##### Table of Contents





UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549





FORM 10-Q/A





(Mark One)



|x | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ---------------------------------------------------------------------------------------

For the quarterly period ended June 30, 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 or organization) |  | (IRS Employer I.D. No.)
|                                                               | 
|104-110 Avenue C Bayonne, New Jersey                           |  | 07002                  
|(Address of principal executive offices)                       |  | (Zip Code)             

(201)
823-0700

(Registrants telephone number, including area code)





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

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

Indicate by check mark whether the Registrant is 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 August 5,
2009, BCB Bancorp, Inc., had 4,659,475 shares of common stock, no par value, outstanding.









---

##### Table of Contents

EXPLANATORY NOTE

BCB Bancorp Inc., (the Company, we or us) is filing this Amendment No. 1 to its Quarterly Report on Form 10-Q
for the period ended June 30, 2009, originally filed with the Securities and Exchange Commission (the SEC) on August 5, 2009. This Amendment is being filed to amend and restate our unaudited consolidated financial statements as
of and for the three and six months ended June 30, 2009.

On July 27, 2010, management and the Audit Committee of the Board of
Directors of the Company determined that the consolidated financial statements for the period ended June 30, 2009 in the Quarterly Report on Form 10-Q should be revised due to a correction of the accounting treatment applied retroactively by
the Company to the costs related to the Companys merger with Pamrapo Bancorp, Inc. on July 6, 2010 (the Merger).

Statement of Financial Accounting Standards No. 141 (SFAS 141) established accounting rules related to business combinations. In
accordance with SFAS 141, the costs related to business combinations were previously considered, for accounting purposes, as part of the consideration paid by a company such that the costs were generally capitalized. The Financial Accounting
Standards Board FASB issued new guidance related to SFAS 141 (which has now been codified as Accounting Standards Topic 805 (ASC Topic 805)) that impacts all business combinations that close on or after January 1, 2009.
ASC Topic 805 established new accounting principles and requirements for how a company recognizes costs related to a business combination. In particular, ASC Topic 805 requires a company to recognize costs associated with a business combination
during the period in which the costs are incurred. The Company initially capitalized the costs related to the Merger during 2009. However, the accounting treatment should have been in accordance with ASC Topic 805, and the costs should have been
reported in operations. As a result, merger-related expenses were understated by $75,000 and income tax provision was overstated by $14,000 for the three and six months ended June 30, 2009.

In addition the Company is restating the consolidated financial statements in the Form 10-Q for the quarter ended June 30, 2009 to properly reflect
the Federal Deposit Insurance Corporation (FDIC) assessment expense attributable to the second quarter of 2009. Regulatory assessments were understated by $82,000 and income tax provision was overstated by $33,000 for the three and six
months ended June 30, 2009.

We also reassessed the effectiveness of the design and operation of our disclosure controls and procedures.
Based on that evaluation and due to the restatement of the unaudited consolidated financial statements as of and for the three and six months ended June 30, 2009, we concluded that our disclosure controls and procedures were not effective as of
June 30, 2009.

The information in this Amendment has been updated to give effect to the restatement. BCB Bancorp has not modified or
updated the information in the initial Form 10-Q, except as necessary to reflect the effects of the restatement described above. This Amendment continues to speak as of the dates described herein, and we have not updated the disclosures contained in
the Form 10-Q to reflect any events that occurred subsequent to such dates. Information not affected by the restatement is unchanged and reflects the disclosures made at the time of the filing of the initial Form 10-Q on August 5, 2009.
Accordingly, this Amendment should be read in conjunction with our subsequent filings with the SEC, as information in such filings may update or supersede certain information contained in this Amendment.

Based on the foregoing, only the following items have been amended:

Part I  Consolidated Financial Information

Item 1  Consolidated Financial Statements



---

##### Table of Contents

Item 2  Managements Discussion and Analysis of Financial
Condition and Results of Operations

Item 4  Controls and Procedures

For the convenience of the reader, this Form 10-Q/A sets forth the initial Form 10-Q in its entirety, although the Company is only amending those
portions affected by the restatement described above.

In addition, as required by Rule 12b-15 under the Securities Exchange Act of 1934, as
amended, new certifications by our Chief Financial Officer and Principal Accounting Officer are filed herewith as Exhibits 31.1, 31.2 and 32.



---

##### Table of Contents

BCB BANCORP INC., AND SUBSIDIARIES

INDEX



|                                                                                                                  |  |     
|----------------------------------------------------------------------------------------------------------------- |  | ----
|                                                                                                                  |  | Page
|PART I.    CONSOLIDATED FINANCIAL INFORMATION                                                                     |  |     
|                                                                                                                  | 
|Item 1. Consolidated Financial Statements                                                                         |  |     
|                                                                                                                  | 
|Consolidated Statements of Financial Condition as of June 30, 2009 and December 
31, 2008 (unaudited)             |  | 1   
|                                                                                                                  | 
|Consolidated Statements of Income for the three and six months ended June 30, 2009 and June 
30, 2008 (unaudited) |  | 2   
|                                                                                                                  | 
|Consolidated Statement of Changes in Stockholders Equity for the six months ended June 
30, 2009 (unaudited)     |  | 3   
|                                                                                                                  | 
|Consolidated Statements of Cash Flow for the six months ended June 30, 2009 and June 
30, 2008 (unaudited)        |  | 4   
|                                                                                                                  | 
|Notes to Unaudited Consolidated Financial Statements                                                              |  | 5   
|                                                                                                                  | 
|Item 2. Managements Discussion and Analysis of Financial Condition and Results of Operations                     |  | 16  
|                                                                                                                  | 
|Item 3. Quantitative and Qualitative Disclosures about Market Risk                                                |  | 25  
|                                                                                                                  | 
|Item 4T. Controls and Procedures                                                                                  |  | 27  
|                                                                                                                  | 
|PART II.  OTHER INFORMATION                                                                                       |  | 28  
|                                                                                                                  | 
|Item 1. Legal Proceedings                                                                                         |  | 28  
|                                                                                                                  | 
|Item 1 A. Risk Factors                                                                                            |  | 28  
|                                                                                                                  | 
|Item 2. Unregistered Sales of Equity Securities and Use of Proceeds                                               |  | 29  
|                                                                                                                  | 
|Item 3. Defaults Upon Senior Securities                                                                           |  | 30  
|                                                                                                                  | 
|Item 4. Submission of Matters to a Vote of Security Holders                                                       |  | 30  
|                                                                                                                  | 
|Item 5. Other Information                                                                                         |  | 31  
|                                                                                                                  | 
|Item 6. Exhibits                                                                                                  |  | 31  



---

##### Table of Contents

PART I. FINANCIAL INFORMATION



|ITEM I. | FINANCIAL STATEMENTS
|------- | --------------------

BCB BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Financial Condition at

June 30, 2009 and December 31, 2008

(Unaudited)

(in thousands except for share data)



|                                                                                                                     |  |                 |         |   |                     |   |         |  
|-------------------------------------------------------------------------------------------------------------------- |  | --------------- | ------- | - | ------------------- | - | ------- | -
|                                                                                                                     |  | AtJune 30, 2009 |         |   | AtDecember 31, 2008 |  
|                                                                                                                     |  | (Restated)      |         |   |                     |  
|ASSETS                                                                                                               |  |                 |         |   |                     |   |         |  
|Cash and amounts due from depository institutions                                                                    |  | $               | 3,741   |   |                     | $ | 3,495   |  
|Interest-earning deposits                                                                                            |  |                 | 67,530  |   |                     |   | 3,266   |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total cash and cash equivalents                                                                                      |  |                 | 71,271  |   |                     |   | 6,761   |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Securities available for sale                                                                                        |  |                 | 908     |   |                     |   | 888     |  
|Securities held to maturity, fair value $116,692 and $143,245 respectively                                           |  |                 | 115,419 |   |                     |   | 141,280 |  
|Loans held for sale                                                                                                  |  |                 | 3,379   |   |                     |   | 1,422   |  
|Loans receivable, net of allowance for loan losses of $5,938 and $5,304 respectively                                 |  |                 | 405,268 |   |                     |   | 406,826 |  
|Premises and equipment                                                                                               |  |                 | 5,479   |   |                     |   | 5,627   |  
|Federal Home Loan Bank of New York stock                                                                             |  |                 | 5,715   |   |                     |   | 5,736   |  
|Interest receivable                                                                                                  |  |                 | 3,004   |   |                     |   | 3,884   |  
|Other real estate owned                                                                                              |  |                 | 1,335   |   |                     |   | 1,435   |  
|Deferred income taxes                                                                                                |  |                 | 3,421   |   |                     |   | 3,113   |  
|Other assets                                                                                                         |  |                 | 2,311   |   |                     |   | 1,652   |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total assets                                                                                                         |  | $               | 617,510 |   |                     | $ | 578,624 |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|LIABILITIES AND STOCKHOLDERS EQUITY                                                                                 |  |                 |         |   |                     |   |         |  
|                                                                                                                     |  |                
|LIABILITIES                                                                                                          |  |                 |         |   |                     |   |         |  
|Non-interest bearing deposits                                                                                        |  | $               | 32,314  |   |                     | $ | 30,561  |  
|Interest bearing deposits                                                                                            |  |                 | 418,261 |   |                     |   | 379,942 |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total deposits                                                                                                       |  |                 | 450,575 |   |                     |   | 410,503 |  
|Short-term Borrowings                                                                                                |  |                 |        |   |                     |   | 2,000   |  
|Long-term Debt                                                                                                       |  |                 | 114,124 |   |                     |   | 114,124 |  
|Other Liabilities                                                                                                    |  |                 | 2,168   |   |                     |   | 2,282   |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total Liabilities                                                                                                    |  |                 | 566,867 |   |                     |   | 528,909 |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|STOCKHOLDERS EQUITY                                                                                                 |  |                 |         |   |                     |   |         |  
|Common stock, stated value $0.064; 10,000,000 shares authorized; 5,195,664 and 5,183,731 shares respectively,
issued |  |                 | 332     |   |                     |   | 331     |  
|Additional paid-in capital                                                                                           |  |                 | 46,926  |   |                     |   | 46,864  |  
|Treasury stock, at cost, 536,189 and 533,680 shares, respectively                                                    |  |                 | (8,705  | ) |                     |   | (8,680  | )
|Retained Earnings                                                                                                    |  |                 | 12,203  |   |                     |   | 11,325  |  
|Accumulated other comprehensive loss                                                                                 |  |                 | (113    | ) |                     |   | (125    | )
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total stockholders equity                                                                                           |  |                 | 50,643  |   |                     |   | 49,715  |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  
|Total liabilities and stockholders equity                                                                           |  | $               | 617,510 |   |                     | $ | 578,624 |  
|                                                                                                                     |  |                 |         |   |                     |   |         |  



