loans originated for sale ........         (489)         (157)
         (Gain) on sale of securities held to maturity ......           --           (28)
         (Increase) in interest receivable ..................         (323)         (444)
         Decrease in subscriptions receivable ...............        2,353            --
         (Increase) decrease in other assets ................          255          (297)
         Increase in accrued interest payable ...............          280           276
         Increase in other liabilities ......................          519           122
                                                                ----------    ----------

                Net cash provided by operating activities ...        6,567         3,108
                                                                ----------    ----------

Cash flows from investing activities:
      Purchase of FHLB stock ................................         (946)       (2,176)
      Proceeds from calls of securities held to maturity ....           --       (55,815)
      Proceeds from maturation of securities held to maturity        5,000        18,755
      Proceeds from sales of securities held to maturity ....           --         7,373
      Purchases of securities held to maturity ..............      (37,500)           --
      Proceeds from repayments on securities held to maturity        3,775         5,201
      Net (increase) in loans receivable ....................      (30,146)      (39,634)
      Additions to premises and equipment ...................          (92)         (151)
                                                                ----------    ----------

             Net cash (used in) investing activities ........      (59,909)      (66,447)
                                                                ----------    ----------

Cash flows from financing activities:
      Net increase in deposits ..............................       19,967        14,634
      Net change in short-term debt .........................           --           400
      Proceeds of long-term debt ............................       70,000        50,000
      Repayment of long-term debt ...........................      (50,000)           --
      Purchases of treasury stock ...........................          (56)         (422)
      Stock options exercised ...............................           84            14
      Cash Dividend paid ....................................       (1,503)           --
      Stock issuance (costs) ................................           (9)           --
                                                                ----------    ----------

             Net cash provided by financing activities ......       38,483        64,626
                                                                ----------    ----------

Net (decrease) increase in cash and cash equivalents ........      (14,859)        1,287
Cash and cash equivalents-begininng .........................       25,147         4,534
                                                                ----------    ----------

Cash and cash equivalents-ending ............................   $   10,288    $    5,821
                                                                ==========    ==========

Supplemental disclosure of cash flow information:
     Cash paid during the year for:
         Income taxes .......................................   $    2,487    $    2,138

         Interest ...........................................   $    7,491    $    6,239


     See accompanying notes to consolidated financial statements.

                                       4


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

Note 1 - Basis of Presentation

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

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  the  instructions  to Form  10-Q  and,  therefore,  do not
necessarily  include all information that would be included in audited financial
statements.  The information furnished reflects all adjustments that are, in the
opinion  of  management,  necessary  for a  fair  presentation  of  consolidated
financial  condition and results of operations.  All such  adjustments  are of a
normal recurring nature. The results of operations for the three and nine months
ended  September  30, 2006 are not  necessarily  indicative of the results to be
expected for the fiscal year ended December 31, 2006 or any other future interim
period.

These  statements  should  be read in  conjunction  with the  Company's  audited
consolidated  financial statements and related notes for the year ended December
31, 2005,  which are  included in the  Company's  Annual  Report on Form 10-K as
filed with the Securities and Exchange Commission.

Note 2 - Earnings Per Share

Basic net income per common  share is  computed  by  dividing  net income by the
weighted average number of shares of common stock  outstanding.  The diluted net
income per common share is computed by adjusting the weighted  average number of
shares of common stock  outstanding to include the effects of outstanding  stock
options, if dilutive, using the treasury stock method.


Note 3 - Stock Compensation Plans

      The  Company  has two  stock-related  compensation  plans,  the 2002 Stock
Option Plan and the 2003 Stock  Option Plan,  which are  described in Note 11 to
the Company's Consolidated Financial Statements included in its Annual Report on
Form 10-K for the year ended December 31, 2005.  Through  December 31, 2005, the
Company  accounted for its stock option plans using the  intrinsic  value method
set forth in Accounting  Principles Board Opinion No. 25,  "Accounting for Stock
Issued to Employees," ("APB No. 25") and related interpretations.  Under APB No.
25,  generally,  when the exercise price of the Company's  stock options equaled
the  market  price  of the  underlying  stock  on the  date  of  the  grant,  no
compensation  expense was  recognized.  As described in Note 11 to the Company's
Consolidated Financial Statements included in its Annual Report on Form 10-K for
the year ended December 31, 2005, the Company's Board of Directors approved,  on
December  14,  2005,  the  acceleration  of vesting for all 218,195  outstanding
unvested  options so that all such options  would become fully vested  effective
December 20, 2005. Absent the acceleration of vesting,  these options would have
become  vested from time to time  through  2008.  As  required,  the Company has
estimated the number of options that will be exercised in the future which would
not have been  exercisable  under their  original  vesting terms and recorded an
expense therefore. This estimate will be updated on a quarterly basis and is not
expected to be significant.

