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 March 31, 2009.

                                       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 incorporation          (IRS Employer I.D. No.)
            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 [ ]
                          Smaller Reporting Company [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

Indicate by check mark whether the registrant has submitted  electronically  and
posted on its corporate Website, if any, every Interactive Data File required to
be  submitted  and  posted  pursuant  to Rule 405 of  Regulation  S-T during the
preceding 12 months (or for such shorter period that the registrant was required
to submit and post such files).
                                                             [ ] 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 May 12,  2009,  BCB
Bancorp, Inc., had 4,648,125 shares of common stock, no par value, outstanding.



                        BCB BANCORP INC. AND SUBSIDIARIES

                                      INDEX



                                                                                      Page

PART I.  CONSOLIDATED FINANCIAL INFORMATION
                                                                                   
         Item 1. Consolidated Financial Statements

         Consolidated Statements of Financial Condition as of
         March 31, 2009 and December 31, 2008 (unaudited) .........................      1

         Consolidated Statements of Income for the three months
         ended March 31, 2009 and March 31, 2008 (unaudited) ......................      2

         Consolidated Statement of Changes in Stockholders' Equity
         for the three months ended March 31, 2009 (unaudited) ....................      3

         Consolidated Statements of Cash Flows for the three months
         ended March 31, 2009 and March 31, 2008 (unaudited) ......................      4

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

         Item 2. Management's Discussion and Analysis of Financial
                 Condition and Results of Operations ..............................     11

         Item 3. Quantitative and Qualitative Disclosures about Market Risk .......     16

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

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

         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
                      March 31, 2009 and December 31, 2008
                                   (Unaudited)
                      (in thousands except for share data)



                                                                               At                 At
                                                                         March 31, 2009   December 31, 2008
                                                                         --------------   -----------------
                                                                                    
ASSETS
------

Cash and amounts due from depository institutions                        $        3,693   $           3,495
Interest-earning deposits                                                        38,912               3,266
                                                                         --------------   -----------------
   Total cash and cash equivalents                                               42,605               6,761
                                                                         --------------   -----------------

Securities available for sale                                                       505                 888
Securities held to maturity, fair value $132,836 and $143,245,
   respectively                                                                 130,677             141,280
Loans held for sale                                                               2,109               1,422
Loans receivable, net of allowance for loan losses of $5,642 and
   $5,304, respectively                                                         401,089             406,826
Premises and equipment                                                            5,558               5,627
Federal Home Loan Bank of New York stock                                          5,646               5,736
Interest receivable                                                               3,469               3,884
Other real estate owned                                                           1,435               1,435
Deferred income taxes                                                             3,463               3,113
Other assets                                                                      1,340               1,652
                                                                         --------------   -----------------
      Total assets                                                       $      597,896   $         578,624
                                                                         ==============   =================

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

LIABILITIES
-----------
Non-interest bearing deposits                                            $       33,395   $          30,561
Interest bearing deposits                                                       397,629             379,942
                                                                         --------------   -----------------
   Total deposits                                                               431,024             410,503
Short-term Borrowings                                                                --               2,000
Long-term Debt                                                                  114,124             114,124
Other liabilities                                                                 2,481               2,282
                                                                         --------------   -----------------
      Total Liabilities                                                         547,629             528,909
                                                                         --------------   -----------------

STOCKHOLDERS' EQUITY
--------------------
Common stock, stated value $0.064; 10,000,000 shares authorized;
   5,184,320 and 5,183,731 shares respectively, issued                              331                 331
Additional paid-in capital                                                       46,867              46,864
Treasury stock, at cost, 536,195 and 533,680 shares,
   respectively                                                                  (8,705)             (8,680)
Retained earnings                                                                12,130              11,325
Accumulated other comprehensive loss                                               (356)               (125)
                                                                         --------------   -----------------
   Total stockholders' equity                                                    50,267              49,715
                                                                         --------------   -----------------

      Total liabilities and stockholders' equity                         $      597,896   $         578,624
                                                                         ==============   =================


See accompanying notes to consolidated financial statements.

                                        1



                        BCB BANCORP INC. AND SUBSIDIARIES
                       Consolidated Statements of Income
                           For the three months ended
                             March 31, 2009 and 2008
                                   (Unaudited)
                    (in thousands except for per share data)



                                                             Three Months Ended
                                                                 March 31,
                                                           ---------------------
                                                              2009        2008
                                                           ---------------------
                                                                 
Interest income:
   Loans ...............................................   $   6,889   $   6,645
   Securities ..........................................       1,980       2,339
   Other interest-earning assets .......................           4          73
                                                           ---------   ---------
      Total interest income ............................       8,873       9,057
                                                           ---------   ---------

Interest expense:
   Deposits:
      Demand ...........................................         198         301
      Savings and club .................................         297         360
      Certificates of deposit ..........................       2,221       2,441
                                                           ---------   ---------
                                                               2,716       3,102
                                                           ---------   ---------

      Borrowed money ...................................       1,236       1,278
                                                           ---------   ---------

        Total interest expense .........................       3,952       4,380
                                                           ---------   ---------

Net interest income ....................................       4,921       4,677
Provision for loan losses ..............................         350         250
                                                           ---------   ---------

Net interest income, after provision for loan losses ...       4,571       4,427
                                                           ---------   ---------

Non-interest income:
   Fees and service charges ............................         130         158
   Gain on sales of loans originated for sale ..........          42          80
   Other ...............................................           9          10
                                                           ---------   ---------
      Total non-interest income ........................         181         248
                                                           ---------   ---------

