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

                                    FORM 10-Q

(Mark One)

[X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES  EXCHANGE
ACT OF 1934 For the quarterly period ended March 31, 2007.

                                       Or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 For the transition period from ____________ to ______________

                         Commission File Number: 0-50275

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

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

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

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

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

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

Indicate by check mark whether the Registrant is a large  accelerated  filer, an
accelerated  filer, or a  non-accelerated  filer. See definition of "accelerated
filer and larger accelerated filer" in Rule 12b-2 of the Exchange Act.

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

Indicate by check mark whether the  registrant is a shell company (as defined in
rule 12b-2 of the Exchange Act).
                                                                [ ] Yes   [X] No

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

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

                      APPLICABLE ONLY TO CORPORATE ISSUERS:

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common  stock,  as of the  latest  practicable  date.  As of May 10,  2007,  BCB
Bancorp,  Inc., had 4,791,197  shares of common stock, no par value,  issued and
outstanding.



                        BCB BANCORP INC., AND SUBSIDIARY

                                      INDEX

PART I.   CONSOLIDATED FINANCIAL INFORMATION                                Page

          Item 1. Consolidated Financial Statements

          Consolidated Statements of Financial Condition as of
          March 31, 2007 and December 31, 2006 (unaudited).....................1

          Consolidated Statements of Income for the three months
          ended March 31, 2007 and March 31, 2006 (unaudited)..................2

          Consolidated Statement of Changes in Stockholders' Equity for the
          three months ended March 31, 2007 (unaudited)........................3

          Consolidated Statements of Cash Flows for the three months
          ended March 31, 2007 and March 31, 2006 (unaudited)..................4

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

          Item 2. Management's Discussion and Analysis of Financial
                     Condition and Results of Operations.......................7

          Item 3. Quantitative and Qualitative Disclosures about
                     Market Risk..............................................12

          Item 4. Controls and Procedures.....................................14

PART II.  OTHER INFORMATION...................................................15

          Item 1.  Legal Proceedings

          Item 1A. Risk Factors

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

          Item 3.  Defaults Upon Senior Securities

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

          Item 5.  Other Information

          Item 6.  Exhibits



PART I.  FINANCIAL INFORMATION
ITEM I.  FINANCIAL STATEMENT

                         BCB BANCORP INC. AND SUBSIDIARY
                Consolidated Statements of Financial Condition at
                      March 31, 2007 and December 31, 2006
                                   (Unaudited)
                      (in thousands except for share data)


                                                                   At           At
                                                                31-Mar-07    31-Dec-06
                                                                ---------    ---------
                                                                           
ASSETS
------

Cash and amounts due from depository institutions ...........   $   2,846    $   3,400
Interest-earning deposits ...................................      32,850       22,437
                                                                ---------    ---------
   Total cash and cash equivalents ..........................      35,696       25,837
                                                                ---------    ---------
Securities held to maturity .................................     147,737      148,672
Loans held for sale .........................................       3,003        2,976
Loans receivable, net .......................................     316,187      318,130
Premises and equipment ......................................       6,104        5,885
Federal Home Loan Bank of New York stock ....................       3,724        3,724
Interest receivable, net ....................................       3,120        3,697
Deferred income taxes .......................................       1,239        1,238
Other assets ................................................         775          676
                                                                ---------    ---------
    Total assets ............................................     517,585      510,835
                                                                =========    =========

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

LIABILITIES
-----------
Deposits ....................................................     388,487      382,747
Long-term Debt ..............................................      74,124       74,124
Other Liabilities ...........................................       2,514        2,001
                                                                ---------    ---------
    Total Liabilities .......................................     465,125      458,872
                                                                ---------    ---------

STOCKHOLDERS' EQUITY
--------------------
Common stock, stated value $0.06
10,000,000 shares authorized; 5,068,331 and 5,063,432 shares,
respectively, issued ........................................         324          324
Additional paid-in capital ..................................      45,674       45,632
Treasury stock, at cost, 81,731 and 55,293 shares,
respectively ................................................      (1,316)        (859)
Retained Earnings ...........................................       7,778        6,866
                                                                ---------    ---------
    Total stockholders' equity ..............................      52,460       51,963
                                                                ---------    ---------

     Total liabilities and stockholders' equity .............   $ 517,585    $ 510,835
                                                                =========    =========


     See accompanying notes to consolidated financial statements.