      The  Company  adopted  SFAS  No.  123R,  using  the   modified-prospective
transition method, beginning on January 1, 2006, and therefore, began to expense
the fair value of all outstanding  options over their remaining  vesting periods
to the extent the  options  were not fully  vested as of the  adoption  date and
instituted  a  procedure  to  expense  the  fair  value of all  options  granted
subsequent to December 31, 2005 over their requisite service periods.  Since all
outstanding  options were fully vested by December  31, 2005,  no expenses  were
recorded  for  stock-based  compensation  during the three and nine months ended
September 30, 2006,  except for $5,000 and $25,000,  respectively,  related to a
revision of the  termination  rate estimate to 12% annually as it relates to the
previously discussed option vesting acceleration.

                                       5


      SFAS No. 123R also requires  that the benefits of realized tax  deductions
in excess of previously  recognized tax benefits on compensation  expense are to
be  reported as a financing  cash flow (none  recognized  during the nine months
ended  September  30, 2006) rather than an operating  cash flow,  as  previously
required.  In accordance  with Staff  Accounting  Bulletin  ("SAB") No. 107, the
Company  classifies  share-based   compensation  within  salaries  and  employee
benefits and directors  compensation  expenses to correspond  with the same line
item as the cash compensation paid to such individuals.

      Options  granted  generally  vest over a  four-year  service  period  (20%
immediately  upon  grant and an  additional  20% at each of the four  succeeding
grant anniversary dates).  Compensation expense recognized for all option grants
is net of estimated  forfeitures and is recognized  over the awards'  respective
requisite service periods.  The fair values relating to all options granted were
estimated using a Black-Scholes option pricing model.  Expected volatilities are
based on historical  volatility of our stock and other factors,  such as implied
market  volatility.  As permitted  by SAB No. 107, we used the  mid-point of the
original  vesting  period and  original  option  life to estimate  the  options'
expected term,  which represents the period of time that the options granted are
expected  to  be  outstanding.   The  risk-free  rate  for  periods  within  the
contractual  life of the  option is based on the U.S.  Treasury  yield  curve in
effect at the time of grant. We will recognize compensation expense for the fair
values of these awards, which have graded vesting, on a straight-line basis over
the  requisite  service  period of these  awards.  We did not grant any  options
during the nine months ended September 30, 2006 and 2005.

      During the nine months  ended  September  30, 2006,  the Company  recorded
$25,000  of  share-based  compensation  expense,  all of  which  related  to the
aforementioned  revision of the estimated termination rate. The Company does not
expect to record any additional significant share-based  compensation expense in
fiscal 2006. This estimate may be impacted by potential changes to the structure
of the Company's share-based compensation plans which could impact the number of
stock  options  granted in fiscal 2006,  changes in valuation  assumptions,  and
changes in the market price of the Company's  common  stock,  among other things
and, as a result, the actual share-based compensation expense in fiscal 2006 may
differ from the Company's current estimate.


           The following table illustrates the impact of share-based
                        compensation on reported amounts:

                                     Three and nine months ended
                                         September 30, 2006
                                (in thousands, except per share data)

                                                   Impact of Share-Based
                               As Reported             Compensation
                             Quarter    YTD          Quarter     YTD

Income before income taxes   $2,289   $6,659         $   (5)   $  (25)

Net Income                   $1,465    4,209         $   (5)      (25)

Earnings per share:

         Basic               $ 0.29     0.84         $ 0.00     (0.01)

         Diluted             $ 0.28     0.81         $ 0.00      0.00


                                       6


A summary of the Company's stock option activity and related information for its
option plans for the nine months ended September 30, 2006, was as follows:


                                                        Wtd. Avg. Rem. Aggregate
                                            Wtd. Avg.    Contractual   Intrinsic
                              Options    Exercise Price     Term         Value

Outstanding at 12/31/2005      428,454    $     9.79

Granted                              0          0.00

Exercised                       (9,958)         8.19

Forfeited or Cancelled               0          0.00
                             ---------

Outstanding at 9/30/2006       418,496    $     9.83     7.2 years    $2,180,000

Exercisable at 9/30/2006       418,496    $     9.83     7.2 years    $2,180,000

      The total  intrinsic value of the options  exercised  during the three and
nine months ended September 30, 2006, was $ -0- and $71,000, respectively. There
were no stock options  granted  during the nine months ended  September 30, 2006
and 2005. The Company had no non-vested options  outstanding as of September 30,
2006, and during the nine months then ended.