Non-interest expense:
   Salaries and employee benefits ......................       1,323       1,375
   Occupancy expense of premises .......................         264         263
   Equipment ...........................................         515         498
   Advertising .........................................          47          51
   Other ...............................................         437         440
                                                           ---------   ---------
      Total non-interest expense .......................       2,586       2,627
                                                           ---------   ---------

Income before income tax provision .....................       2,166       2,048
Income tax provision ...................................         803         744
                                                           ---------   ---------

Net Income .............................................   $   1,363   $   1,304
                                                           =========   =========

Net Income per common share-basic and diluted ..........
            basic ......................................   $    0.29   $    0.28
                                                           =========   =========
            diluted ....................................   $    0.29   $    0.28
                                                           =========   =========

Weighted average number of common shares outstanding-
            basic ......................................       4,649       4,617
                                                           =========   =========
            diluted ....................................       4,678       4,721
                                                           =========   =========


See accompanying notes to consolidated financial statements.

                                        2



                        BCB BANCORP INC. AND SUBSIDIARIES
            Consolidated Statement of Changes in Stockholders' Equity
                    For the three months ended March 31, 2009
                                   (Unaudited)
                      (in thousands except for share data)



                                                                                                            Accumulated
                                                                                                               Other
                                                                     Additional      Treasury   Retained   Comprehensive
                                                   Common Stock   Paid-In Capital     Stock     Earnings        Loss         Total
                                                   ------------   ---------------   ---------   --------   -------------   --------
                                                                                                         
Balance, December 31, 2008                         $        331   $        46,864   $  (8,680)  $ 11,325   $        (125)  $ 49,715

Exercise of Stock Options (589 shares)                       --                 3          --         --              --          3

Treasury Stock Purchases (2,515 shares)                      --                --         (25)        --              --        (25)

Cash dividend ($0.12 per share) declared                     --                --          --       (558)             --       (558)
                                                                                                                           --------

Comprehensive Income:
   Net income for the three months ended
      March 31, 2009                                         --                --          --      1,363              --      1,363

   Unrealized loss on securities,
      available for sale, net of
      deferred income tax of $152                            --                --          --         --            (231)      (231)
                                                                                                                           --------

   Total Comprehensive income                                --                --          --         --              --      1,161
                                                   ------------   ---------------   ---------   --------   -------------   --------

Balance, March 31, 2009                            $        331   $        46,867   $  (8,705)  $ 12,130   $        (356)  $ 50,267
                                                   ------------   ---------------   ---------   --------   -------------   --------


See accompanying notes to consolidated financial statements.

                                        3



                        BCB BANCORP INC. AND SUBSIDIARIES
                      Consolidated Statements of Cash Flows
                           For the three months ended
                             March 31, 2009 and 2008
                                   (Unaudited)
                                 (in thousands)



                                                                       Three Months Ended
                                                                            March 31,
                                                                      --------------------
                                                                        2009        2008
                                                                      --------------------
                                                                            
Cash flows from operating activities:
   Net Income                                                         $  1,363    $  1,304
   Adjustments to reconcile net income to net cash provided
      by operating activities:
         Depreciation                                                       91         102
         Accretion, net                                                   (115)       (124)
         Provision for loan losses                                         350         250
         Deferred income tax                                              (198)        (77)
         Loans originated for sale                                      (3,603)     (3,788)
         Proceeds from sale of loans originated for sale                 2,958       4,363
         Gain on sale of loans originated for sale                         (42)        (80)
         Decrease in interest receivable                                   415         442
         Decrease (increase) in other assets                               312         (79)
         Decrease in accrued interest payable                              (19)        (51)
         Increase (decrease) in other liabilities                          218        (111)
                                                                      --------    --------

               Net cash provided by operating activities                 1,730       2,151
                                                                      --------    --------

Cash flows from investing activities:
      Proceeds from calls of securities held to maturity                 8,500      58,670
      Purchases of securities held to maturity                              --     (42,858)
      Proceeds from repayments on securities held to maturity            2,110       1,308
      Proceeds from sale of real estate owned                               --         287
      Net decrease (increase) in loans receivable                        5,495     (10,390)
      Redemption of Federal Home Loan Bank of New York Stock                90          --
      Additions to premises and equipment                                  (22)         --
      Improvements to other real estate owned                               --         (36)
                                                                      --------    --------

            Net cash provided by investing activities                   16,173       6,981
                                                                      --------    --------

Cash flows from financing activities:
      Net increase in deposits                                          20,521       2,546
      Net change in short-term borrowings                               (2,000)         --
      Purchases of treasury stock                                          (25)       (793)
      Cash dividend paid                                                  (558)       (417)
      Exercise of stock options                                              3          --
                                                                      --------    --------

            Net cash provided by financing activities                   17,941       1,336
                                                                      --------    --------

Net increase in cash and cash equivalents                               35,844      10,468
Cash and cash equivalents-beginning                                      6,761      11,780
                                                                      --------    --------

Cash and cash equivalents-ending                                      $ 42,605    $ 22,248
                                                                      ========    ========

Supplemental disclosure of cash flow information:
      Cash paid during the year for:
         Income taxes                                                 $     35    $    750

         Interest                                                     $  3,971    $  4,431

         Transfer of loan to real estate owned                        $     --    $  1,194


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, BCB Community Bank (the "Bank") and BCB Holding Company Investment
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 months ended
March 31, 2009 are not necessarily  indicative of the results to be expected for
the fiscal year ended December 31, 2009 or any other future interim period.