                                       1


                         BCB BANCORP INC. AND SUBSIDIARY
                        Consolidated Statements of Income
                           For the three months ended
                             March 31, 2007 and 2006
                                   (Unaudited)
                    (in thousands except for per share data)

                                                         Three Months Ended
                                                              March 31,
                                                       -----------------------
                                                          2007         2006
                                                       ----------   ----------

Interest income:
  Loans ............................................   $    5,756   $    5,342
  Securities .......................................        2,044        1,816
  Other interest-earning assets ....................          288          175
                                                       ----------   ----------
     Total interest income .........................        8,088        7,333
                                                       ----------   ----------

Interest expense:
  Deposits:
     Demand ........................................          183           82
     Savings and club ..............................          520          813
     Certificates of deposit .......................        2,361        1,515
                                                       ----------   ----------
                                                            3,064        2,410
                                                       ----------   ----------

     Borrowed money ................................          832          492
                                                       ----------   ----------

       Total interest expense ......................        3,896        2,902
                                                       ----------   ----------

Net interest income ................................        4,192        4,431
Provision for loan losses ..........................           --          250
                                                       ----------   ----------

Net interest income, after provision for loan losses        4,192        4,181
                                                       ----------   ----------

Non-interest income:
   Fees and service charges ........................          141          155
   Gain on sales of loans originated for sale ......          121          136
   Other ...........................................            8            7
                                                       ----------   ----------
      Total non-interest income ....................          270          298
                                                       ----------   ----------

Non-interest expense:
   Salaries and employee benefits ..................        1,334        1,299
   Occupancy expense of premises ...................          235          218
   Equipment .......................................          433          450
   Advertising .....................................           95           61
   Other ...........................................          380          333
                                                       ----------   ----------
      Total non-interest expense ...................        2,477        2,361
                                                       ----------   ----------

Income before income tax provision .................        1,985        2,118
Income tax provision ...............................          722          789
                                                       ----------   ----------

Net Income .........................................   $    1,263   $    1,329
                                                       ==========   ==========

Net Income per common share
               basic ...............................   $     0.25   $     0.27
                                                       ==========   ==========
               diluted .............................   $     0.25   $     0.26
                                                       ==========   ==========

Weighted average number of common shares outstanding
               basic ...............................        5,006        5,002
                                                       ==========   ==========
               diluted .............................        5,136        5,159
                                                       ==========   ==========

     See accompanying notes to consolidated financial statements.

                                       2


                        BCB BANCORP INC. AND SUBSIDIARY
            Consolidated Statement of Changes in Stockholders' Equity
                   For the three months ended March 31, 2007

                                  (Unaudited)
                                 (in thousands)




                                                            Additional        Treasury         Retained
                                           Common Stock   Paid-In Capital       Stock          Earnings         Total
                                           ------------   ---------------    ------------    ------------    ------------
                                                                                             
Balance,  December 31, 2006 ............   $        324   $        45,632    $       (859)   $      6,866    $     51,963

Exercise of Stock Options (4,899 shares)             --                42              --              --              42

Treasury Stock Purchases (26,438 shares)             --                              (457)             --            (457)

Cash dividend ($0.07per share) declared              --                --                            (351)           (351)

Net income for the three months ended
     March 31, 2007 ....................             --                --              --           1,263           1,263
                                           ------------   ---------------    ------------    ------------    ------------

Balance, March 31, 2007 ................   $        324   $        45,674    $     (1,316)   $      7,778    $     52,460
                                           ------------   ---------------    ------------    ------------    ------------




     See accompanying notes to consolidated financial statements.