      For purposes of pro forma  disclosures,  the  estimated  fair value of the
stock are amortized to expense over their assumed vesting periods. The following
table illustrates the effect on net income and earnings per share if the Company
had  applied  the fair value  recognition  provisions  of SFAS No.  123,  to all
stock-related compensation prior to January 1, 2006.



                                                Three and nine months ended September 30, 2005
                                                    (in thousands, except per share data)
                                                                   
Net income, as reported                                     $   1,191    $   3,545

Add: Stock related compensation expense included in
         reported net income, net of income taxes                   0            0

Deduct: Stock related compensation expense determined
         under the fair value method, net of income taxes        (110)        (352)
                                                            ---------    ---------

Pro forma net income                                        $   1,081    $   3,193
                                                            ---------    ---------

Earnings per share:

Basic, as reported                                          $    0.32    $    0.95

Basic, pro forma                                            $    0.29    $    0.86

Diluted, as reported                                        $    0.31    $    0.91

Diluted, pro forma                                          $    0.28    $    0.82



                                       7


Note 4 - New Accounting Pronouncements

In September  2006, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement  of  Financial  Accounting  Standards  ("SFAS")  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.  SFAS 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 SFAS No. 158,  Employers'  Accounting for
Defined Benefit Pension and Other  Postretirement  Plans, which amends SFAS 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 SFAS
158,  gains and losses,  prior  service  costs and  credits,  and any  remaining
transition  amounts under SFAS 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. SFAS 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 SFAS 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 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 upon adoption it
will have no impact on the Company's consolidated financial condition or results
of operations.

In July 2006,  the  Financial  Accounting  Standards  Board  (FASB)  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.


                                       8


ITEM 2.

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

Financial Condition

Total assets  increased by $43.6 million or 9.4% to $509.8  million at September
30, 2006 from $466.2  million at December 31, 2005.  We continued to grow assets
primarily  through  the  origination  of real estate  loans and the  purchase of
Government Sponsored Enterprise,  (GSE), investment securities, funded primarily
through cash flow provided by retail deposit growth,  repayments and prepayments
of loans,  as well as the mortgage  backed  securities  and the  utilization  of
Federal  Home Loan Bank  advances.  During 2006 asset growth has  moderated  and
growth is  expected to occur at a more  measured  pace than in the past and in a
manner consistent with our capital levels.

Total cash and cash  equivalents  decreased  by $14.8  million or 59.0% to $10.3
million at September  30, 2006 from $25.1  million at December  31,  2005.  This
decrease was  primarily  attributable  to the  deployment of the proceeds of the
common stock  offering that the Company  conducted  during the fourth quarter of
2005. Securities  held-to-maturity increased by $28.7 million or 20.5% to $168.7
million at September  30, 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  during the nine months ended  September 30, 2006,  partially
offset by the maturity of $5.0 million in agency  securities and $3.8 million of
repayments and prepayments from the mortgage backed securities portfolio.

Loans  receivable  increased  by $29.9  million  or 10.5% to $314.4  million  at
September  30,  2006 from $284.5  million at December  31,  2005.  The  increase
resulted  primarily  from a $25.1  million  or  10.1%  increase  in real  estate
mortgages  comprising  residential,  commercial,  construction and participation
loans with other financial institutions, net of amortization, and a $6.1 million
or 24.8% increase in consumer loans, net of amortization,  partially offset by a
$144,000 or 1.0%  decrease in commercial  loans  comprising  business  loans and
commercial  lines of credit,  net of  amortization  and a $595,000  or 19.3% net
increase in the  allowance for loan losses to $3.7 million at September 30, 2006
from $3.1 million at December 31, 2005. At September 30, 2006, the allowance for
loan  losses  was $3.7  million or 772.5% of  non-performing  loans and 1.15% of
gross loans.

Deposits  increased by $19.9 million or 5.5% to $382.8  million at September 30,
2006 from $362.9 million at December 31, 2005. The increase  resulted  primarily
from an  increase  during the nine  months  ended  September  30,  2006 of $58.9
million in time deposit  accounts and an increase of $7.9 million in transaction
accounts,  partially  offset by a $46.9  million  decrease  in savings  and club
accounts. The Bank has experienced some deposit flow from lower cost savings and
club balances to higher cost time deposits. Time deposit rates have continued to
rise  commensurate  with  increases  in short

                                       9


term rates by the Federal  Reserve  during the nine months ended  September  30,
2006, and the resultant increase in deposit rates by our competitors.