1



---

##### Table of Contents

BCB BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Income

For the three and six months ended

June 30, 2009 and 2008

(Unaudited)

(in thousands except for per share data)



|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|----------------------------------------------------- |  | -------------------------- | ----- | ------------------------ | - | ---------- |  | ---- | ------ |  | - | ------
|                                                      |  | Three Months EndedJune 30, |       | Six Months EndedJune 30,
|                                                      |  | 2009                       |       | 2008                     |   | 2009       |  | 2008
|                                                      |  | (Restated)                 |       |                          |   | (Restated) |  |     
|Interest income:                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Loans                                                 |  | $                          | 6,827 |                          | $ | 6,623      |  | $    | 13,716 |  | $ | 13,268
|Securities                                            |  |                            | 1,392 |                          |   | 2,281      |  |      | 3,372  |  |   | 4,620 
|Other interest-earning assets                         |  |                            | 19    |                          |   | 108        |  |      | 23     |  |   | 181   
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Total interest income                                 |  |                            | 8,238 |                          |   | 9,012      |  |      | 17,111 |  |   | 18,069
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Interest expense:                                     |  |                            |       |                          |   |            |  |      |        |  |   |       
|Deposits:                                             |  |                            |       |                          |   |            |  |      |        |  |   |       
|Demand                                                |  |                            | 205   |                          |   | 241        |  |      | 403    |  |   | 542   
|Savings and club                                      |  |                            | 279   |                          |   | 339        |  |      | 576    |  |   | 699   
|Certificates of deposit                               |  |                            | 2,176 |                          |   | 2,300      |  |      | 4,397  |  |   | 4,741 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|                                                      |  |                            | 2,660 |                          |   | 2,880      |  |      | 5,376  |  |   | 5,982 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Borrowed money                                        |  |                            | 1,242 |                          |   | 1,262      |  |      | 2,478  |  |   | 2,540 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Total interest expense                                |  |                            | 3,902 |                          |   | 4,142      |  |      | 7,854  |  |   | 8,522 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Net interest income                                   |  |                            | 4,336 |                          |   | 4,870      |  |      | 9,257  |  |   | 9,547 
|Provision for loan losses                             |  |                            | 300   |                          |   | 300        |  |      | 650    |  |   | 550   
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Net interest income after provision for loan losses   |  |                            | 4,036 |                          |   | 4,570      |  |      | 8,607  |  |   | 8,997 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Non-interest income:                                  |  |                            |       |                          |   |            |  |      |        |  |   |       
|Fees and service charges                              |  |                            | 144   |                          |   | 147        |  |      | 274    |  |   | 305   
|Gain on sales of loans originated for sale            |  |                            | 86    |                          |   | 20         |  |      | 128    |  |   | 100   
|Gain on sale of real estate owned                     |  |                            | 5     |                          |   |           |  |      | 5      |  |   |      
|Other                                                 |  |                            | 7     |                          |   | 6          |  |      | 16     |  |   | 16    
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Total non-interest income                             |  |                            | 242   |                          |   | 173        |  |      | 423    |  |   | 421   
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Non-interest expense:                                 |  |                            |       |                          |   |            |  |      |        |  |   |       
|Salaries and employee benefits                        |  |                            | 1,306 |                          |   | 1,378      |  |      | 2,629  |  |   | 2,753 
|Occupancy expense of premises                         |  |                            | 282   |                          |   | 262        |  |      | 546    |  |   | 525   
|Equipment                                             |  |                            | 526   |                          |   | 504        |  |      | 1,041  |  |   | 1,002 
|Professional Fees                                     |  |                            | 101   |                          |   | 133        |  |      | 184    |  |   | 206   
|Director Fees                                         |  |                            | 125   |                          |   | 122        |  |      | 190    |  |   | 189   
|Regulatory Assessments                                |  |                            | 477   |                          |   | 76         |  |      | 550    |  |   | 148   
|Advertising                                           |  |                            | 72    |                          |   | 71         |  |      | 119    |  |   | 122   
|Merger related expenses                               |  |                            | 75    |                          |   |           |  |      | 75     |  |   |      
|Other                                                 |  |                            | 223   |                          |   | 193        |  |      | 439    |  |   | 421   
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Total non-interest expense                            |  |                            | 3,187 |                          |   | 2,739      |  |      | 5,773  |  |   | 5,366 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Income before income tax provision                    |  |                            | 1,091 |                          |   | 2,004      |  |      | 3,257  |  |   | 4,052 
|Income tax provision                                  |  |                            | 459   |                          |   | 728        |  |      | 1,262  |  |   | 1,472 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Net Income                                            |  | $                          | 632   |                          | $ | 1,276      |  | $    | 1,995  |  | $ | 2,580 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Net Income per common share-basic and diluted         |  |                            |       |                          |   |            |  |      |        |  |   |       
|basic                                                 |  | $                          | 0.14  |                          | $ | 0.28       |  | $    | 0.43   |  | $ | 0.56  
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|diluted                                               |  | $                          | 0.14  |                          | $ | 0.27       |  | $    | 0.43   |  | $ | 0.55  
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|Weighted average number of common shares outstanding- |  |                            |       |                          |   |            |  |      |        |  |   |       
|basic                                                 |  |                            | 4,653 |                          |   | 4,604      |  |      | 4,651  |  |   | 4,610 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       
|diluted                                               |  |                            | 4,676 |                          |   | 4,691      |  |      | 4,677  |  |   | 4,705 
|                                                      |  |                            |       |                          |   |            |  |      |        |  |   |       

See accompanying notes to consolidated financial
statements.



2



---

##### Table of Contents

BCB BANCORP INC. AND SUBSIDIARIES

Consolidated Statement of Changes in Stockholders Equity

For the six months ended June 30, 2009

(Unaudited)

(in thousands except for share and per share data)



|                                                                                    |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  
|----------------------------------------------------------------------------------- |  | ------------ | --- | ------------------------- | - | ------------- |  | - | ---------------- | - |  | --------------------------------- | ------ | - | ----- | - | ---- | - |  | - | ------ | -
|                                                                                    |  | Common Stock |     | AdditionalPaid-in Capital |   | TreasuryStock |  |   | RetainedEarnings |   |  | AccumulatedOtherComprehensiveLoss |        |   | Total |  
|Balance, December 31, 2008                                                          |  | $            | 331 |                           | $ | 46,864        |  | $ | (8,680           | ) |  | $                                 | 11,325 |   |       | $ | (125 | ) |  | $ | 49,715 |  
|Exercise of Stock Options (11,933 shares)                                           |  |              | 1   |                           |   | 62            |  |   |                 |   |  |                                   |       |   |       |   |     |   |  |   | 63     |  
|Treasury Stock Purchases (2,509 shares)                                             |  |              |    |                           |   |              |  |   | (25              | ) |  |                                   |       |   |       |   |     |   |  |   | (25    | )
|Cash dividends ($0.24 per share) declared                                           |  |              |    |                           |   |              |  |   |                 |   |  |                                   | (1,117 | ) |       |   |     |   |  |   | (1,117 | )
|                                                                                    |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  
|Comprehensive Income:                                                               |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  
|Net income for the six months ended June 30, 2009 (Restated)                        |  |              |    |                           |   |              |  |   |                 |   |  |                                   | 1,995  |   |       |   |     |   |  |   | 1,995  |  
|Unrealized gain on securities, available for sale, net of deferred income tax of $8 |  |              |    |                           |   |              |  |   |                 |   |  |                                   |       |   |       |   | 12   |   |  |   | 12     |  
|                                                                                    |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  
|Total Comprehensive income                                                          |  |              |    |                           |   |              |  |   |                 |   |  |                                   |       |   |       |   |     |   |  |   | 2,007  |  
|                                                                                    |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  
|Balance, June 30, 2009 (Restated)                                                   |  | $            | 332 |                           | $ | 46,926        |  | $ | (8,705           | ) |  | $                                 | 12,203 |   |       | $ | (113 | ) |  | $ | 50,643 |  
|                                                                                    |  |              |     |                           |   |               |  |   |                  |   |  |                                   |        |   |       |   |      |   |  |   |        |  

See accompanying notes to consolidated financial statements.