                                       3


                         BCB BANCORP INC. AND SUBSIDIARY
                      Consolidated Statements of Cash Flows
                           For the three months ended
                             March 31, 2007 and 2006
                                   (Unaudited)
                                 (in thousands)



                                                                     Three Months Ended
                                                                        March  31,
                                                                   --------------------
                                                                     2007        2006
                                                                   --------------------
                                                                         
Cash flows from operating activities:
   Net Income ..................................................   $  1,263    $  1,329
   Adjustments to reconcile net income to net cash provided
      by operating activities:
         Depreciation ..........................................         88          85
         Amortization and accretion, net .......................       (168)       (145)
         Provision for loan losses .............................         --         250
         Stock-based compensation ..............................         --          20
         Deferred income tax ...................................         (1)        (54)
         Loans originated for sale .............................     (6,014)     (6,818)
         Proceeds from sale of loans originated for sale .......      6,108       6,510
         (Gain) on sale of loans originated for sale ...........       (121)       (136)
         Decrease in interest receivable .......................        577         160
         Decrease in subscriptions receivable ..................         --       2,353
         (Increase) Decrease in other assets ...................        (99)        476
         (Decrease) Increase in accrued interest payable .......         (2)         61
         Increase in other liabilities .........................        515         346
                                                                   --------    --------

                Net cash provided by operating activities ......      2,146       4,437
                                                                   --------    --------

Cash flows from investing activities:
      Proceeds from maturation of security held to maturity ....         --       5,000
      Purchases of security held to maturity ...................         --      (7,500)
      Proceeds from repayments on securities held to maturity ..        938       1,311
      Net decrease(increase) in loans receivable ...............      2,108     (24,227)
      Additions to premises and equipment ......................       (307)        (19)
                                                                   --------    --------

             Net cash provided by (used in) investing activities      2,739     (25,435)
                                                                   --------    --------

Cash flows from financing activities:
      Net increase in deposits .................................      5,740      14,741
      Purchases of treasury stock ..............................       (457)        (24)
      Cash dividend paid .......................................       (351)         --
      Exercise of stock options ................................         42          40
      Stock Issuance costs .....................................         --          (9)
                                                                   --------    --------

             Net cash provided by financing activities .........      4,974      14,748
                                                                   --------    --------

Net increase (decrease) in cash and cash equivalents ...........      9,859      (6,250)
Cash and cash equivalents-begininng ............................     25,837      25,147
                                                                   --------    --------

Cash and cash equivalents-ending ...............................   $ 35,696    $ 18,897
                                                                   ========    ========

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

         Interest ..............................................      3,898       2,841


     See accompanying notes to consolidated financial statements.

                                       4


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


Note 1 - Basis of Presentation

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

The accompanying  unaudited consolidated financial statements have been prepared
in  accordance  with  the  instructions  to Form  10-Q  and,  therefore,  do not
necessarily  include all information that would be included in audited financial
statements.  The information furnished reflects all adjustments that are, in the
opinion  of  management,  necessary  for a  fair  presentation  of  consolidated
financial  condition and results of operations.  All such  adjustments  are of a
normal  recurring  nature.  The results of operations for the three months ended
March 31, 2007 are not necessarily  indicative of the results to be expected for
the fiscal year ended December 31, 2007 or any other future interim period.

These  statements  should  be read in  conjunction  with the  Company's  audited
consolidated  financial statements and related notes for the year ended December
31, 2006,  which are  included in the  Company's  Annual  Report on Form 10-K as
filed with the Securities and Exchange Commission.

Note 2 - Earnings Per Share

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

New Accounting Pronouncements

In  September  2006,  the  FASB  issued  FASB  Statement  No.  157,  Fair  Value
Measurements,  which  defines fair value,  establishes a framework for measuring
fair  value  under  U.  S.  GAAP,  and  expands  disclosures  about  fair  value
measurements.  Statement No. 157 applies to other accounting pronouncements that
require or permit fair value  measurements.  SFAS No. 157 is  effective  for our
Company January 1, 2008. We are currently  evaluating the potential  impact,  if
any, of the adoption of FASB  Statement  No. 157 on our  consolidated  financial
position, results of operations and cash flows.

                                       5


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

In March 2007,  the FASB  ratified  Emerging  Issues Task Force (EITF) Issue No.
06-11,  "Accounting for Income Tax Benefits of Dividends on Share-Based  Payment
Awards."  EITF 06-11  requires  companies  to  recognize  the income tax benefit
realized  from  dividends or dividend  equivalents  that are charged to retained
earnings  and  paid  to  employees  for  nonvested   equity-classified  employee
share-based  payment awards as an increase to additional  paid-in capital.  EITF
06-11 is effective for fiscal years  beginning  after  September  15, 2007.  The
Company does not expect EITF 06-11 will have a material  impact on its financial
position, results of operations or cash flows.