These unaudited  consolidated financial statements should be read in conjunction
with the Company's audited  consolidated  financial statements and related notes
for the year ended December 31, 2008, 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 - Fair Values of Financial Instruments

In September  2006, the Financial  Accounting  Standards  Board ("FASB")  issued
Statement of Financial  Accounting  Standards  ("Statement") No. 157, Fair Value
Measurements,  which  defines fair value,  establishes a framework for measuring
fair value under GAAP, and expands  disclosures  about fair value  measurements.
Statement  No. 157 applies to other  accounting  pronouncements  that require or
permit fair value measurements.

In  December  2007,  the FASB  issued  FSP FAS  157-2,  "Effective  Date of FASB
Statement No. 157".  FSP FAS 157-2  delayed the effective  date of Statement No.
157  for all  non-financial  assets  and  liabilities,  except  those  that  are
recognized or disclosed at fair value on a recurring  basis (at least  annually)
to fiscal years beginning after November 15, 2008 and interim periods within

                                        5



those fiscal years.  FSP FAS 157-2 was adopted for the Company's  March 31, 2009
consolidated  financial statements.  The adoption of Statement FSP FAS 157-2 had
no impact on the amounts reported in the consolidated financial statements as of
and for the three months ended March 31, 2009.

Statement No. 157 establishes a fair value hierarchy that prioritizes the inputs
to valuation methods used to measure fair value. The hierarchy gives the highest
priority to unadjusted  quoted prices in active markets for identical assets and
liabilities  (Level 1  measurements)  and the lowest  priority  to  unobservable
inputs  (Level 3  measurements).  The three  levels of the fair value  hierarchy
under Statement No. 157 are as follows:

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

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

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

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

The only  assets or  liabilities  that the  Company  measured at fair value on a
recurring basis were as follows (in thousands):



                                                 (Level 1)        (Level 2)
                                             Quoted Prices in    Significant      (Level 3)
                                              Active Markets        Other        Significant
                                               for Identical      Observable    Unobservable
Description                         Total         Assets            Inputs         Inputs
--------------------------------------------------------------------------------------------
                                                                    
As of March 31, 2009:

Securities available for sale       $ 505          $ 505             $ --           $ --
--------------------------------------------------------------------------------------------
As of December 31, 2008:

Securities available for sale       $ 888          $ 888             $ --           $ --
--------------------------------------------------------------------------------------------


The fair value for the securities  illustrated in the aforementioned  table were
obtained through a primary broker/dealer from readily available price quotes.

                                        6



The only  assets or  liabilities  that the  Company  measured at fair value on a
nonrecurring basis were as follows (in thousands):



                                                 (Level 1)        (Level 2)
                                             Quoted Prices in    Significant      (Level 3)
                                              Active Markets        Other        Significant
                                               for Identical      Observable    Unobservable
Description                         Total         Assets            Inputs         Inputs
--------------------------------------------------------------------------------------------
                                                                    
As of March 31, 2009:

Impaired loans                     $ 1,867         $ --              $ --          $ 1,867
--------------------------------------------------------------------------------------------
As of December 31, 2008:

Impaired Loans                     $ 2,847         $ --              $ --          $ 2,847
--------------------------------------------------------------------------------------------


Impaired  loans are those that are accounted  for under FASB  Statement No. 114,
"Accounting  by Creditors for  Impairment  of a Loan",  in which the Company has
measured impairment  generally based on the fair value of the loan's collateral.
Fair value is generally determined based upon independent third party appraisals
of the properties,  or discounted  cash flows based upon the expected  proceeds.
These assets are included as Level 3 fair values, based upon the lowest level of
input  that is  significant  to the fair  value  measurements.  The  fair  value
consists of the loan balances of $2,265,000 and  $3,728,000,  net of a valuation
allowance  of $398,000  and  $881,000 at March 31, 2009 and  December  31, 2008,
respectively.

New Accounting Pronouncements

In May 2008,  the FASB issued  Statement  No. 162,  "The  Hierarchy of Generally
Accepted  Accounting  Principles."  This  Statement  identifies  the  sources of
accounting principles and the framework for selecting the principles used in the
preparation  of  financial  statements.  This  statement  is  effective  60 days
following the SEC's approval of the Public Company  Accounting  Oversight  Board
amendments to AU Section 411, "The Meaning of Present Fairly in Conformity  with
Generally  Accepted  Accounting  Principles." The Company believes that this new
pronouncement  will not have a  material  impact on its  consolidated  financial
statements.

In June 2008, the FASB issued Staff Position  ("FSP") EITF 03-6-1,  "Determining
Whether   Instruments   Granted  in   Share-Based   Payment   Transactions   Are
Participating  Securities."  This FSP clarifies  that all  outstanding  unvested
share-based  payment  awards that  contain  rights to  nonforfeitable  dividends
participate in undistributed  earnings with common shareholders.  Awards of this
nature are  considered  participating  securities  and the  two-class  method of
computing  basic and diluted  earnings  per share must be  applied.  This FSP is
effective for fiscal years  beginning  after  December 15, 2008. The adoption of
EITF 03-6-1 did not have an impact on our consolidated financial statements.