3



---

##### Table of Contents

BCB BANCORP INC. AND SUBSIDIARIES

Consolidated Statements of Cash Flows

For the six months ended

June 30, 2009 and 2008

(Unaudited)

(in thousands)



|                                                                                  |  |                          |         |   |      |   |         |  
|--------------------------------------------------------------------------------- |  | ------------------------ | ------- | - | ---- | - | ------- | -
|                                                                                  |  | Six Months EndedJune 30, |        
|                                                                                  |  | 2009                     |         |   | 2008 |  
|                                                                                  |  | (Restated)               |         |   |      |  
|Cash flows from operating activities:                                             |  |                          |         |   |      |   |         |  
|Net Income                                                                        |  | $                        | 1,995   |   |      | $ | 2,580   |  
|Adjustments to reconcile net income to net cash provided by operating activities: |  |                          |         |   |      |   |         |  
|Depreciation                                                                      |  |                          | 179     |   |      |   | 206     |  
|Amortization and accretion, net                                                   |  |                          | (86     | ) |      |   | (364    | )
|Provision for loan losses                                                         |  |                          | 650     |   |      |   | 550     |  
|Deferred income tax                                                               |  |                          | (316    | ) |      |   | (164    | )
|Loans originated for sale                                                         |  |                          | (10,726 | ) |      |   | (4,653  | )
|Proceeds from sale of loans originated for sale                                   |  |                          | 8,897   |   |      |   | 5,334   |  
|Gain on sale of loans originated for sale                                         |  |                          | (128    | ) |      |   | (100    | )
|Gain on sale of real estate owned                                                 |  |                          | (5      | ) |      |   |        |  
|Decrease in interest receivable                                                   |  |                          | 880     |   |      |   | 62      |  
|(Increase) in other assets                                                        |  |                          | (659    | ) |      |   | (11     | )
|Decrease in accrued interest payable                                              |  |                          | (71     | ) |      |   | (98     | )
|Increase (Decrease) in other liabilities                                          |  |                          | (43     | ) |      |   | 90      |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Net cash provided by operating activities                                         |  |                          | 567     |   |      |   | 3,432   |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Cash flows from investing activities:                                             |  |                          |         |   |      |   |         |  
|Redemption (Purchase) of FHLB stock                                               |  |                          | 21      |   |      |   | (86     | )
|Proceeds from calls of securities held to maturity                                |  |                          | 98,455  |   |      |   | 68,870  |  
|Purchases of securities held to maturity                                          |  |                          | (77,912 | ) |      |   | (58,606 | )
|Proceeds from repayments on securities held to maturity                           |  |                          | 5,199   |   |      |   | 3,019   |  
|Purchases of securities available for sale                                        |  |                          |        |   |      |   | (2,000  | )
|Proceeds from sale of real estate owned                                           |  |                          | 228     |   |      |   | 287     |  
|Net decrease (increase) in loans receivable                                       |  |                          | 1,042   |   |      |   | (29,359 | )
|Improvements to other real estate owned                                           |  |                          | (52     | ) |      |   | (151    | )
|Additions to premises and equipment                                               |  |                          | (31     | ) |      |   | (43     | )
|                                                                                  |  |                          |         |   |      |   |         |  
|Net cash provided by (used in) investing activities                               |  |                          | 26,950  |   |      |   | (18,069 | )
|                                                                                  |  |                          |         |   |      |   |         |  
|Cash flows from financing activities:                                             |  |                          |         |   |      |   |         |  
|Net increase in deposits                                                          |  |                          | 40,072  |   |      |   | 13,932  |  
|Repayment of short-term borrowings                                                |  |                          | (2,000  | ) |      |   |        |  
|Purchases of treasury stock                                                       |  |                          | (25     | ) |      |   | (1,009  | )
|Cash dividends paid                                                               |  |                          | (1,117  | ) |      |   | (875    | )
|Exercise of stock options                                                         |  |                          | 63      |   |      |   | 622     |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Net cash provided by financing activities                                         |  |                          | 36,993  |   |      |   | 12,670  |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Net increase (decrease) in cash and cash equivalents                              |  |                          | 64,510  |   |      |   | (1,967  | )
|Cash and cash equivalents-begininng                                               |  |                          | 6,761   |   |      |   | 11,780  |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Cash and cash equivalents-ending                                                  |  | $                        | 71,271  |   |      | $ | 9,813   |  
|                                                                                  |  |                          |         |   |      |   |         |  
|Supplemental disclosure of cash flow information:                                 |  |                          |         |   |      |   |         |  
|Cash paid during the year for:                                                    |  |                          |         |   |      |   |         |  
|Income taxes                                                                      |  | $                        | 2,483   |   |      | $ | 1,754   |  
|Interest                                                                          |  | $                        | 7,925   |   |      | $ | 8,620   |  
|Transfer of loans to other real estate owned                                      |  | $                        | 71      |   |      | $ | 1,194   |  

See accompanying notes
to consolidated financial statements.



4



---

##### Table of Contents

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 and six months ended June 30, 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.

Effective April 1, 2009, BCB Bancorp, Inc., adopted Statement of Financial Accounting Standards
(Statement) No. 165, Subsequent Events. Statement No. 165 establishes general standards for accounting for and disclosure of events that occur after the balance sheet date but before financial statements are issued.
Statement No. 165 sets forth the period after the balance sheet date during which management of a reporting entity should evaluate events or transactions that may occur for potential recognition in the financial statements, identifies the
circumstances under which an entity should recognize events or transactions occurring after the balance sheet date in its financial statements, and the disclosures that should be made about events or transactions that occur after the balance sheet
date. In preparing these consolidated financial statements, BCB Bancorp, Inc., evaluated the events that occurred between June 30, 2009 through August 5, 2009, the date these consolidated financial statements were issued.

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.



5



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Note 3  Securities Available for Sale



|                  |  |                |       |                      |   |                       |  |            |     |  |   |    
|----------------- |  | -------------- | ----- | -------------------- | - | --------------------- |  | ---------- | --- |  | - | ---
|                  |  | June 30, 2009 
|                  |  | Cost           |       | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | Fair Value
|                  |  | (In Thousands)
|Equity securities |  | $              | 1,097 |                      | $ |                      |  | $          | 189 |  | $ | 908
|                  |  |                |       |                      |   |                       |  |            |     |  |   |    

The age of unrealized losses and fair value of related securities
available for sale were as follows:



|                |  |                     |   |                     |   |           |  |                  |     |           |   |                  |  |   |     |  |   |    
|--------------- |  | ------------------- | - | ------------------- | - | --------- |  | ---------------- | --- | --------- | - | ---------------- |  | - | --- |  | - | ---
|                |  | Less than 12 Months |   | More than 12 Months |   | Total    
|                |  | FairValue           |   | UnrealizedLosses    |   | FairValue |  | UnrealizedLosses |     | FairValue |   | UnrealizedLosses
|                |  | (In Thousands)     
|June 30, 2009   |  |                     |   |                     |   |           |  |                  |     |           |   |                  |  |   |     |  |   |    
|Preferred Stock |  | $                   |  |                     | $ |          |  | $                | 811 |           | $ | 189              |  | $ | 811 |  | $ | 189
|                |  |                     |   |                     |   |           |  |                  |     |           |   |                  |  |   |     |  |   |    

Management does not believe that any of the unrealized losses at
June 30, 2009, represent an other-than-temporary impairment as they are primarily related to market interest rates and not related to the underlying credit quality of the issuers of the securities. Additionally, the Company has the ability, and
management has the intent, to hold such securities for the time necessary to recover cost and does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the securities before recovery of their cost.



6



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Note 4  Securities Held to Maturity



|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        
|-------------------------------------- |  | -------------- | ------- | -------------------- | - | --------------------- |  | ---------- | --- |  | - | -------
|                                       |  | June 30, 2009 
|                                       |  | AmortizedCost  |         | GrossUnrealizedGains |   | GrossUnrealizedLosses |  | Fair Value
|                                       |  | (In Thousands)
|U.S. Government Agencies:              |  |                |         |                      |   |                       |  |            |     |  |   |        
|Due after one through five years       |  | $              | 3,315   |                      | $ | 277                   |  | $          |    |  | $ | 3,592  
|Due after ten years                    |  |                | 73,914  |                      |   | 56                    |  |            | 394 |  |   | 73,576 
|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        
|                                       |  |                | 77,229  |                      |   | 333                   |  |            | 394 |  |   | 77,168 
|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        
|Mortgage-backed securities:            |  |                |         |                      |   |                       |  |            |     |  |   |        
|Due within one year                    |  | $              | 707     |                      | $ | 4                     |  | $          |    |  | $ | 711    
|Due after one year through five years  |  |                | 63      |                      |   | 2                     |  |            |    |  |   | 65     
|Due after five years through ten years |  |                | 6,266   |                      |   | 291                   |  |            |    |  |   | 6,557  
|Due after ten years                    |  |                | 31,154  |                      |   | 1,037                 |  |            |    |  |   | 32,191 
|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        
|                                       |  |                | 38,190  |                      |   | 1,334                 |  |            |    |  |   | 39,524 
|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        
|                                       |  | $              | 115,419 |                      | $ | 1,667                 |  | $          | 394 |  | $ | 116,692
|                                       |  |                |         |                      |   |                       |  |            |     |  |   |        

The amortized cost and carrying values shown above are by contractual
final maturity. Actual maturities will differ from contractual final maturities due to scheduled monthly payments related to mortgage-backed securities and due to the borrowers having the right to prepay obligations with or without prepayment
penalties.