Borrowings increased by $20.0 million or 37.0% to $74.1 million at September 30,
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.  During the nine
months  ended  September  2006,  the Bank either  acquired or  refinanced  $70.0
million in long-term,  convertible advances from the Federal Home Loan Bank with
fixed rates of interest.  Such  borrowings  were at an average  interest rate of
4.29% with a final maturity of ten years,  callable  during periods  between six
months and two years.

Stockholders'  equity  increased  by $2.8  million  or 5.9% to $50.6  million at
September  30, 2006 from $47.8  million at December 31,  2005.  The increase was
primarily  attributable  to net income for the nine months ended  September  30,
2006 of  $4.2  million  and  $84,000  received  from  the  proceeds  of  certain
individuals exercising stock options,  partially offset by the payment of a $1.5
million  special cash dividend equal to $0.30/share to shareholders of record on
September 1, 2006,  and $56,000  utilized to  repurchase  3,504 shares of common
stock under the  Company's  stock  repurchase  plan.  At September  30, 2006 the
Bank's  Tier 1, Tier 1  Risk-Based  and Total Risk  Based  Capital  Ratios  were
10.49%, 15.75% and 16.86% respectively.

Results of Operations
Three Months

Net income  increased  by $274,000 or 23.0% to $1.5 million for the three months
ended  September 30, 2006 from $1.2 million for the three months ended September
30, 2005. The increase in net income was due to 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 $444,000 or 11.1% to $4.4  million for the three
months  ended  September  30, 2006 from $4.0  million for the three months ended
September 30, 2005. This increase resulted primarily from an increase in average
interest  earning  assets of $78.6  million or 19.2% to $488.9  million  for the
three months ended  September 30, 2006 from $410.3  million for the three months
ended  September  30,  2005,  funded  primarily  through an  increase in average
interest bearing liabilities of $47.6 million or 13.1% to $412.3 million for the
three months ended  September 30, 2006 from $364.7  million for the three months
ended  September  30, 2005 and an increase  in average  stockholders'  equity of
$22.5 million or 79.2% to $50.9 million for the three months ended September 30,
2006 from $28.4 million for the three months ended September 30, 2005, partially
offset by a decrease in the net  interest  margin to 3.62% for the three  months
ended  September  30, 2006 from 3.88% for the three months ended  September  30,
2005.

                                       10


Interest  income on loans  receivable  increased  by  $985,000  or 20.3% to $5.8
million for the three months ended  September 30, 2006 from $4.9 million for the
three months ended  September 30, 2005. The increase was primarily  attributable
to an increase in average  loans  receivable of $38.0 million or 13.5% to $320.4
million for the three months ended  September  30, 2006 from $282.4  million for
the three months ended  September 30, 2005, and an increase in the average yield
on loans  receivable to 7.30% for the three months ended September 30, 2006 from
6.88% for the three months  ended  September  30, 2005.  The increase in average
loans  reflects  management's  philosophy  to deploy  funds in  higher  yielding
instruments,  specifically commercial real estate loans, in an effort to achieve
higher  returns.  The  increase in average  yield  reflects the increase in loan
yields tied to the prime lending rate which has been increasing  consistent with
the  Federal  Reserve's  more  restrictive  interest  rate  policy over the last
twenty-four months.

Interest income on securities held-to-maturity increased by $513,000 or 32.7% to
$2.1 million for the three months ended September 30, 2006 from $1.6 million for
the three months ended September 30, 2005. This increase was primarily due to an
increase in the average balance of securities  held-to-maturity of $33.2 million
or 26.6% to $158.0  million for the three months ended  September  30, 2006 from
$124.8 million for the three months ended September 30, 2005, and an increase in
the average yield on securities  held-to-maturity  to 5.27% for the three months
ended  September  30, 2006 from 5.03% for the three months ended  September  30,
2005. The increase in average balance reflects management's philosophy to deploy
funds in investments,  absent an opportunity to originate higher yielding loans,
in an effort to achieve higher returns.