In March 2007, the FASB ratified EITF Issue No. 06-10 "Accounting for Collateral
Assignment Split-Dollar Life Insurance Agreements". EITF 06-10 provides guidance
for determining a liability for the postretirement benefit obligation as well as
recognition and measurement of the associated asset on the basis of the terms of
the collateral  assignment  agreement.  EITF 06-10 is effective for fiscal years
beginning after December 15, 2007. The Company is currently assessing the impact
of EITF 06-10 on its consolidated financial position and results of operations.

On September  7, 2006,  the Task Force  reached a  conclusion  on EITF Issue No.
06-5,  "Accounting for Purchases of Life Insurance - Determining the Amount That
Could  Be  Realized  in  Accordance  with  FASB  Technical  Bulletin  No.  85-4,
Accounting for Purchases of Life Insurance".  The scope of EITF 06-5 consists of
six separate issues relating to accounting for life insurance policies purchased
by entities  protecting  against the loss of "key  persons."  The six issues are
clarifications  of previously  issued  guidance on FASB  Technical  Bulletin No.
85-4. EITF 06-5 is effective for fiscal years beginning after December 15, 2006.
Adoption of EITF 06-5 did not have a material impact on the financial  position,
results of operations or cash flows of the Company.


                                       6


ITEM 2.

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

Financial Condition

Total assets  increased  by $6.8 million or 1.3% to $517.6  million at March 31,
2007 from $510.8  million at  December  31,  2006.  The Bank  continued  to grow
assets,  funded  primarily  through cash flow provided by retail deposit growth,
and repayments and prepayments of loans and mortgage backed  securities.  During
the first  quarter the Company  increased  its interest  earning  deposits in an
effort to increase  liquid assets in  anticipation  of higher loan  originations
later in the year.  Asset growth  stabilized as management is  concentrating  on
controlled loan growth and maintaining adequate liquidity in the anticipation of
funding loans in the loan  pipeline.  The  composition of the Bank's assets will
shift  more  significantly  to  loans  as  compared  to  investments  reflecting
management's  desire  to  obtain  higher  yields  from  loan  products  than are
obtainable  from  investments.  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 $9.9  million or 38.4% to $35.7
million at March 31, 2007 from $25.8  million at December 31,  2006.  Investment
securities  classified as held-to-maturity  decreased by $1.0 million or 0.7% to
$147.7 million at March 31, 2007 from $148.7 million at December 31, 2006.  This
decrease  was  primarily  attributable  to  repayments  and  prepayments  in the
mortgage backed security portfolio during the three months ended March 31, 2007.

Loans  receivable  decreased by $1.9 million or 0.6% to $316.2  million at March
31, 2007 from  $318.1  million at  December  31,  2006.  The  decrease  resulted
primarily from a $3.4 million decrease in commercial  loans comprising  business
loans and commercial lines of credit, net of amortization, partially offset by a
$783,000 increase in real estate mortgages comprising  residential,  commercial,
construction and participation loans with other financial  institutions,  net of
amortization,  and an $801,000  increase in consumer loans, net of amortization.
The balance in the loan pipeline as of March 31, 2007 stood at $40.5 million. In
the  absence  of  significant  asset  quality  issues  and  in  addition  to the
aforementioned  limited  loan  balance  decrease,  the  allowance  for loan loss
balance  remained static for the three months ended March 31, 2007. At March 31,
2007,   the   allowance   for  loan  losses  was  $3.7  million  or  224.52%  of
non-performing assets.

Deposit liabilities increased by $5.8 million or 1.5% to $388.5 million at March
31, 2007 from  $382.7  million at  December  31,  2006.  The  increase  resulted
primarily  from an increase of $1.9 million in time deposit  accounts and a $6.1
million  increase in transaction  accounts,  partially  offset by a $2.3 million
decrease in savings and club  accounts as the Bank has  experienced  a change in
the  composition  of deposits  with savings and club  balances  being reduced in
favor of higher cost time deposits. Short term time deposit rates continue to be
much more  competitive  than core deposit rates as the

                                       7


yield curve continues to remain  inverted and the Federal Open Market  Committee
persists in its posture of keeping short term rates unchanged since June 2006.