There were no sales of securities during the six months ended June 30, 2009.

The age of unrealized losses and fair value of related securities held to maturity were as follows:



|                         |  |                     |        |                     |   |           |  |                  |       |           |   |                  |  |   |        |  |   |    
|------------------------ |  | ------------------- | ------ | ------------------- | - | --------- |  | ---------------- | ----- | --------- | - | ---------------- |  | - | ------ |  | - | ---
|                         |  | Less than 12 Months |        | More than 12 Months |   | Total    
|                         |  | FairValue           |        | UnrealizedLosses    |   | FairValue |  | UnrealizedLosses |       | FairValue |   | UnrealizedLosses
|                         |  | (In Thousands)     
|December 31, 2008        |  |                     |        |                     |   |           |  |                  |       |           |   |                  |  |   |        |  |   |    
|U.S. Government Agencies |  | $                   | 31,756 |                     | $ | 359       |  | $                | 5,265 |           | $ | 35               |  | $ | 37,021 |  | $ | 394
|                         |  |                     |        |                     |   |           |  |                  |       |           |   |                  |  |   |        |  |   |    
|                         |  | $                   | 31,756 |                     | $ | 359       |  | $                | 5,265 |           | $ | 35               |  | $ | 37,021 |  | $ | 394
|                         |  |                     |        |                     |   |           |  |                  |       |           |   |                  |  |   |        |  |   |    

Management does not believe that any of the unrealized losses at
June 30, 2009, (which are related to 21 U.S. Government Agency bonds) represent an other-than-temporary impairment as they are primarily related to market interest rates and not related to the underlying credit quality of the issuers of the
securities. Additionally, the Company has the ability, and management has



7



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



the intent, to hold such securities for the time necessary to recover cost and does not have the intent to sell the securities, and it is more likely than not that it will not have to sell the
securities before recovery of their cost.

Note 5  Fair Values of Financial Instruments

In September 2006, the Financial Accounting Standards Board (FASB) issued 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 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.

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):



|                              |  |       |     |                                                            |   |                                           |  |                                        |   |  |   |  
|----------------------------- |  | ----- | --- | ---------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | - |  | - | -
|Description                   |  | Total |     | (Level 1)Quoted Prices inActive Marketsfor IdenticalAssets |   | (Level 2)SignificantOtherObservableInputs |  | (Level 3)SignificantUnobservableInputs
|As of June 30, 2009:          |  |       |     |                                                            |   |                                           |  |                                        |   |  |   |  
|Securities available for sale |  | $     | 908 |                                                            | $ | 908                                       |  | $                                      |  |  | $ | 
|                              |  |       |     |                                                            |   |                                           |  |                                        |   |  |   |  
|As of December 31, 2008:      |  |       |     |                                                            |   |                                           |  |                                        |   |  |   |  
|Securities available for sale |  | $     | 888 |                                                            | $ | 888                                       |  | $                                      |  |  | $ | 
|                              |  |       |     |                                                            |   |                                           |  |                                        |   |  |   |  



8



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



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



|                         |  |       |       |                                                            |   |                                           |  |                                        |   |  |   |      
|------------------------ |  | ----- | ----- | ---------------------------------------------------------- | - | ----------------------------------------- |  | -------------------------------------- | - |  | - | -----
|Description              |  | Total |       | (Level 1)Quoted Prices inActive Marketsfor IdenticalAssets |   | (Level 2)SignificantOtherObservableInputs |  | (Level 3)SignificantUnobservableInputs
|As of June 30, 2009:     |  |       |       |                                                            |   |                                           |  |                                        |   |  |   |      
|Impaired loans           |  | $     | 3,651 |                                                            | $ |                                          |  | $                                      |  |  | $ | 3,651
|Real Estate Owned        |  | $     | 71    |                                                            | $ |                                          |  | $                                      |  |  | $ | 71   
|                         |  |       |       |                                                            |   |                                           |  |                                        |   |  |   |      
|As of December 31, 2008: |  |       |       |                                                            |   |                                           |  |                                        |   |  |   |      
|Impaired Loans           |  | $     | 2,847 |                                                            | $ |                                          |  | $                                      |  |  | $ | 2,847
|                         |  |       |       |                                                            |   |                                           |  |                                        |   |  |   |      

The following information should not be interpreted as an estimate of
the fair value of the entire Company since a fair value calculation is only provided for a limited portion of the Companys assets and liabilities. Due to a wide range of valuation techniques and the degree of subjectivity used in making the
estimates, comparisons between the Companys disclosures and those of other companies may not be meaningful. The following methods and assumptions were used to estimate the fair values of the Companys financial instruments at
June 30, 2009 and December 31, 2008.

Cash and Cash Equivalents (Carried at Cost)

The carrying amounts reported in the balance sheet for cash and short-term instruments approximate those assets fair values.

Securities

The fair
value of securities available for sale (carried at fair value) and held to maturity (carried at amortized cost) are determined by obtaining quoted market prices on nationally recognized securities exchanges (Level 1), or matrix pricing (Level 2),
which is a mathematical technique used widely in the industry to value debt securities without relying exclusively on quoted market prices for the specific securities but rather by relying on the securities relationship to other benchmark
quoted prices. For certain securities which are not traded in active markets or are subject to transfer restrictions, valuations are adjusted to reflect illiquidity and/or non-transferability, and such adjustments are generally based on available
market evidence (Level 3). In the absence of such evidence, managements best estimate is used. Managements best estimate consists of both internal and external support on certain Level 3 investments. Internal cash flow models using a
present value formula that includes assumptions market participants would use along with indicative exit pricing obtained from broker/dealers (where available) were used to support fair values of certain Level 3 investments.



9



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Loans Held for Sale (Carried at Lower of Cost or Fair
Value)

The fair value of loans held for sale is determined, when possible, using quoted secondary-market prices. If no such quoted
prices exist, the fair value of a loan is determined using quoted prices for a similar loan or loans, adjusted for specific attributes of that loan. Loans held for sale are carried at their cost.

Loans Receivable (Carried at Cost)

The fair values of loans are estimated using discounted cash flow analyses, using market rates at the balance sheet date that reflect the credit and
interest rate-risk inherent in the loans. Projected future cash flows are calculated based upon contractual maturity or call dates, projected repayments and prepayments of principal. Generally, for variable rate loans that reprice frequently and
with no significant change in credit risk, fair values are based on carrying values.

Impaired Loans (Generally Carried
at Fair Value)

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
$4,322,000 and $3,728,000, net of a valuation allowance of $671,000 and $881,000 at June 30, 2009 and December 31, 2008, respectively.

Real Estate Owned (Generally Carried at Fair Value)

Real Estate Owned is generally carried at fair value, whose value is determined based upon independent third-party appraisals of the properties, 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.

FHLB of New York Stock (Carried at Cost)

The carrying amount of restricted investment in bank stock approximates fair value, and considers the limited marketability of such securities.

Interest Receivable and Payable (Carried at Cost)

The carrying amount of interest receivable and interest payable approximates its fair value.

Deposits (Carried at Cost)

The fair values disclosed for demand deposits (e.g., interest and non-interest checking, passbook savings and money market accounts) are, by definition,
equal to the amount payable on demand at the reporting date (i.e., their carrying amounts). Fair values for fixed-rate certificates of deposit are estimated using a discounted cash flow calculation that applies interest rates currently being offered
in the market on certificates to a schedule of aggregated expected monthly maturities on time deposits.



10



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Short-Term Borrowings (Carried at Cost)

The carrying amounts of short-term borrowings approximate their fair values.

Long-Term Debt (Carried at Cost)

Fair
values of long-term debt are estimated using discounted cash flow analysis, based on quoted prices for new long-term debt with similar credit risk characteristics, terms and remaining maturity. These prices obtained from this active market represent
a market value that is deemed to represent the transfer price if the liability were assumed by a third party.

Off-Balance Sheet Financial
Instruments (Disclosed at Cost)

Fair values for the Banks off-balance sheet financial instruments (lending commitments and unused
lines of credit) are based on fees currently charged in the market to enter into similar agreements, taking into account, the remaining terms of the agreements and the counterparties credit standing. The fair value of these commitments was
deemed immaterial and is not presented in the accompanying table.