Interest income on other interest-earning assets increased by $80,000 to $93,000
for the three months ended  September 30, 2006 from $13,000 for the three months
ended  September  30, 2005.  This  increase was  primarily due to a $7.4 million
increase  in the  average  balance  of other  interest-earning  assets  to $10.5
million for the three months ended  September 30, 2006 from $3.1 million for the
three months ended  September  30, 2005 and an increase in the average  yield on
other interest-earning  assets to 3.54% for the three months ended September 30,
2006 from 1.68% for the three months ended  September 30, 2005.  The increase in
the average yield reflects the higher  short-term  interest rate environment for
overnight deposits in 2006 as compared to 2005.

Total  interest  expense  increased by $1.1 million or 44.0% to $3.6 million for
the three months ended September 30, 2006 from $2.5 million for the three months
ended  September 30, 2005. The increase  resulted  primarily from an increase in
average interest bearing liabilities of $47.6 million or 13.1% to $412.3 million
for the three months ended  September 30, 2006 from $364.7 million for the three
months ended September 30, 2005, and an increase in the average cost of interest
bearing  liabilities to 3.49% for the three months ended September 30, 2006 from
2.70% for the three months ended September 30, 2005.

The provision for loan losses totaled  $50,000 and $200,000 for the  three-month
periods ended September 30, 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

                                       11


variety of factors including,  but not limited to, (1) the risk  characteristics
of the loan  portfolio,  (2)  current  economic  conditions,  (3) actual  losses
previously  experienced,  (4)  significant  level  of  loan  growth  and (5) the
existing  level of reserves  for loan losses that are  probable  and  estimable.
During  the  three  months  ended  September  30,  2006  the  Bank  recorded  no
charge-offs.  During the three months ended September 30, 2005, the Bank charged
off  $13,000  of loans  deemed  uncollectible.  During  the three  months  ended
September 30, 2006 the Bank recorded  $38,000 in recoveries,  while recording no
recoveries  during the three  months  ended  September  30,  2005.  The Bank had
non-performing  loans totaling $477,000 or 0.15% of gross loans at September 30,
2006, $1.5 million or 0.47% of gross loans at June 30, 2006, and $1.2 million or
0.40% of gross loans at September  30, 2005.  The  allowance for loan losses was
$3.7  million or 1.15% of gross loans at  September  30,  2006,  $3.6 million or
1.13% of gross loans at June 30,  2006 and $3.2  million or 1.10% of gross loans
at September 30, 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  losses on loans,  future  loan loss
provisions may be necessary based on changes in the aforementioned  criteria. In
addition various regulatory  agencies,  as an integral part of their examination
process,  periodically  review the allowance for loan losses and may require the
Bank to recognize  additional  provisions based on their judgment of information
available to them at the time of their examination. Management believes that the
allowance for loan losses was adequate at September 30, 2006, June 30, 2006, and
September 30, 2005.  Recently,  the Bank has become aware of two loan facilities
with a total  exposure of $2.4 million which we are party to, via  participation
agreements  with  another  financial  institution,  who has  informed  us of the
possibility of performance related issues that may require additional  attention
going  forward.  The  aforementioned  notwithstanding,  both  of  these  lending
relationships were performing as of September 30, 2006.

Total  non-interest  income  increased  by $103,000 or 50.2% to $308,000 for the
three months ended  September  30, 2006 from $205,000 for the three months ended
September 30, 2005. The increase in non-interest  income resulted primarily from
a $99,000 increase in gain on sales of loans originated for sale to $151,000 for
the three  months  ended  September  30, 2006 from  $52,000 for the three months
ended September 30, 2005. The increase in gain on sales of loans  originated for
sale is the result of the  increased  volume of loans sold,  which  increased to
$9.2 million  during the quarter  ended  September  30, 2006,  from $3.4 million
during the quarter ended September 30, 2005.

Total  non-interest  expense  increased by $301,000 or 14.4% to $2.4 million for
the three months ended September 30, 2006 from $2.1 million for the three months
ended September 30, 2005.  Salaries and employee  benefits expense  increased by
$181,000 or 16.1% to $1.3 million for the three months ended  September 30, 2006
from $1.1 million for the three months ended  September 30, 2005.  This increase
was primarily attributable to annual salary increases in conjunction with annual
reviews  and an  increase in health care  benefits  expense.  Occupancy  expense
increased by $51,000 to $238,000 for the three months ended  September  30, 2006
from $187,000 for the three months ended September 30, 2005

                                       12


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 quarter of 2007.  Advertising  expense increased by
$52,000 to $86,000 for the three  months ended  September  30, 2006 from $34,000
for the three  months ended  September  30,  2005.  The increase in  advertising
expense relates to  advertisements  for deposit and loan promotions in an effort
to attract additional business during the three months ended September 30, 2006.
Other non-interest expense increased by $45,000 to $358,000 for the three months
ended  September 30, 2006 from $313,000 for the three months ended September 30,
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.
The  aforementioned  increases were partially  offset by a decrease in equipment
expense of $28,000 to $408,000  for the three months  ended  September  30, 2006
from $436,000 for the three months ended September 30, 2005.