The balance of borrowed  money  remained  constant at $74.1  million  during the
three months ended March 31, 2007.  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 $497,000 or 1.0% to $52.5 million at March 31,
2007 from $52.0  million at December  31, 2006.  The  increase in  stockholders'
equity is  primarily  attributable  to net income of the  Company  for the three
months  ended March 31, 2007 of $1.26  million and $42,000  from the exercise of
stock options,  partially offset by $457,000 paid to repurchase 26,438 shares of
common  stock and the payment of a quarterly  cash  dividend  totaling  $351,000
representing a $0.07/share payment during the three months ended March 31, 2007.
At March 31, 2007 the Company's  Tier 1, Tier 1 Risk-Based  and Total Risk Based
Capital Ratios were 10.74%, 15.66% and 16.73% respectively.

Results of Operations

Net income  decreased  by $66,000 or 5.0% to $1.26  million for the three months
ended March 31, 2007 from $1.33  million  for the three  months  ended March 31,
2006. The decrease in net income  primarily  reflects  decreases in net interest
income,  and  non-interest  income,  and an  increase in  non-interest  expense,
partially offset by decreases in the provision for loan losses and income taxes.
Net interest income  decreased by $239,000 or 5.4% to $4.2 million for the three
months  ended March 31, 2007 from $4.4  million for the three months ended March
31, 2006. This decrease  resulted  primarily from a decrease in the net interest
margin to 3.35% for the three  months  ended  March 31,  2007 from 3.82% for the
three months ended March 31, 2006, as the cost of interest  bearing  liabilities
increased at a more rapid pace than the yield on interest  earning  assets.  The
cost of interest bearing  liabilities  increased by seventy-six  basis points to
3.69% for the three  months ended March 31, 2007 from 2.93% for the three months
ended March 31, 2006,  reflecting  the shift in the  composition  of deposits to
higher cost time deposits.  This was partially  offset by an increase in average
interest earning assets of $36.3 million or 7.8% to $500.3 million for the three
months ended March 31, 2007 from $464.0 million for the three months ended March
31, 2006,  and an increase in the yield on interest  earning assets to 6.47% for
the three  months  ended  March 31, 2007 from 6.32% for the three  months  ended
March 31, 2006.

Interest  income on loans  receivable  increased  by  $414,000  or 7.7% to $5.76
million for the three  months  ended  March 31, 2007 from $5.34  million for the
three months ended March 31, 2006. The increase was primarily attributable to an
increase in the balance of average loans  receivable of $20.1 million or 6.7% to
$320.8 million for the three months ended March 31, 2007 from $300.7 million for
the three months ended March 31, 2006,  and an increase in the average  yield on
loans  receivable  to 7.13% for the three months

                                       8


ended March 31, 2007 from 7.07% for the three months  ended March 31, 2006.  The
increase in average loans  reflects  management's  philosophy to deploy funds in
higher yielding assets,  specifically  commercial real estate loans in an effort
to achieve higher  returns.  The increase in average yield reflects the increase
in loan yields tied to the prime  lending rate which was higher during the three
months ended March 31, 2007 than during the three months ended March 31, 2006.

Interest income on securities held-to-maturity increased by $228,000 or 12.6% to
$2.0 million for the three months ended March 31, 2007 from $1.8 million for the
three months ended March 31, 2006. The increase was primarily attributable to an
increase in the average balance of securities  held-to-maturity  of $9.6 million
or 6.7% to $152.0  million for the three months ended March 31, 2007 from $142.4
million  for the three  months  ended  March 31,  2006,  and an  increase in the
average  yield on  securities to 5.38% for the three months ended March 31, 2007
from 5.10% for the three months ended March 31, 2006.  Investments in securities
held to maturity  are  intended  to  compliment  our lending  efforts as we seek
investments that will result in higher returns.

Interest income on other interest-earning  assets increased by $113,000 or 64.6%
to $288,000  for the three  months  ended March 31, 2007 from  $175,000  for the
three months ended March 31, 2006. The increase was primarily due to an increase
in the average balance of other interest-earning assets of $5.7 million or 29.1%
to $25.3  million for the three months  ended March 31, 2007 from $19.6  million
for the three months ended March 31, 2006,  and an increase in the average yield
on other  interest-earning  assets to 4.55% for the three months ended March 31,
2007 from 3.57% for the three months  ended March 31, 2006.  The increase in the
average  yield  reflects the higher  short-term  interest rate  environment  for
overnight  deposits  in 2007 as compared  to 2006.  The  increase in the average
balance  primarily  reflects the  accumulation  of liquidity to  facilitate  the
funding of loan closings in the Bank's loan pipeline.