The carrying values and estimated fair values of financial instruments were
as follows at June 30, 2009:



|                              |  |                |         |           |   |        
|----------------------------- |  | -------------- | ------- | --------- | - | -------
|                              |  | June 30, 2009 
|                              |  | CarryingValue  |         | FairValue
|                              |  | (In Thousands)
|Financial assets:             |  |                |         |           |   |        
|Cash and cash equivalents     |  | $              | 71,271  |           | $ | 71,271 
|Securities available for sale |  |                | 908     |           |   | 908    
|Securities held to maturity   |  |                | 115,419 |           |   | 116,692
|Loans held for sale           |  |                | 3,379   |           |   | 3,379  
|Loans receivable              |  |                | 405,268 |           |   | 418,630
|FHLB of New York stock        |  |                | 5,715   |           |   | 5,715  
|Interest receivable           |  |                | 3,004   |           |   | 3,004  
|                              |  |               
|Financial liabilities:        |  |                |         |           |   |        
|Deposits                      |  |                | 450,575 |           |   | 454,147
|Long-term debt                |  |                | 114,124 |           |   | 134,441
|Interest payable              |  |                | 896     |           |   | 896    

Note 6  Acquisition

On June 30, 2009, BCB Bancorp, Inc., the holding company of BCB Community Bank and Pamrapo Bancorp, the holding company for Pamrapo,
announced the execution of an agreement and plan of merger under which Pamrapo will merge with BCB Community Bank. The merger is expected to be completed by the end of 2009, pending regulatory and shareholder approval.



11



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Note 7  Restatement of Previously Issued Financial Statements

We have restated our unaudited consolidated financial statements as of and for the three and six months ended June 30, 2009.

On July 27, 2010, management and the Board of Directors of the Company determined that the consolidated financial statements for the quarter ended
on June 30, 2009 should be revised due to a correction of the accounting treatment applied retroactively by the Company to the costs related to the Companys merger with Pamrapo Bancorp, Inc. on July 6, 2010 (the Merger).

In addition the Company is restating the consolidated financial statements for the quarter ended June 30, 2009 to properly reflect the
Federal Deposit Insurance Corporation (FDIC) assessment expense attributable to the second quarter of 2009.

The effect of the
restatement is as follows:

Consolidated Statement of Financial Condition as of June 30, 2009 (in thousands):



|                                           |  |             |         |            |   |      |          |  |   |        
|------------------------------------------ |  | ----------- | ------- | ---------- | - | ---- | -------- |  | - | -------
|                                           |  | As Reported |         | Adjustment |   |      | Restated
|Other Assets                               |  | $           | 2,421   |            | $ | (110 | )        |  | $ | 2,311  
|Total Assets                               |  | $           | 617,620 |            | $ | (110 | )        |  | $ | 617,510
|Retained earnings                          |  | $           | 12,313  |            | $ | (110 | )        |  | $ | 12,203 
|Total stockholders equity                 |  | $           | 50,753  |            | $ | (110 | )        |  | $ | 50,643 
|Total liabilities and stockholders equity |  | $           | 617,620 |            | $ | (110 | )        |  | $ | 617,510



|                                     |  |                                                  |       |                                |   |       |          |  |             |       |  |            |       |   |          |   |       |   |  |   |       |  
|------------------------------------ |  | ------------------------------------------------ | ----- | ------------------------------ | - | ----- | -------- |  | ----------- | ----- |  | ---------- | ----- | - | -------- | - | ----- | - |  | - | ----- | -
|                                     |  | Three Months Ended June 30, 2009                 |       | Six Months Ended June 30, 2009 |  
|                                     |  | (Dollars in Thousands Except for Per Share Data) |      
|                                     |  | As Reported                                      |       | Adjustment                     |   |       | Restated |  | As Reported |       |  | Adjustment |       |   | Restated |  
|Consolidated Statements of Income    |  |                                                  |       |                                |   |       |          |  |             |       |  |            |       |   |          |   |       |   |  |   |       |  
|                                     |  |                                                  |       |                                |   |      
|Regulatory assessments               |  | $                                                | 395   |                                | $ | 82    |          |  | $           | 477   |  | $          | 468   |   |          | $ | 82    |   |  | $ | 550   |  
|Merger related expenses              |  | $                                                |      |                                | $ | 75    |          |  | $           | 75    |  | $          |      |   |          | $ | 75    |   |  | $ | 75    |  
|Total non-interest expense           |  | $                                                | 3,030 |                                | $ | 157   |          |  | $           | 3,187 |  | $          | 5,616 |   |          | $ | 157   |   |  | $ | 5,773 |  
|Income before income tax provision   |  | $                                                | 1,248 |                                | $ | (157  | )        |  | $           | 1,091 |  | $          | 3,414 |   |          | $ | (157  | ) |  | $ | 3,257 |  
|Income tax provision                 |  | $                                                | 506   |                                | $ | (47   | )        |  | $           | 459   |  | $          | 1,309 |   |          | $ | (47   | ) |  | $ | 1,262 |  
|Net income                           |  | $                                                | 742   |                                | $ | (110  | )        |  | $           | 632   |  | $          | 2,105 |   |          | $ | (110  | ) |  | $ | 1,995 |  
|Net income per common share          |  |                                                  |       |                                |   |       |          |  |             |       |  |            |       |   |          |   |       |   |  |   |       |  
|basic                                |  | $                                                | 0.16  |                                | $ | (0.02 | )        |  | $           | 0.14  |  | $          | 0.45  |   |          | $ | (0.02 | ) |  | $ | 0.43  |  
|diluted                              |  | $                                                | 0.16  |                                | $ | (0.02 | )        |  | $           | 0.14  |  | $          | 0.45  |   |          | $ | (0.02 | ) |  | $ | 0.43  |  
|                                     |  |                                                  |       |                                |   |      
|Consolidated Statement of Cash Flows |  |                                                  |       |                                |   |       |          |  |             |       |  |            |       |   |          |   |       |   |  |   |       |  
|                                     |  |                                                  |       |                                |   |      
|Net income                           |  |                                                  |       |                                |   |       |          |  |             |       |  | $          | 2,105 |   |          | $ | (110  | ) |  | $ | 1,995 |  
|(Increase) in other assets           |  |                                                  |       |                                |   |       |          |  |             |       |  | $          | (769  | ) |          | $ | 110   |   |  | $ | (659  | )

None of the notes to the Companys
unaudited consolidated financial statements were impacted as a result of the restatement.



12



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



New Accounting Pronouncements

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 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 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 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,



13



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



Recognition and Presentation of Other-Than-Temporary Impairments. The adoption of Statement No. 157, FSP FAS 157-4 did not have an impact on our 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 adoption of FSP FAS 115-2 and FAS 124-2 did not have an impact on our consolidated financial statements.

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 adoption of FSP FAS 107-1 and APB 28-1 did not have an impact on our consolidated financial statements.



14



---

##### Table of Contents

BCB Bancorp Inc. and Subsidiaries

Notes to Unaudited Consolidated Financial Statements(Continued)



In June 2009, the FASB issued Statement No. 166, Accounting for
transfers of Financial Assets, an amendment of FASB Statement No. 140. This statement prescribes the information that a reporting entity must provide in its financial reports about a transfer of financial assets; the effects of a transfer
on its financial position, financial performance and cash flows; and a transferors continuing involvement in transferred financial assets. Specifically, among other aspects, Statement No. 166 amends Statement No. 140,
Accounting for transfers and Servicing of Financial Assets and Extinguishments of Liabilities, by removing the concept of a qualifying special-purpose entity from Statement No. 140 and removes the exception from applying FIN 46(R)
to variable interest entities that are qualifying special-purpose entities. It also modifies the financial-components approach used in Statement No. 140. Statement No. 166 is effective for fiscal years beginning after November 15,
2009. We have not determined the effect that the adoption of Statement No. 166 will have on our financial position or results of operations.

In June 2009, the FASB issued Statement No. No. 167, Amendments to FASB Interpretation No. 46(R). This statement amends FASB
Interpretation No. 46, Consolidation of Variable Interest Entities (revised December 2003)  an interpretation of ARB No. 51, or FIN 46(R), to require an enterprise to determine whether its variable interest or interests give it
a controlling financial interest in a variable interest entity. The primary beneficiary of a variable interest entity is the enterprise that has both (1) the power to direct the activities of a variable interest entity that most significantly
impact the entitys economic performance and (2) the obligation to absorb losses of the entity that could potentially be significant to the variable interest entity or the right to receive benefits from the entity that could potentially be
significant to the variable interest entity. Statement No. 167 also amends FIN 46(R) to require ongoing reassessments of whether an enterprise is the primary beneficiary of a variable interest entity. Statement No. 167 is effective for
fiscal years beginning after November 15, 2009. We have not determined the effect that the adoption of Statement No. 167 will have on our financial position or results of operations.

In June 2009, the FASB issued Statement No. 168, The FASB Accounting Standards Codification and the Hierarchy of Generally Accepted Accounting
Principles, a replacement of FASB Statement No. 162. Statement No. 168 replaces Statement No. 162, The Hierarchy of Generally Accepted Accounting Principles, to establish the FASB Accounting Standards Codification as
the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in preparation of financial statements in conformity with generally accepted accounting principles in the United States. Statement
No. 168 is effective for interim and annual periods ending after September 15, 2009. We do not expect the adoption of this standard to have an impact on our financial position or results of operations.