In November  2008, the SEC released a proposed  roadmap  regarding the potential
use by U.S.  insurers  of  financial  statements  prepared  in  accordance  with
International  Financial Reporting  Standards ("IFRS").  IFRS is a comprehensive
series  of  accounting  standards  published  by  the  International  Accounting
Standards Board ("IASB"). Under the proposed roadmap, the Company

                                        7



may be required to prepare financial statements in accordance with IFRS as early
as 2014.  The SEC will make a  determination  in 2011  regarding  the  mandatory
adoption  of IFRS.  The  Company is  currently  assessing  the impact  that this
potential change would have on its  consolidated  financial  statements,  and it
will  continue to monitor the  development  of the potential  implementation  of
IFRS.

In November  2008, the FASB ratified  Emerging  Issues Task Force ("EITF") Issue
No.  08-6,  "Equity  Method  Investment  Accounting  Considerations".  EITF 08-6
clarifies the accounting for certain transactions and impairment  considerations
involving  equity  method  investments.  EITF 08-6 is effective for fiscal years
beginning after December 15, 2008, with early adoption prohibited.  The adoption
of EITF 08-6 did not have an impact on our consolidated financial statements.

In  November  2008,  the FASB  ratified  EITF Issue No.  08-7,  "Accounting  for
Defensive  Intangible  Assets".  EITF 08-7  clarifies the accounting for certain
separately  identifiable  intangible assets which an acquirer does not intend to
actively  use but  intends to hold to prevent  its  competitors  from  obtaining
access to them.  EITF 08-7  requires an acquirer  in a business  combination  to
account for a defensive  intangible asset as a separate unit of accounting which
should be amortized to expense  over the period the asset  diminishes  in value.
EITF 08-7 is effective for fiscal years  beginning after December 15, 2008, with
early  adoption  prohibited.  This new  announcement  will impact the  Company's
accounting  for  any  defensive   intangible   assets  acquired  in  a  business
combination completed beginning January 1, 2009.

In January 2009, the FASB issued FSP EITF 99-20-1, "Amendments to the Impairment
of Guidance of EITF Issue No.  99-20".  FSP EITF 99-20-1  amends the  impairment
guidance in EITF Issue No. 99-20, "Recognition of Interest Income and Impairment
on Purchased  Beneficial  Interests and Beneficial Interests That Continue to Be
Held  by  a  Transferor  in  Securitized  Financial  Assets",  to  achieve  more
consistent  determination  of whether  an  other-than-temporary  impairment  has
occurred.  FSP EITF  99-20-1  also retains and  emphasizes  the  objective of an
other-than-temporary   impairment   assessment   and  the   related   disclosure
requirements in SFAS No. 115,  "Accounting  for Certain  Investments in Debt and
Equity  Securities",  and other related guidance.  FSP EITF 99-20-1 is effective
for interim and annual  reporting  periods  ending after  December 15, 2008, and
shall be applied prospectively.  Retrospective application to a prior interim or
annual reporting  period is not permitted.  The adoption of EITF 99-20-1 did not
have a material impact on our consolidated financial statements.

In April 2009,  the FASB issued  Statement No. 157, FSP FAS 157-4,  "Determining
Fair Value When the Volume and Level of Activity for the Asset or Liability Have
Significantly  Decreased  and  Identifying  Transactions  That Are Not Orderly".
Statement No. 157,  "Fair Value  Measurements",  defines fair value as the price
that would be received to sell the asset or transfer the liability in an orderly
transaction  (that is, not a forced  liquidation  or  distressed  sale)  between
market participants at the measurement date under current market conditions. FSP
FAS 157-4 provides  additional guidance on determining when the volume and level
of activity for the asset or liability has significantly decreased. The FSP also
includes  guidance on identifying  circumstances  when a transaction  may not be
considered  orderly.  FSP FAS 157-4  provides a list of factors that a reporting
entity should evaluate to determine whether there has been a

                                        8



significant  decrease  in the  volume  and  level of  activity  for the asset or
liability in relation to normal market activity for the asset or liability. When
the reporting  entity  concludes  there has been a  significant  decrease in the
volume and level of activity for the asset or liability, further analysis of the
information  from that  market  is needed  and  significant  adjustments  to the
related  prices may be  necessary  to  estimate  fair value in  accordance  with
Statement  No. 157.  This FSP  clarifies  that when there has been a significant
decrease in the volume and level of activity  for the asset or  liability,  some
transactions may not be orderly.  In those situations,  the entity must evaluate
the weight of the evidence to determine whether the transaction is orderly.  The
FSP provides a list of circumstances that may indicate that a transaction is not
orderly. A transaction price that is not associated with an orderly  transaction
is  given  little,  if any,  weight  when  estimating  fair  value.  This FSP is
effective for interim and annual  reporting  periods ending after June 15, 2009,
with early adoption permitted for periods ending after March 15, 2009. An entity
early  adopting FSP FAS 157-4 must also early adopt FSP FAS 115-2 and FAS 124-2,
"Recognition and Presentation of Other-Than-Temporary  Impairments". The Company
has not early  adopted this  pronouncement  and does not believe the adoption of
this pronouncement will have an impact on its consolidated financial statements.