Total  interest  expense  increased by $994,000 or 34.3% to $3.9 million for the
three  months  ended March 31, 2007 from $2.9 million for the three months ended
March 31, 2006.  The  increase  resulted  primarily  from an increase in average
interest bearing  liabilities of $26.8 million or 6.8% to $422.7 million for the
three months ended March 31, 2007 from $395.9 million for the three months ended
March 31, 2006,  as well as an increase in the average cost of interest  bearing
liabilities  to 3.69% for the three  months  ended March 31, 2007 from 2.93% for
the three months ended March 31, 2006.

The  Company did not record a loan loss  provision  for the three  months  ended
March 31,  2007 as compared to a $250,000  provision  made for the three  months
ended March 31, 2006.  The provision for loan losses is  established  based upon
management's  review of the  Bank's  loans  and  consideration  of a variety  of
factors including,  but not limited to, (1) the risk characteristics of the loan
portfolio,  (2)  current  economic  conditions,  (3)  actual  losses  previously
experienced, (4) level of loan growth and (5) the existing level of reserves for
loan losses that are probable and estimable. During the three months ended March
31, 2007, the Bank experienced $3,000 in net recoveries (consisting of $5,000 in
recoveries and $2,000 in  charge-offs).  During the three months ended March 31,
2006,


                                       9


the Bank experienced $67,000 in charge-offs.  The Bank had non-performing  loans
totaling  $1.7  million or 0.52% of gross loans at March 31,  2007,  $323,000 or
0.10% of gross  loans at December  31,  2006 and $1.9  million or 0.58% of gross
loans at March 31, 2006.  The allowance for loan losses stood at $3.7 million or
1.17% of gross loans at March 31, 2007,  $3.7 million or 1.16% of gross loans at
December  31, 2006 and $3.3  million or 1.05% of gross loans at March 31,  2006.
The amount of the  allowance is based on estimates  and the ultimate  losses may
vary from such estimates. Management assesses the allowance for loan losses on a
quarterly  basis and makes  provisions  for loan losses as necessary in order to
maintain  the  adequacy  of  the  allowance.  While  management  uses  available
information  to recognize  losses on loans,  future loan loss  provisions may be
necessary based on changes in the aforementioned criteria. In addition,  various
regulatory  agencies,   as  an  integral  part  of  their  examination  process,
periodically  review the  allowance  for loan losses and may require the Bank to
recognize additional provisions based on their judgment of information available
to them at the time of their examination. Management believes that the allowance
for loan losses was adequate at March 31, 2007,  December 31, 2006 and March 31,
2006.

Total non-interest income decreased by $28,000 or 9.4% to $270,000 for the three
months  ended March 31, 2007 from  $298,000 for the three months ended March 31,
2006.  The decrease in  non-interest  income  resulted  primarily from a $15,000
decrease  in gains on sales of loans  originated  for sale to  $121,000  for the
three months ended March 31, 2007 from $136,000 for the three months ended March
31, 2006, and a $14,000 decrease in general fees and service charges to $141,000
for the three  months  ended March 31, 2007 from  $155,000  for the three months
ended March 31, 2006.

Total non-interest expense increased by $116,000 or 4.9% to $2.5 million for the
three  months  ended March 31, 2007 from $2.4 million for the three months ended
March 31, 2006.  Salaries and employee  benefits expense increased by $35,000 or
2.7% to $1.33  million  for the three  months  ended  March 31,  2007 from $1.30
million for the three months ended March 31, 2006.  This  increase was primarily
attributable  to annual salary  increases in conjunction  with annual reviews as
well as an increase in the number of  full-time  equivalent  employees to 94 for
the three  months  ended March 31, 2007 from 82 for the three months ended March
31,  2006.  Equipment  expense  decreased  by $17,000 to $433,000  for the three
months  ended March 31, 2007 from  $450,000 for the three months ended March 31,
2006.  Occupancy  expense  increased by $17,000 to $235,000 for the three months
ended March 31, 2007 from  $218,000  for the three  months ended March 31, 2006.
Advertising  expense  increased by $34,000 to $95,000 for the three months ended
March 31, 2007 from  $61,000 for the three  months  ended  March 31,  2006.  The
increase in advertising  expense relates to advertisements  for deposit and loan
promotions in an effort to attract  additional  business during the three months
ended  March 31,  2007.  Other  non-interest  expense  increased  by  $47,000 to
$380,000 for the three  months ended March 31, 2007 from  $333,000 for the three
months  ended March 31,  2006.  The  increase in other  non-interest  expense is
primarily  attributable  to  increases in expenses  commensurate  with a growing
franchise.   Other  non-interest   expense  is  comprised  of  directors'  fees,
stationary,  forms and printing,  professional fees, legal fees, check