15



---

##### Table of Contents

|ITEM 2. | Managements Discussion and Analysis of Financial Condition and Results of Operations
|------- | -------------------------------------------------------------------------------------

Financial Condition

Total assets increased by $38.9 million or 6.7% to $617.5 million at June 30, 2009 from $578.6 million at December 31, 2008. The Banks
asset growth has been funded primarily through cash flow provided by retail deposit growth, and repayments and prepayments of loans and mortgage backed securities. During the first half of 2009, 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 was moderate 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. During the first
half of 2009, the composition of the Banks assets has emphasized 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 $64.5 million or 948.5% to $71.3
million at June 30, 2009 from $6.8 million at December 31, 2008. Investment securities classified as held-to-maturity decreased by $25.9 million or 18.3% to $115.4 million at June 30, 2009 from $141.3 million at December 31,
2008. This decrease was primarily attributable to call options exercised on $98.5 million of callable agency securities during the six months ended June 30, 2009 and $5.2 million in repayments and prepayments in the mortgage backed security
portfolio, partially offset by investment security purchases totaling $77.9 million during the six months ended June 30, 2009. The excess proceeds were allocated to cash and cash equivalents in an effort to accumulate liquidity in the
anticipation of future loan closings or investment security purchase opportunities.

Loans receivable decreased by $1.5 million or 0.4% to
$405.3 million at June 30, 2009 from $406.8 million at December 31, 2008. The decrease resulted primarily from a $7.8 million decrease in real estate mortgages comprising residential, commercial, construction and participation loans with
other financial institutions, net of amortization, and a $2.1 million decrease in consumer loans, net of amortization, partially offset by a $9.0 million increase in commercial loans comprising business loans and commercial lines of credit, net of
amortization and a $634,000 increase in the allowance for loan losses. The balance in the loan pipeline as of June 30, 2009 stood at $21.5 million. At June 30, 2009, the allowance for loan losses was $5.9 million or 119.31% of
non-performing loans.



16



---

##### Table of Contents

Deposit liabilities increased by $40.1 million or 9.8% to $450.6 million at June 30, 2009 from $410.5
million at December 31, 2008. The increase resulted primarily from an increase of $20.1 million in time deposit accounts, a $16.3 million increase in transaction accounts, and a $3.7 million increase in savings and club accounts. During the six
months ended June 30, 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, resulting in lower 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 1.7% to $114.1 million at June 30, 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 six months ended June 30, 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 $928,000 or 1.9% to $50.6 million at June 30, 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 six months ended June 30, 2009 of $2.0 million, a $63,000 increase resulting from the exercise of stock options
totaling 11,933 shares and a $12,000 increase in the market value of our available-for-sale securities portfolio, net of tax, partially offset by the payment of two quarterly cash dividends totaling $1.1 million representing two $0.12/share payments
during the six months ended June 30, 2009, and $25,000 paid to repurchase 2,509 shares of the Companys common stock. At June 30, 2009 the Banks Tier 1, Tier 1 Risk-Based and Total Risk Based Capital Ratios were 8.88%, 13.04%
and 14.30% respectively.

Results of Operations

Three Months

Net income
decreased by $644,000 or 50.5% to $632,000 for the three months ended June 30, 2009 from $1.28 million for the three months ended June 30, 2008. The decrease in net income was due to a decrease in net interest income and an increase in
total non-interest expense, partially offset by an increase in total non-interest income and a decrease in income taxes. Net interest income decreased by $534,000 or 11.0% to $4.34 million for the three months ended June 30, 2009 from $4.87
million for the three months ended June 30, 2008. This decrease in net interest income resulted primarily from a decrease in the average yield on interest earning assets to 5.50% for the three months ended June 30, 2009 from 6.41% for the
three months ended June 30, 2008, partially offset by an increase of $36.9 million or 6.6% in the average balance of interest earning assets to $599.5 million for the three months ended June 30, 2009 from $562.6 million for the three
months ended June 30, 2008. The average balance of interest bearing



17



---

##### Table of Contents

liabilities increased by $37.3 million or 7.6% to $525.5 million for the three months ended June 30, 2009 from $488.2 million for the three months ended June 30, 2008 and the average
cost of interest bearing liabilities decreased by forty-two basis points to 2.97% for the three months ended June 30, 2009 from 3.39% for the three months ended June 30, 2008. As a consequence of the aforementioned, our net interest margin
decreased to 2.89% for the three months ended June 30, 2009 from 3.46% for the three months ended June 30, 2008.

Interest income on
loans receivable increased by $204,000 or 3.1% to $6.8 million for the three months ended June 30, 2009 from $6.6 million for the three months ended June 30, 2008. The increase was primarily attributable to an increase in the average
balance of loans receivable of $25.7 million or 6.7% to $411.2 million for the three months ended June 30, 2009 from $385.5 million for the three months ended June 30, 2008, partially offset by a decrease in the average yield on loans
receivable to 6.64% for the three months ended June 30, 2009 from 6.87% for the three months ended June 30, 2008. 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 decrease in average yield reflects the competitive price environment prevalent in the Banks primary market area on loan facilities as well as the repricing
downward of certain rates on loan facilities tied to variable indices, consistent with the decrease in the prime lending rate through the reduction in rates forwarded by the FOMCs philosophy of easing market rates.

Interest income on securities decreased by $889,000 or 39.0% to $1.39 million for the three months ended June 30, 2009 from $2.28 million for the
three months ended June 30, 2008. This decrease was primarily due to a decrease in the average balance of securities held-to-maturity of $47.7 million or 30.2% to $110.2 million for the three months ended June 30, 2009 from $157.9 million
for the three months ended June 30, 2008, and a decrease in the average yield on securities held-to-maturity to 5.05% for the three months ended June 30, 2009 from 5.78% for the three months ended June 30, 2008. The decrease in the
average balance reflects the level of call options exercised by their issuing agency on certain investment securities previously discussed. The decrease in the average yield reflects the lower long term interest rate environment during the three
months ended June 30, 2009.

Interest income on other interest-earning assets decreased by $89,000 or 82.4% to $19,000 for the three
months ended June 30, 2009 from $108,000 for the three months ended June 30, 2008. This decrease was primarily due to a decrease in the average yield on other interest-earning assets to 0.10% for the three months ended June 30, 2009
from 2.24% for the three months ended June 30, 2008 partially offset by a $58.7 million or 304.1% increase in the average balance of other interest-earning assets to $78.0 million for the three months ended June 30, 2009 from $19.3 million
for the three months ended June 30, 2008. The decrease in the average yield reflects the lower short-term interest rate environment for overnight deposits during the three months ended June 30, 2009 as compared to the three months ended
June 30, 2008. The increase in the average balance primarily reflects managements philosophy to accumulate liquidity in the anticipation of future loan closings or investment security purchase opportunities.



18



---

##### Table of Contents

Total interest expense decreased by $240,000 or 5.8% to $3.90 million for the three months ended
June 30, 2009 from $4.14 million for the three months ended June 30, 2008. The decrease resulted primarily from a decrease in the average cost of interest bearing liabilities to 2.97% for the three months ended June 30, 2009 from
3.39% for the three months ended June 30, 2008, partially offset by an increase in the balance of average interest bearing liabilities of $37.3 million or 7.6% to $525.5 million for the three months ended June 30, 2009 from $488.2 million
for the three months ended June 30, 2008. The decrease in the average cost reflects the Companys reaction to the lower short term interest rate environment and our ability to reduce our pricing on a select number of retail deposit
products.

The provision for loan losses totaled $300,000 for the three months ended June 30, 2009 as well as for the three months ended
June 30, 2008. The provision for loan losses is established based upon managements review of the Banks loans and consideration of a variety of factors including, but not limited to, (1) the risk characteristics of the loan
portfolio, (2) current economic conditions, (3) actual losses previously experienced, (4) significant level of loan growth and (5) the existing level of reserves for loan losses that are probable and estimable. During the three
months ended June 30, 2009, the Bank experienced $4,000 in net charge-offs, (consisting of $4,000 in charge-offs and no recoveries). During the three months ended June 30, 2008, the Bank experienced $4,000 in net recoveries, (consisting of
$7,000 in recoveries and $3,000 in charge-offs). The Bank had non-performing loans totaling $5.0 million or 1.20% of gross loans at June 30, 2009, $2.7 million or 0.67% of gross loans at March 31, 2009 and $282,000 or 0.07% of gross
loans at June 30, 2008. The allowance for loan losses was $5.9 million or 1.43% of gross loans at June 30, 2009, $5.6 million or 1.38% of gross loans at March 31, 2009 and $4.6 million or 1.15% of gross loans at June 30, 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 June 30, 2009, March 31, 2009 and June 30, 2008.

Total non-interest income increased by $69,000 or 39.9% to $242,000 for the three months ended June 30, 2009 from $173,000 for the three months
ended June 30, 2008. The increase in non-interest income resulted primarily from a $66,000 increase in gain on sales of loans originated for sale to $86,000 for the three months ended June 30, 2009 from $20,000 for the three months ended
June 30, 2008, and a $5,000 increase in gain on sale of real estate owned. General fees, service charges and other income decreased



19



---

##### Table of Contents

slightly to $151,000 for the three months ended June 30, 2009 from $153,000 for the three months ended June 30, 2008. The increase in gain on sale of loans originated for sale reflects
the increased level of re-finance activity in the one- to four-family residential real estate market during the three months ended June 30, 2009, due primarily to the present lower long-term interest rate environment.