In April  2009,  the FASB issued FSP FAS 115-2 and FAS 124-2,  "Recognition  and
Presentation of Other-Than-Temporary  Impairments".  FSP FAS 115-2 and FAS 124-2
clarifies  the  interaction  of the  factors  that  should  be  considered  when
determining whether a debt security is other-than-temporarily impaired. For debt
securities,  management  must  assess  whether (a) it has the intent to sell the
security and (b) it is more likely than not that it will be required to sell the
security  prior  to its  anticipated  recovery.  These  steps  are  done  before
assessing  whether  the entity will  recover  the cost basis of the  investment.
Previously, this assessment required management to assert it has both the intent
and ability to hold a security for a period of time  sufficient  to allow for an
anticipated recovery in fair value to avoid recognizing an  other-than-temporary
impairment.  This change  does not affect the need to  forecast  recovery of the
value of the security  through  either cash flows or market price.  In instances
when a determination is made that an other-than-temporary  impairment exists but
the investor does not intend to sell the debt security and it is not more likely
than not that it will be required to sell debt security prior to its anticipated
recovery,  FSP FAS 115-2 and FAS 124-2  changes the  presentation  and amount of
other-than-temporary   impairment  recognized  in  the  income  statement.   The
other-than-temporary  impairment  is separated  into (a) the amount of the total
other-than-temporary  impairment related to a decrease in cash flows expected to
be collected  from the debt security (the credit loss) and (b) the amount of the
total  other-than-temporary  impairment related to all other factors. The amount
of the total  other-than-temporary  impairment  related  to the  credit  loss is
recognized in earnings. The amount of the total other-than-temporary  impairment
related to all other factors is recognized in other  comprehensive  income. This
FSP is effective for interim and annual reporting  periods ending after June 15,
2009, with early adoption  permitted for periods ending after March 15, 2009. An
entity  early  adopting  FSP FAS 115-2 and FAS 124-2  must  early  adopt FSP FAS
157-4,  "Determining  Fair Value When the Volume and Level of  Activity  for the
Asset or Liability Have  Significantly  Decreased and  Identifying  Transactions
That Are Not Orderly".  The Company has not early adopted this pronouncement and
does not believe the adoption of this  pronouncement  will have an impact on its
consolidated financial statements.

                                        9



In April 2009, the FASB issued FSP FAS 107-1 and APB 28-1, "Interim  Disclosures
about Fair Value of  Financial  Instruments".  FSP FAS 107-1 and APB 28-1 amends
FASB Statement No. 107, "Disclosures about Fair Value of Financial Instruments",
to require  disclosures  about fair value of financial  instruments  for interim
reporting  periods of publicly traded  companies as well as in annual  financial
statements.  This FSP  also  amends  APB  Opinion  No.  28,  "Interim  Financial
Reporting",  to require those disclosures in summarized financial information at
interim  reporting  periods.  This  FSP is  effective  for  interim  and  annual
reporting periods ending after June 15, 2009, with early adoption  permitted for
periods  ending after March 15, 2009. An entity early adopting FSP FAS 107-1 and
APB 28-1 must early adopt FSP FAS 157-4, "Determining Fair Value When the Volume
and Level of Activity for the Asset or Liability  Have  Significantly  Decreased
and Identifying  Transactions  That Are Not Orderly",  and FSP FAS 115-2 and FAS
124-2, "Recognition and Presentation of Other-Than-Temporary  Impairments".  The
Company  has not early  adopted  this  pronouncement  and does not  believe  the
adoption of this pronouncement will have an impact on its consolidated financial
statements.

                                       10



ITEM 2.

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

Financial Condition

Total assets  increased by $19.3 million or 3.3% to $597.9  million at March 31,
2009 from $578.6  million at  December  31,  2008.  The Bank  continued  to grow
assets,  funded  primarily  through cash flow provided by retail deposit growth,
and repayments and prepayments of loans and mortgage backed  securities.  During
the first quarter the Company's  balance in interest  earning  assets  increased
primarily  as a result of an  increase in cash and cash  equivalents,  partially
offset by a decrease in loans receivable and a decrease in investment securities
categorized  as  held-to-maturity.  Asset growth  stabilized  as  management  is
concentrating  on  controlled  balance  sheet  growth and  maintaining  adequate
liquidity in the  anticipation  of funding loans in the loan pipeline as well as
seeking  opportunities in the secondary market that provide  reasonable  returns
absent the invocation of undue levels of various forms of risk. During the first
quarter,  the  composition  of the Bank's  assets has increased to cash and cash
equivalents reflecting  management's desire to maintain higher than usual liquid
investments during the current  recessionary and low interest rate period.  This
decision  reflects  the  lower  return  available  to the  Bank  in the  current
environment versus the risk of aggressive lending or investment  activity during
the current economic downturn.  We intend to continue to grow at a measured pace
consistent with our capital levels and as business opportunities permit.

Total cash and cash  equivalents  increased by $35.8  million or 526.5% to $42.6
million at March 31, 2009 from $6.8  million at December  31,  2008.  Investment
securities classified as held-to-maturity  decreased by $10.6 million or 7.5% to
$130.7 million at March 31, 2009 from $141.3 million at December 31, 2008.  This
decrease was primarily attributable to call options exercised on $8.5 million of
callable agency securities during the three months ended March 31, 2009 and $2.1
million in repayments and prepayments in the mortgage backed security portfolio.
These  proceeds  were  allocated  to cash and cash  equivalents  in an effort to
accumulate  liquidity  in  anticipation  of future loan  closings or  investment
security purchase opportunities.

Loans  receivable  decreased by $5.7 million or 1.4% to $401.1  million at March
31, 2009 from  $406.8  million at  December  31,  2008.  The  decrease  resulted
primarily  from a $5.5  million  decrease  in real estate  mortgages  comprising
residential,   commercial,  construction  and  participation  loans  with  other
financial institutions, net of amortization, and a $771,000 decrease in consumer
loans,  net of  amortization,  partially  offset by a $1.7  million  increase in
commercial loans comprising  business loans and commercial lines of credit,  net
of amortization  and a $338,000  increase in the allowance for loan losses.  The
balance in the loan  pipeline  as of March 31, 2009 stood at $13.0  million.  At
March 31,  2009,  the  allowance  for loan losses was $5.6 million or 205.46% of
non-performing loans.