                                       10


printing,  correspondent  bank fees,  telephone and  communication,  shareholder
relations and other fees and expenses.

Income tax expense  decreased  $67,000 to $722,000  for the three  months  ended
March 31,  2007  from  $789,000  for the  three  months  ended  March  31,  2006
reflecting  decreased  income  earned  during the three month time period  ended
March 31, 2007. The consolidated  effective income tax rate for the three months
ended March 31, 2007 was 36.4% as compared to 37.3% the three months ended March
31, 2006.





                                       11


Item 3.  Quantitative and Qualitative Analysis of Market Risk

         Management of Market Risk

General.  The  majority of our assets and  liabilities  are  monetary in nature.
Consequently,  one of 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, 2007.  Assumptions  have been made by the
Company  relating  to  interest  rates,  loan  prepayment  rates,  core  deposit
duration,  and the market  values of certain  assets and  liabilities  under the
various interest rate scenarios.  Actual maturity dates were used for fixed rate
loans and certificate  accounts.  Investment securities were scheduled at either
the  maturity  date or the next  scheduled  call date  based  upon  management's
judgment  of whether  the  particular  security  would be called in the  current
interest rate  environment and under assumed  interest rate scenarios.  Variable
rate loans were  scheduled as of their next  scheduled  interest rate  repricing
date.  Additional  assumptions  made in the preparation of the NPV table include
prepayment rates on loans and mortgage-backed  securities, core deposits without
stated  maturity  dates were  scheduled  with an assumed term of 48 months,  and
money market and  noninterest  bearing  accounts were  scheduled with an assumed
term of 24  months.  The NPV at "PAR"  represents  the  difference  between  the
Company's estimated value of assets and estimated value of liabilities  assuming
no change in interest rates. The NPV for a decrease of 300 basis points has been
excluded since it would not be meaningful,  in the interest rate  environment as
of March 31, 2007.  The  following  sets forth the Company's NPV as of March 31,
2007.
                                                            NPV as a % of Assets
 Change in   Net Portfolio  $ Change from   % Change from  ---------------------
calculation      Value            PAR            PAR         NPV Ratio   Change
-----------  -------------  -------------  --------------  ---------------------
  +300bp     $   41,265      $  (30,367)       (42.39)%         8.81%    (512)bp
  +200bp         51,136         (20,496)       (28.61)         10.60     (333)
  +100bp         61,548         (10,084)       (14.08)         12.36     (157)
    PAR          71,632              --            --          13.93       --
  -100bp         75,322           3,690          5.15          14.38       45
  -200bp         71,213            (419)        (0.58)         13.43      (50)


                                       12


The table above  indicates  that at March 31, 2007,  in the event of a 100 basis
point decrease in interest rates,  we would  experience a 5.15% increase in NPV.
In the  event  of a 100  basis  point  increase  in  interest  rates,  we  would
experience a 14.08% decrease in NPV.

Certain  shortcomings are inherent in the methodology used in the above interest
rate  risk  measurement.   Modeling  changes  in  NPV  requires  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.


                                       13


ITEM 4.

Controls and Procedures

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


                                       14


PART II. OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

None.

ITEM 1A. RISK FACTORS

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

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

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

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

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

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

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. The Company's stock purchases  during the last three months
are as follows:

                                       15



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

1/1-1/31           --          --                 --            131,803
2/1-2/28        1,538     $ 16.52              1,538            130,265
3/1-3/31       24,900     $ 17.32             26,438            105,365

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.  This plan will commence upon the completion of the
above mentioned plan.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

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

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

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

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


                                       16