Total non-interest expense increased by $448,000 or 16.4% to $3.19 million for the three months ended June 30, 2009 from $2.74 million for the three
months ended June 30, 2008. Salaries and employee benefits expense decreased by $72,000 or 5.2% to $1.31 million for the three months ended June 30, 2009 from $1.38 million for the three months ended June 30, 2008. This decrease
occurred primarily as the result of the departure of a highly compensated officer during the three months ended June 30, 2009, partially offset by an increase in the number of full time equivalent employees to 89 for the three months ended
June 30, 2009, from 84 for the three months ended June 30, 2008. Equipment expense increased by $22,000 or 4.4% to $526,000 for the three months ended June 30, 2009 from $504,000 for the three months ended June 30, 2008. The
primary component of this expense item is data service provider expense which increases with the growth in the Banks assets. Occupancy expense and advertising increased by an aggregate of $21,000 or 6.3% to $354,000 for the three months ended
June 30, 2009 from $333,000 for the three months ended June 30, 2008. Regulatory assessments increased by $401,000 or 527.6% to $477,000 for the three months ended June 30, 2009 from $76,000 for the three months ended June 30,
2008. The increase in regulatory assessments resulted primarily from the one-time recapitalization assessment levied by the Federal Deposit Insurance Corporation on all financial institutions. This assessment totaled $282,000 for the Company which
was required to be accrued for in the second quarter of 2009 and payable in the third quarter of 2009. Additionally, an increase in FDIC assessment rates accounted for the balance of the increase in regulatory assessments. Merger related expenses
increased by $75,000 to $75,000 for the three months ended June 30, 2009 as compared to no comparative expense for the three months ended June 30, 2008. This increase was related exclusively to expenses associated with merger related
discussions held with another financial institution during the three months ended June 30, 2009. Director fees increased by $3,000 or 2.5% to $125,000 for the three months ended June 30, 2009 from $122,000 for the three months ended
June 30, 2008. Professional fees decreased by $32,000 or 24.1% to $101,000 for the three months ended June 30, 2009 from $133,000 for the three months ended June 30, 2008. This decrease resulted primarily from a decrease in audit fees
for the three months ended June 30, 2009. Other non-interest expense increased by $30,000 or 15.5% to $223,000 for the three months ended June 30, 2009 from $193,000 for the three months ended June 30, 2008. Other non-interest expense
is comprised of stationary, forms and printing, check printing, correspondent bank fees, telephone and communication, shareholder relations and other fees and expenses.

The provision for income taxes decreased by $269,000 or 37.0% to $459,000 for the three months ended June 30, 2009 from $728,000 for the three
months ended June 30, 2008 reflecting decreased pre-tax income earned during the three month time period ended June 30, 2009. The consolidated effective income tax rate for the three months



20



---

##### Table of Contents

ended June 30, 2009 was 42.1% as compared to 36.3% for the three months ended June 30, 2008. The effective tax rate for the three months ended June 30, 2009 increased primarily as
a result of an allowance that was recorded against a state tax benefit that was deemed uncollectible, the increase in merger related expenses, a portion of which are not deductible for income tax purposes and a higher percentage of the
Companys income being generated by the Bank and a lower percentage being generated by the Banks investment subsidiary.

Six Months of Operations

Net income decreased by $585,000 or 22.7% to $2.0 million for the six months ended June 30, 2009 from $2.6 million for the six months ended
June 30, 2008. The decrease in net income was due to a decrease in net interest income, an increase in the provision for loan losses and an increase in total non-interest expense, partially offset by an increase in non-interest income and a
decrease in income taxes. Net interest income decreased by $290,000 or 3.0% to $9.26 million for the six months ended June 30, 2009 from $9.55 million for the six months ended June 30, 2008. This decrease in net interest income resulted
primarily from a decrease in the average yield on interest earning assets to 5.84% for the six months ended June 30, 2009 from 6.50% for the six months ended June 30, 2008, partially offset by an increase of $29.3 million or 5.3% in the
average balance of interest earning assets to $585.6 million for the six months ended June 30, 2009 from $556.3 million for the six months ended June 30, 2008. The average balance of interest bearing liabilities increased by $30.9 million
or 6.4% to $513.6 million for the six months ended June 30, 2009 from $482.7 million for the six months ended June 30, 2008, while the average cost of interest bearing liabilities decreased to 3.06% for the six months ended June 30,
2009 from 3.53% for the six months ended June 30, 2008. As a consequence of the decrease in the average yield earned on our interest earning assets, our net interest margin decreased to 3.16% for the six months ended June 30, 2009 from
3.43% for the six months ended June 30, 2008.

Interest income on loans receivable increased by $448,000 or 3.4% to $13.72 million for
the six months ended June 30, 2009 from $13.27 million for the six months ended June 30, 2008. The increase was primarily attributable to an increase in the balance of average loans receivable of $30.1 million or 7.9% to $410.7 million for
the six months ended June 30, 2009 from $380.6 million for the six months ended June 30, 2008, partially offset by a decrease in the average yield on loans receivable to 6.68% for the six months ended June 30, 2009 from 6.97% for the
six months ended June 30, 2008. The increase in average loans reflects managements philosophy to deploy funds in higher yielding instruments, specifically commercial real estate loans, in an effort to achieve higher returns.

Interest income on securities decreased by $1.25 million or 27.1% to $3.37 million for the six months ended June 30, 2009 from $4.62 million for the
six months ended June 30, 2008. The decrease was primarily due to an decrease in the average balance of securities of $34.5 million or 21.5% to $125.9 million for the six months ended June 30, 2009 from $160.4 million for the six months
ended June 30, 2008 and a decrease in the average



21



---

##### Table of Contents

yield on securities to 5.36% for the six months ended June 30, 2009 from 5.76% for the six months ended June 30, 2008. The decrease in the average balance reflects the level of call
options exercised by their issuing agency on certain investment securities previously discussed. The decrease in average yield reflects the lower long term interest rate environment during the six months ended June 30, 2009.

Interest income on other interest-earning assets decreased by $158,000 or 87.3% to $23,000 for the six months ended June 30, 2009 from $181,000 for
the six months ended June 30, 2008. This decrease was primarily due to a decrease in the average yield on other interest-earning assets to 0.09% for the six months ended June 30, 2009 from 2.36% for the six months ended June 30, 2008,
partially offset by an increase of $33.7 million or 220.3% in the average balance of other interest-earning assets to $49.0 million for the six months ended June 30, 2009 from $15.3 million for the six months ended June 30, 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 accumulate liquidity in
the anticipation of future loan closings or investment security purchase opportunities.

Total interest expense decreased by $668,000 or 7.8%
to $7.85 million for the six months ended June 30, 2009 from $8.52 million for the six months ended June 30, 2008. The decrease resulted primarily from a decrease in the average cost of interest bearing liabilities to 3.06% for the six
months ended June 30, 2009 from 3.53% for the six months ended June 30, 2008 partially offset by an increase in the balance of average interest bearing liabilities of $30.9 million or 6.4% to $513.6 million for the six months ended
June 30, 2009 from $482.7 million for the six months ended June 30, 2008.

The provision for loan losses totaled $650,000 for the
six months ended June 30, 2009 and $550,000 for the six months ended June 30, 2008. The provision for loan losses is established based upon managements review of the Banks loans and consideration of a variety of factors
including, but not limited to, (1) the risk characteristics of the loan portfolio, (2) current economic conditions, (3) actual losses previously experienced, (4) significant level of loan growth and (5) the existing level of
reserves for loan losses that are probable and estimable. During the six months ended June 30, 2009, the Bank experienced $16,000 in net charge-offs (consisting of $16,000 in charge-offs and no recoveries). During the six months ended
June 30, 2008, the Bank experienced $53,000 in net charge-offs (consisting of $93,000 in charge-offs and $40,000 in recoveries). The Bank had non-performing loans totaling $5.0 million or 1.20% of gross loans at June 30, 2009, $3.7 million
or 0.90% of gross loans at December 31, 2008 and $282,000 or 0.07% of gross loans at June 30, 2008. The allowance for loan losses was $5.9 million or 1.43% of gross loans at June 30, 2009, $5.3 million or 1.28% of gross loans at
December 31, 2008 and $4.6 million or 1.15% of gross loans at June 30, 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



22



---

##### Table of Contents

criteria. In addition various regulatory agencies, as an integral part of their examination process, periodically review the allowance for loan losses and may require the Bank to recognize
additional provisions based on their judgment of information available to them at the time of their examination. Management believes that the allowance for loan losses was adequate at June 30, 2009, December 31, 2008 and June 30,
2008.

Total non-interest income increased by $2,000 or 0.5% to $423,000 for the six months ended June 30, 2009 from $421,000 for the six
months ended June 30, 2008. The increase in non-interest income resulted primarily from an increase of $28,000 or 28.0% in gain on sales of loans originated for sale to $128,000 for the six months ended June 30, 2009 from $100,000 for the
six months ended June 30, 2008 and a $5,000 increase in gain on sale of real estate owned, partially offset by a decrease of $31,000 or 9.7% in general fees, service charges and other income to $290,000 for the six months ended June 30,
2009 from $321,000 for the six months ended June 30, 2008. The increase in gain on sale of loans originated for sale reflects the increased level of re-finance activity in the one- to four-family residential real estate market during the six
months ended June 30, 2009, due primarily to the present lower long-term interest rate environment.