                                       11



Deposit  liabilities  increased  by $20.5  million or 5.0% to $431.0  million at
March 31, 2009 from $410.5 million at December 31, 2008.  The increase  resulted
primarily  from an increase of $15.6  million in time deposit  accounts,  a $2.8
million increase in transaction accounts, and a $2.1 million increase in savings
and club  accounts.  During the three months  ended March 31, 2009,  the Federal
Open Market Committee, (FOMC) has continued its philosophy of keeping short term
interest rates at  historically  low levels in an effort to lessen the recession
in the American  economy.  This has resulted in a steepening of the yield curve,
helping  decrease  short term time deposit  account yields which in turn has had
the effect of decreasing interest expense.

The  balance  of  borrowed  money  decreased  by $2.0  million or 1.8% to $114.1
million at March 31, 2009 from $116.1 million at December 31, 2008. The decrease
resulted  primarily  from the  repayment of an  overnight  line of credit at the
Federal  Home Loan Bank of New York during the three months ended March 31, 2009
utilizing the increase in retail deposits to facilitate the borrowing reduction.
The purpose of the  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.

Stockholders' equity increased by $552,000 or 1.1% to $50.3 million at March 31,
2009 from $49.7  million at December  31, 2008.  The  increase in  stockholders'
equity is  primarily  attributable  to net income of the  Company  for the three
months ended March 31, 2009 of $1.36 million, partially offset by the payment of
a quarterly cash dividend totaling $558,000  representing a $0.12/share  payment
during the three months ended March 31, 2009, a $231,000  decrease in the market
value of our  available-for-sale  securities portfolio,  net of tax, and $25,000
paid to repurchase  2,515 shares of common  stock.  At March 31, 2009 the Bank's
Tier 1, Tier 1 Risk-Based and Total Risk Based Capital Ratios were 9.37%, 13.49%
and 14.75% respectively.

Results of Operations

Net income  increased  by $59,000 or 4.5% to $1.36  million for the three months
ended March 31, 2009 from $1.30  million  for the three  months  ended March 31,
2008. The increase in net income primarily  reflects an increase in net interest
income and a decrease in non-interest expense, partially offset by a decrease in
non-interest  income and  increases in the  provision for loan losses and income
taxes. Net interest income increased by $244,000 or 5.2% to $4.9 million for the
three  months  ended March 31, 2009 from $4.7 million for the three months ended
March 31, 2008.  This increase  resulted  primarily  from an increase in average
earning  assets of $21.6 million or 3.9% to $571.6  million for the three months
ended March 31, 2009 from $550.0  million for the three  months  ended March 31,
2008,   funded  primarily  through  an  increase  in  average  interest  bearing
liabilities  of $24.4  million or 5.1% to $501.5  million  for the three  months
ended March 31, 2009 from $477.1  million for the three  months  ended March 31,
2008 and an increase in the net  interest  margin to 3.44% for the three  months
ended March 31, 2009 from 3.40% for the three months  ended March 31, 2008.  Our
results have been positively

                                       12



affected  by the  steepening  yield  curve  over  the  past  year as our cost of
interest  bearing  liabilities  has decreased  faster than our yield on interest
earning assets.

Interest  income on loans  receivable  increased  by  $244,000  or 3.7% to $6.89
million for the three  months  ended  March 31, 2009 from $6.65  million for the
three months ended March 31, 2008. The increase was primarily attributable to an
increase in the balance of average loans  receivable of $36.4 million or 9.7% to
$410.3 million for the three months ended March 31, 2009 from $373.9 million for
the three  months ended March 31,  2008,  partially  offset by a decrease in the
average yield on loans  receivable to 6.72% for the three months ended March 31,
2009 from 7.08% for the three  months  ended  March 31,  2008.  The  increase in
average  loans  reflects  management's  philosophy  to  deploy  funds in  higher
yielding  assets,  specifically  commercial  real  estate  loans in an effort to
achieve higher  returns.  The decrease in average yield reflects the competitive
pricing  environment  for  attracting  quality loan  product in an  increasingly
challenging lending landscape.

Interest income on securities held-to-maturity decreased by $359,000 or 15.4% to
$1.98  million for the three months ended March 31, 2009 from $2.34  million for
the three months ended March 31, 2008.  The decrease was primarily  attributable
to a decrease in the average  balance of  securities  held-to-maturity  of $21.1
million or 13.0% to $141.7  million  for the three  months  ended March 31, 2009
from $162.8 million for the three months ended March 31, 2008, and a decrease in
the average  yield on  securities  to 5.59% for the three months ended March 31,
2009 from 5.75% for the three  months  ended  March 31,  2008.  The  decrease in
average balance was primarily attributable to call options exercised on a select
number of GSE investment securities.  The decrease in the average yield reflects
the reduction in yield on the remaining  investment  portfolio subsequent to the
higher  yielding  securities  having had their  call  options  exercised  by the
issuing Government agency.