Income tax expense  increased  $122,000 to $824,000  for the three  months ended
September 30, 2006 from  $702,000 for the three months ended  September 30, 2005
reflecting  increased  pre-tax  income earned during the three month time period
ended  September 30, 2006. The  consolidated  effective  income tax rate for the
three  months  ended  September  30, 2006 was 36.0% as compared to 37.1% for the
three months ended September 30, 2005.

Nine Months of Operations

Net income  increased  by $664,000 or 18.7% to $4.2  million for the nine months
ended  September 30, 2006 from $3.5 million for the nine months ended  September
30, 2005. The increase in net income was due to 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 $1.8 million or 15.4% to $13.5 million for the nine
months  ended  September  30, 2006 from $11.7  million for the nine months ended
September 30, 2005. This increase resulted primarily from an increase in average
interest earning assets of $85.1 million or 21.8% to $476.1 million for the nine
months ended  September  30, 2006 from $391.0  million for the nine months ended
September  30, 2005  funded  primarily  through an increase in average  interest
bearing  liabilities  of $57.0  million or 16.5% to $403.0  million for the nine
months ended  September  30, 2006 from $346.0  million for the nine months ended
September  30,  2005 and an increase  in average  stockholders'  equity of $20.9
million or 72.6% to $49.7  million for the nine months ended  September 30, 2006
from $28.8  million for the nine months  ended  September  30,  2005,  partially
offset by a decrease  in the net  interest  margin to 3.78% for the nine  months
ended  September  30, 2006 from 4.00% for the nine months  ended  September  30,
2005.

Interest income on loans receivable  increased by $3.2 million or 23.4% to $16.9
million for the nine months ended  September 30, 2006 from $13.7 million for the
nine months

                                       13


ended September 30, 2005. The increase was primarily attributable to an increase
in average loans  receivable of $43.7 million or 16.2% to $313.0 million for the
nine months  ended  September  30, 2006 from $269.3  million for the nine months
ended  September  30,  2005,  and an  increase  in the  average  yield  on loans
receivable to 7.20% for the nine months ended  September 30, 2006 from 6.80% for
the nine months ended September 30, 2005. The increase in average loans reflects
management's   philosophy  to  deploy  funds  in  higher  yielding  instruments,
specifically  commercial  real  estate  loans,  in an effort to  achieve  higher
returns.  The increase in the average  yield  reflects the increase in the prime
lending  rate  concurrent  with Fed policy  and the Bank's  efforts to close and
reprice loan offerings at those higher rates.

Interest  income on  securities  held-to-maturity  increased  by $1.3 million or
28.9% to $5.8  million for the nine months  ended  September  30, 2006 from $4.5
million for the nine months ended September 30, 2005. The increase was primarily
due to an increase  in the average  balance of  securities  held-to-maturity  of
$30.8 million or 26.1% to $148.7 million for the nine months ended September 30,
2006 from $117.9  million for the nine months  ended  September  30, 2005 and an
increase in the average  yield on securities  held-to-maturity  to 5.18% for the
nine  months  ended  September  30,  2006 from 5.06% for the nine  months  ended
September  30,  2005.  The  increase in average  balance  reflects  management's
philosophy to deploy funds in  investments  absent the  opportunity to invest in
higher yielding loans in an effort to achieve higher returns.

Interest  income on other  interest-earning  assets  increased  by  $346,000  to
$373,000 for the nine months ended  September 30, 2006 from $27,000 for the nine
months ended  September 30, 2005. This increase was primarily due to an increase
of $10.7  million in the  average  balance of other  interest-earning  assets to
$14.5 million for the nine months ended September 30, 2006 from $3.8 million for
the nine months ended September 30, 2005 and an increase in the average yield on
other  interest-earning  assets to 3.44% for the nine months ended September 30,
2006 from 0.94% for the nine months ended  September  30, 2005.  The increase in
the average yield reflects the higher  short-term  interest rate environment for
overnight  deposits  in 2006 as compared  to 2005.  The  increase in the average
balance  primarily  reflects the  undeployed  portion of net  proceeds  from our
offering of common stock.