Total non-interest expense increased
by $407,000 or 7.6% to $5.77 million for the six months ended June 30, 2009 from $5.37 million for the six months ended June 30, 2008. Salaries and employee benefits expense decreased by $124,000 or 4.5% to $2.63 million for the six months
ended June 30, 2009 from $2.75 million for the six months ended June 30, 2008. This decrease occurred primarily as a result of the departure of a highly compensated officer during the six months ended June 30, 2009, partially offset
by an increase in the number of full time equivalent employees to 89 for the six months ended June 30, 2009, from 84 for the six months ended June 30, 2008. Equipment expense increased by $39,000 or 3.9% to $1.04 million for the six months
ended June 30, 2009 from $1.0 million for the six months ended June 30, 2008. The primary component of this expense item is data service provider expense which increases with the growth of the Banks assets. Occupancy expense
increased by $21,000 or 4.0% to $546,000 for the six months ended June 30, 2009 from $525,000 for the six months ended June 30, 2008. Advertising expense decreased by $3,000 to $119,000 for the six months ended June 30, 2009 from
$122,000 for the six months ended June 30, 2008. Regulatory assessments increased by $402,000 or 271.6% to $550,000 for the six months ended June 30, 2009 from $148,000 for the six months ended June 30, 2008. The increase in
regulatory assessments resulted primarily from the one-time recapitalization assessment levied by the Federal Deposit Insurance Corporation on all financial institutions. This assessment totaled $282,000 for the Company which was required to be
accrued for in the second quarter of 2009 and payable in the third quarter of 2009. Additionally, an increase in FDIC assessment rates accounted for the balance of the increase in regulatory assessments. Merger related expenses increased by $75,000
to $75,000 for the six months ended June 30, 2009 as compared to no comparative expense for the six months ended June 30, 2008. This increase was related exclusively to expenses associated with merger related discussions held with another
financial institution during the six months ended June 30, 2009. Director fees increased by $1,000 or 0.5% to $190,000 for the six months ended June 30, 2009 from $189,000 for the six months ended June 30, 2008. Professional



23



---

##### Table of Contents

fees decreased by $22,000 or 10.7% to $184,000 for the six months ended June 30, 2009 from $206,000 for the six months ended June 30, 2008. This decrease resulted primarily from a
decrease in audit fees for the six months ended June 30, 2009. Other non-interest expense increased by $18,000 or 4.3% to $439,000 for the six months ended June 30, 2009 from $421,000 for the six months ended June 30, 2008. Other
non-interest expense is comprised of stationary, forms and printing, check printing, correspondent bank fees, telephone and communication, shareholder relations and other fees and expenses.

The provision for income taxes decreased $210,000 or 14.3% to $1.26 million for the six months ended June 30, 2009 from $1.47 million for the six
months ended June 30, 2008 reflecting decreased pre-tax income earned during the six month time period ended June 30, 2009. The consolidated effective income tax rate for the six months ended June 30, 2009 was 38.7% as compared to
36.3% for the six months ended June 30, 2008. The effective tax rate for the six months ended June 30, 2009 increased primarily as a result of an allowance that was recorded against a state tax benefit that was deemed uncollectible, the
increase in merger related expenses, a portion of which are not deductible for income tax purposes, and a higher percentage of the Companys income being generated by the Bank and a lower percentage being generated by the Banks investment
subsidiary.



24



---

##### Table of Contents

|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 March 31, 2009, the latest quarterly date for which information was available. The Company anticipates that the results of its analysis based on June 30, 2009, will be substantially similar to
that set forth below. 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 March 31, 2009. The following sets forth the Companys NPV as of March 31, 2009.



25



---

##### Table of Contents

|                      |  |                    |        |                  |   |         |                  |  |        |                      |  |      |   |  |         
|--------------------- |  | ------------------ | ------ | ---------------- | - | ------- | ---------------- |  | ------ | -------------------- |  | ---- | - |  | --------
|Change in Calculation |  | Net PortfolioValue |        | $ Change fromPAR |   |         | % Change fromPAR |  |        | NPV as a % of Assets
|                      |  |                    |        | NPV Ratio        |   |         | Change          
|+300bp                |  | $                  | 33,941 |                  | $ | (16,496 | )                |  | -32.71 | %                    |  | 6.03 | % |  | -222 bps
|+200bp                |  |                    | 48,858 |                  |   | (1,579  | )                |  | -3.13  |                      |  | 8.39 |   |  | 14 bps  
|+100bp                |  |                    | 54,236 |                  |   | 3,799   |                  |  | 7.53   |                      |  | 9.03 |   |  | 78 bps  
|PAR                   |  |                    | 50,437 |                  |   |        |                  |  |       |                      |  | 8.26 |   |  |        



bp  basis points

The table above indicates that at March 31, 2009, in the event of a 100 basis point increase in interest rates, we would experience a 7.53% 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.



26



---

##### Table of Contents

|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 on that evaluation and due to the restatement of the unaudited consolidated
financial statements as of and for the three and six months ended June 30, 2009, we concluded that our disclosure controls and procedures were not effective as of June 30, 2009.

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.



27



---

##### Table of Contents

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. 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, 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.

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 were served with an Amended Third -Party Complaint. As they have failed to timely answer the third party complaint, BCB has seen to it that default has been entered
against each third-party defendant.

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.

Terms of settlement are presently under
consideration by the parties that, if accepted, would settle all of Providents claims for significantly less than sought and would also provide a means for BCB to recoup any funds paid to Provident in such a settlement.



|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.



28



---

##### Table of Contents

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

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
June 30, 2009 are as follows:



29



---

##### Table of Contents

|         |  |                 |  |              |   |                                 |   |                                                   |        
|-------- |  | --------------- |  | ------------ | - | ------------------------------- | - | ------------------------------------------------- | -------
|Period   |  | SharesPurchased |  | AveragePrice |   | Total Number ofShares Purchased |   | Maximum Number of SharesThat May Yet be Purchased
|4/1-4/30 |  |                |  | $            |  |                                 |  |                                                   | 133,983
|5/1-5/31 |  |                |  | $            |  |                                 |  |                                                   | 133,983
|6/1-6/30 |  |                |  | $            |  |                                 |  |                                                   | 133,983
|Total    |  |                |  | $            |  |                                 |  |                                                   | 133,983



|ITEM 3. | DEFAULTS UPON SENIOR SECURITIES
|------- | -------------------------------

Not
applicable.



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

The Companys Annual Meeting of Shareholders occurred on April 23, 2009. At this meeting there were two items put to a vote of security holders;
Election of Directors and ratification of the Independent Auditors. The number of shares outstanding was 5,184,320, the number of shares entitled to vote was 5,175,393 and the number of shares present at the meeting or by proxy was 4,122,807.



| | 1. | The vote with respect to the election of four directors was as follows:
| | -- | -----------------------------------------------------------------------



|                     |  |           |  |         
|-------------------- |  | --------- |  | --------
|NAME                 |  | FOR       |  | WITHHELD
|Thomas M. Coughlin   |  | 3,860,259 |  | 262,548 
|Joseph Lyga          |  | 3,863,490 |  | 259,317 
|Alexander Pasiechnik |  | 4,044,014 |  | 78,793  
|Joseph Tagliareni    |  | 3,865,760 |  | 257,047 

Those continuing serving directors
are as follows: Robert Ballance, Judith Q. Bielan, Joseph Brogan, James E. Collins, Mark D. Hogan, Donald Mindiak and Dr. August Pellegrini, Jr.



| | 2. | The vote with respect to the ratification of Beard Miller Company LLP, as Independent Auditors for the Company for the year ending December 31, 2009 was:
| | -- | ---------------------------------------------------------------------------------------------------------------------------------------------------------



|          |  |         |  |        
|--------- |  | ------- |  | -------
|FOR       |  | AGAINST |  | ABSTAIN
|4,070,935 |  | 48,149  |  | 3,723  



30



---

##### Table of Contents

|ITEM 5. | OTHER INFORMATION
|------- | -----------------

On June 30, 2009
BCB Bancorp, Inc., and Pamrapo Bancorp, Inc., jointly announced the signing of a definitive merger agreement. Under the terms of the agreement Pamrapo will merge with BCB Community Bank. Pamrapo shareholders will receive 1.00 shares of BCB Community
Bank for each share of Pamrapo. The Board of Directors of BCB Bancorp, Inc. will be expanded by five seats for representation from Pamrapo. Mr. Daniel Massarelli will serve as Chairman of the combined entity, Mr. Mark D. Hogan will
serve as Vice-Chairman. Mr. Donald Mindiak will be the President & CEO of the combined entity, Mr. Thomas Coughlin will serve as Chief Operating Officer and Mr. Kenneth Walter will serve as Chief Financial Officer. Both
Boards of Directors have unanimously approved the merger. The resulting company will be a bank holding company with one banking subsidiary, a state-chartered commercial bank.

Both parties have completed due diligence paying particular attention to credit, regulatory and legal matters. The merger is subject to certain
conditions, including the approval of the shareholders of both BCB Bancorp, Inc., and Pamrapo Bancorp, Inc., as well as the receipt of regulatory approvals. The merger is expected to be completed by the end of 2009.



|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 Officers Certification filed
pursuant to section 906 of the Sarbanes-Oxley Act of 2002.



31