Interest income on other  interest-earning  assets decreased by $69,000 or 94.5%
to $4,000 for the three  months  ended March 31, 2009 from $73,000 for the three
months ended March 31, 2008. The decrease was primarily due to a decrease in the
average  yield on other  interest-earning  assets to 0.08% for the three  months
ended  March 31,  2009 from 2.56% for the three  months  ended  March 31,  2008,
partially offset by an increase in the average balance of other interest earning
assets of $8.2  million or 71.9% to $19.6  million  for the three  months  ended
March 31, 2009 from $11.4 million for the three months ended March 31, 2008. The
decrease  in the average  yield  reflects  the lower  short-term  interest  rate
environment for overnight  deposits in 2009 as compared to 2008. The increase in
the average balance primarily reflects  management's  philosophy to have greater
liquidity  in  anticipation  of future  loan  closings  or  investment  security
purchase  opportunities as the current  environment  offers limited  risk/reward
opportunities.

Total  interest  expense  decreased by $428,000 or 9.8% to $3.95 million for the
three months ended March 31, 2009 from $4.38  million for the three months ended
March 31, 2008. The decrease  resulted  primarily from a decrease in the average
cost of interest  bearing  liabilities to 3.15% for the three months ended March
31, 2009 from 3.67% for the three months ended March 31, 2008,  partially offset
by an increase in average interest

                                       13



bearing  liabilities  of $24.4  million or 5.1% to $501.5  million for the three
months ended March 31, 2009 from $477.1 million for the three months ended March
31,  2008.  The  decrease  in  average  yield  reflects  the  continuing  easing
philosophy  adopted by the Federal  Open Market  Committee  for the three months
ended  March 31,  2009 and the  ability of the  Company  to reduce  pricing on a
select number of retail deposit products thereby reducing interest expense.

The provision for loan losses totaled  $350,000 and $250,000 for the three month
periods  ended March 31, 2009 and 2008,  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) level of loan  growth  and (5) the
existing  level of reserves  for loan losses that are  probable  and  estimable.
During the three months ended March 31, 2009,  the Bank  experienced  $13,000 in
net charge-offs (consisting of no recoveries and $13,000 in charge-offs). During
the three  months  ended March 31,  2008,  the Bank  experienced  $57,000 in net
charge-offs  (consisting of $33,000 in recoveries  and $90,000 in  charge-offs).
The Bank had non-performing  loans totaling $2.7 million or 0.67% of gross loans
at March 31, 2009, $3.7 million or 0.90% of gross loans at December 31, 2008 and
$1.5 million or 0.41% of gross loans at March 31, 2008.  The  allowance for loan
losses  stood at $5.6  million or 1.38% of gross loans at March 31,  2009,  $5.3
million or 1.28% of gross loans at December  31, 2008 and $4.3  million or 1.13%
of gross  loans at March  31,  2008.  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 March 31,  2009,
December 31, 2008 and March 31, 2008.

Total  non-interest  income  decreased  by $67,000 or 27.0% to $181,000  for the
three months ended March 31, 2009 from $248,000 for the three months ended March
31, 2008. The decrease in non-interest  income resulted primarily from a $38,000
decrease in gains on sales of loans originated for sale to $42,000 for the three
months  ended March 31, 2009 from  $80,000 for the three  months ended March 31,
2008 and a $29,000 decrease in general fees, service charges and other income to
$139,000 for the three  months ended March 31, 2009 from  $168,000 for the three
months  ended March 31, 2008.  The decrease in gain on sale of loans  originated
for sale  reflects the softening  one- to  four-family  residential  real estate
market during the three months ended March 31, 2009.

Total non-interest expense decreased by $41,000 or 1.6% to $2.59 million for the
three months ended March 31, 2009 from $2.63  million for the three months ended
March 31,

                                       14



2008.  Salaries and employee  benefits  expense  decreased by $52,000 or 3.8% to
$1.32  million for the three months ended March 31, 2009 from $1.38  million for
the three months ended March 31, 2008. This decrease was primarily  attributable
to a decrease  in the  number of full time  equivalent  employees  to 82 for the
three months ended March 31, 2009,  from 84 for the three months ended March 31,
2008,  partially  offset by salary increases in conjunction with annual reviews.
Equipment  expense increased by $17,000 or 3.4% to $515,000 for the three months
ended March 31, 2009 from  $498,000  for the three  months ended March 31, 2008.
Occupancy  expense  increased  marginally  by $1,000 or 0.4% to $264,000 for the
three months ended March 31, 2009 from $263,000 for the three months ended March
31,  2008.  Advertising  expense  decreased by $4,000 or 7.8% to $47,000 for the
three  months ended March 31, 2009 from $51,000 for the three months ended March
31, 2008. Other non-interest expense decreased by $3,000 or 0.7% to $437,000 for
the three months  ended March 31, 2009 from  $440,000 for the three months ended
March 31, 2008.  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 income tax  provision  increased  $59,000 or 7.9% to $803,000  for the three
months  ended March 31, 2009 from  $744,000 for the three months ended March 31,
2008 reflecting increased income earned during the three month time period ended
March 31, 2009. The consolidated  effective income tax rate for the three months
ended March 31, 2009 was 37.1% as compared to 36.3% the three months ended March
31, 2008.

                                       15



Item 3. Quantitative and Qualitative Disclosures About Market Risk

      Management of Market Risk

General.  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.

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, 2008. 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  non-interest  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 100 to 300 basis points
has been  excluded  since it  would  not be  meaningful,  in the  interest  rate
environment  as of December 31, 2008. The following sets forth the Company's NPV
as of 12/31/08.