Total interest expense  increased by $3.03 million or 46.5% to $9.55 million for
the nine months ended  September 30, 2006 from $6.52 million for the nine months
ended  September 30, 2005. The increase  resulted  primarily from an increase in
average interest bearing liabilities of $57.0 million or 16.5% to $403.0 million
for the nine months ended  September  30, 2006 from $346.0  million for the nine
months ended September 30, 2005, and an increase in the average cost of interest
bearing  liabilities to 3.16% for the nine months ended  September 30, 2006 from
2.51% for the nine months ended September 30, 2005.

The provision for loan losses  totaled  $625,000 and $760,000 for the nine-month
periods ended September 30, 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

                                       14


variety of factors including,  but not limited to, (1) the risk  characteristics
of the loan  portfolio,  (2)  current  economic  conditions,  (3) actual  losses
previously  experienced,  (4)  significant  level  of  loan  growth  and (5) the
existing  level of reserves  for loan losses that are  probable  and  estimable.
During the nine months ended  September 30, 2006,  the Bank recorded  $68,000 in
loan  charge-offs  and $38,000 in recoveries  of  previously  charged off loans.
During the nine months ended  September 30, 2005,  the Bank recorded  $99,000 in
loan charge-offs and $11,000 in recoveries of previously  charged off loans. The
Bank had  non-performing  loans  totaling  $477,000  or 0.15% of gross  loans at
September  30,  2006,  $1.0 million or 0.36% of gross loans at December 31, 2005
and $1.2 million or 0.40% of gross loans at September  30, 2005.  The  allowance
for loan losses was $3.7 million or 1.15% of gross loans at September  30, 2006,
$3.1  million or 1.07% of gross loans at December  31, 2005 and $3.2  million or
1.10% of gross loans at September 30, 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 losses on loans, future
loan loss  provisions  may be necessary  based on changes in the  aforementioned
criteria.  In addition various regulatory agencies, as an integral part of their
examination  process,  periodically review the allowance for loan losses and may
require the Bank to recognize  additional  provisions based on their judgment of
information  available  to them at the  time of  their  examination.  Management
believes  that the allowance for loan losses was adequate at September 30, 2006,
December 31, 2005 and September 30, 2005. Recently, the Bank has become aware of
two loan facilities with a total exposure of $2.4 million which we are party to,
via  participation  agreements  with  another  financial  institution,  who  has
informed us of the  possibility of  performance  related issues that may require
additional attention going forward. The aforementioned notwithstanding,  both of
these lending relationships were performing as of September 30, 2006.

Total  non-interest  income  increased  by $340,000 or 56.0% to $947,000 for the
nine months  ended  September  30, 2006 from  $607,000 for the nine months ended
September 30, 2005. The increase in non-interest  income resulted primarily from
a $332,000  increase in gain on sales of loans  originated  for sale to $489,000
for the nine months ended  September  30, 2006 from $157,000 for the nine months
ended September 30, 2005. The increase in gain on sales of loans  originated for
sale is the result of the  increased  volume of loans sold,  which  increased to
$27.6  million  during the nine months  ended  September  30,  2006,  from $10.1
million during the nine months ended September 30, 2005.

Total  non-interest  expense  increased by $1.2 million or 20.0% to $7.2 million
for the nine months  ended  September  30,  2006 from $6.0  million for the nine
months  ended  September  30,  2005.  Salaries  and  employee  benefits  expense
increased  by  $618,000  or 19.1% to $3.9  million  for the  nine  months  ended
September  30, 2006 from $3.2  million for the nine months ended  September  30,
2005.  This increase was primarily  attributable  to annual salary  increases in
conjunction  with annual reviews and an increase in health care benefits expense
as well as an increase in the number of full time equivalent

                                       15


employees  to 82 for the nine months  ended  September  30, 2006 from 75 for the
nine months ended September 30, 2005. Equipment expense increased by $129,000 to
$1.3 million for the nine months ended  September 30, 2006 from $1.2 million for
the nine months  ended  September  30,  2005.  Occupancy  expense  increased  by
$165,000 to $676,000 for the nine months ended  September 30, 2006 from $511,000
for the nine months ended  September 30, 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
quarter of 2007.  Advertising  expense increased by $130,000 to $241,000 for the
nine months  ended  September  30, 2006 from  $111,000 for the nine months ended
September   30,  2005.   The  increase  in   advertising   expense   relates  to
advertisements  for  deposit  and  loan  promotions  in  an  effort  to  attract
additional  business  during the nine months ended  September  30,  2006.  Other
non-interest  expense  increased by $153,000 to $1.1 million for the nine months
ended  September 30, 2006 from $934,000 for the nine months ended  September 30,
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  $386,000  or 18.7% to $2.5  million for the nine
months  ended  September  30, 2006 from $2.1  million for the nine months  ended
September 30, 2005  reflecting  increased  pre-tax income earned during the nine
month time period ended September 30, 2006. The  consolidated  effective  income
tax rate for the nine months ended September 30, 2006 and September 30, 2005 was
36.8%.