                                                              NPV as a % of Assets
Change in     Net Portfolio   $ Change from   % Change from   --------------------
Calculation       Value            PAR             PAR        NPV Ratio    Change
-----------   -------------   -------------   -------------   ---------   --------
                                                           
+300bp        $      33,632   $     (34,528)         -50.66%       6.21%  -528 bps
+200bp               59,526          (8,634)         -12.67       10.61    -88 bps
+100bp               70,348           2,188            3.21       12.07     58 bps
  PAR                68,160              --              --       11.49         --
-100bp                   --              --              --          --         --
-200bp                   --              --              --          --         --
-300bp                   --              --              --          --         --


bp - basis points

                                       16



The table above indicates that at December 31, 2008, in the event of a 100 basis
point increase in interest rates, we would experience a 3.21% increase 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.

                                       17



ITEM 4T.

Controls and Procedures

Under the supervision and with the  participation  of the Company's  management,
including the Chief Executive  Officer,  Chief  Financial  Officer and Principal
Accounting  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,  Chief Financial  Officer and Principal  Accounting  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.

                                       18



PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

The Provident Bank filed a Complaint on February 20, 2009, in the Superior Court
of New Jersey, Law Division, Hudson County, Docket No. HUD-L-947-09, against BCB
Community  Bank  seeking  recovery  of  damages  in the  amount of  $672,500.00.
Provident's  claim is broken down as follows:  (1) it alleges  that BCB breached
its obligations under the Uniform Commercial Code, as codified in New Jersey, by
failing to return at least seven  checks drawn upon BCB,  totaling  $384,500.00,
before the  expiration of its midnight  deadline,  as allegedly  required by the
Uniform  Commercial  Code;  and, (2) BCB failed to honor at least four cashier's
checks that it issued in the aggregate amount of $288,000.00.

BCB has filed an Answer to Provident's  Complaint  denying the allegations.  BCB
has also filed and served an Amended  Third-Party  Complaint  against Mr. Steven
DeMaio, Bayonne Community Group, LLC, Mel-Eri Associates,  Inc., Direct Leasing,
Inc.   and   Szklarski   Development   Corporation,   seeking  the   appropriate
contribution,  identification and damages from those third-party  defendants for
any  potential   damages   Provident  obtains  against  BCB.  Those  third-party
defendants have recently been served with the Amended Third -Party Complaint.

BCB has put its liability insurance carrier on notice of this claim. The carrier
has  acknowledged  the claim,  and authorized BCB to proceed under its policy to
defend Provident's Complaint.

BCB and Provident are presently exchanging discovery demands and materials.  The
time  within  which the  third-party  defendants  have to answer  BCB's  Amended
Third-Party  Complaint has not yet expired.  None of the third-party  defendants
have yet served an Answer to BCB's Complaint.

ITEM 1.A. RISK FACTORS

In  addition to the risk  factors  set forth in our 2008  Annual  Report on Form
10-K, set forth below are additional factors for our investors to consider.

If  Economic  Conditions  Deteriorate  in our  Primary  Market,  Our  Results of
Operations  and Financial  Condition  could be Adversely  Impacted as Borrowers'
Ability to Repay Loans Declines and the Value of the  Collateral  Securing Loans
Decreases.

Our  financial  results  may be  adversely  affected  by changes  in  prevailing
economic  conditions,  including  decreases  in real estate  values,  changes in
interest  rates  which may cause a decrease in interest  rate  spreads,  adverse
employment  conditions,   the  monetary  and  fiscal  policies  of  the  federal
government and other significant external events.

                                       19



Decreases in real estate values could potentially  adversely affect the value of
property used as  collateral  for our mortgage  loans.  In the event that we are
required to foreclose on a property  securing a mortgage  loan,  there can be no
assurance  that we will recover funds in an amount equal to any  remaining  loan
balance as a result of  prevailing  general  economic  conditions,  real  estate
values and other factors  associated  with the ownership of real property.  As a
result, the market value of the real estate underlying the loans may not, at any
given time,  be sufficient to satisfy the  outstanding  principal  amount of the
loans. Consequently, we would sustain loan losses and potentially incur a higher
provision for loan loss expense.  Adverse changes in the economy may also have a
negative  effect of the ability of borrowers to make timely  repayments of their
loans, which could have an adverse impact on earnings.

Our Securities  Portfolio may be Negatively  Impacted by  Fluctuations in Market
Value.

Our  securities  portfolio  may be impacted  by  fluctuations  in market  value,
potentially  reducing  accumulated other  comprehensive  income and/or earnings.
Fluctuations in market value may be caused by decreases in interest rates, lower
market prices for securities and lower investor demand. Our securities portfolio
is evaluated for other-than-temporary  impairment on at least a quarterly basis.
If this  evaluation  shows an impairment to cash flow connected with one or more
securities, a potential loss to earnings may occur.

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

Other than as stated below,  the Company has not sold any securities  during the
past three years.

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.

                                       20



During 2005, 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.  On April 26, 2007,  the Company  announced a second stock
repurchase plan which provides for the repurchase of 5% or 249,080 shares of the
outstanding  shares of the  Company's  common stock.  On November 20, 2007,  the
Company  announced a third stock  repurchase  plan to  repurchase  5% or 234,002
shares of the Company's common stock. This plan commenced upon the completion of
the prior plan. The Company's  stock  purchases for the three months ended March
31, 2009 are as follows:

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

1/1-1/31          250     $ 10.40          250                   136,248
2/1-2/28        1,697     $ 10.08        1,947                   134,551
3/1-3/31          568     $  9.50        2,515                   133,983

Total           2,515     $  9.98        2,515                   133,983

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