                                       16

Item 3.  Quantitative and Qualitative Analysis of Market Risk

          Management of Market Risk

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

The following  table presents the Company's net portfolio  value ("NPV").  These
calculations  were based upon assumptions  believed to be  fundamentally  sound,
although   they  may  vary  from   assumptions   utilized  by  other   financial
institutions. The information set forth below is based on data that included all
financial  instruments  as of June 30,  2006,  the  latest  data for which  this
information is available.  Assumptions have been made by the Company relating to
interest rates, loan prepayment  rates,  core deposit  duration,  and the market
values of  certain  assets  and  liabilities  under the  various  interest  rate
scenarios.  Actual maturity dates were used for fixed rate loans and certificate
accounts.  Investment  securities  were scheduled at either the maturity date or
the next  scheduled  call date based upon  management's  judgment of whether the
particular security would be called in the current interest rate environment and
under assumed interest rate scenarios.  Variable rate loans were scheduled as of
their next scheduled interest rate repricing date.  Additional  assumptions were
made in  preparation  of the NPV table  includes  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 June 30, 2006. The following
sets forth the Company's NPV as of June 30, 2006.




                                                                                NPV as a % of Assets
    Change in        Net Portfolio     $ Change from     % Change from         --------------------
   Calculation           Value              PAR               PAR            NPV Ratio           Change
   -----------           -----              ---               ---            ---------           ------
                                                                               
      +300bp            $ 26,349         $ (35,058)         -57.09%            6.17%            -682 bps
      +200bp             38,343           (23,064)           -37.56             8.69            -430 bps
      +100bp             49,799           (11,608)           -18.90            10.91            -208 bps
       PAR               61,407            ------            ------            12.99           ----- bps
      -100bp             72,303            10,896            17.74             14.74            175 bps
      -200bp             73,626            12,219            19.90             14.77            178 bps

bp - basis points

                                       17


The table above  indicates  that at June 30,  2006,  in the event of a 100 basis
point decrease in interest rates, we would  experience a 17.74% increase in NPV.
In the  event  of a 100  basis  point  increase  in  interest  rates,  we  would
experience an 18.90% decrease in NPV.

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


                                       18


ITEM 4.

Controls and Procedures

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



                                       19


PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 1A. RISK FACTORS

There have been no changes in the Company's risk factors since the filing of the
Annual Report on Form 10-K.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

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

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

Other than as stated below,  the Company has not sold any securities  during the
past three years. In connection with the Plan of Acquisition completed on May 1,
2003 the Bank  reorganized  into the holding  company form of ownership and each
share of Bank  common  stock  became a share of  Company  common  stock.  No new
capital was received in the reorganization.

The Company  conducted  a  secondary  public  stock  offering  during the fourth
quarter of 2005.  The Company sold  1,265,000  shares of its common stock for an
aggregate offering price of $19.3 million.  The Company offered 1,100,000 shares
of its common stock,  (with an  over-allotment  option of 165,000 shares) to the
public at a price of  $15.25.  The stock  offering  was  underwritten  by Janney
Montgomery  Scott LLC on a firm  commitment  basis.  The Company's  registration
statement on Form S-1 (Commission File No. 333-128214) was declared effective by
the  Securities  and Exchange  Commission on December 13, 2005. The Company also
filed a rule  462  registration  statement  on Form  S-1  (Commission  File  No.
333-130307)  which was effective upon filing  December 14, 2005. The sale of 1.1
million  shares was completed on December 19, 2005, and the  over-allotment  was
exercised in full on January 5, 2006.

Last year, the Company  announced a stock repurchase plan which provides for the
purchase of up to 187,096  shares,  adjusted for the 25% stock  dividend paid on
October 27, 2005.  The Company did not repurchase any shares of stock during the
three months ended September 30, 2006.


                                       20


ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

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

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


                                       21