Exhibit 99.2

Unaudited Pro Forma Combined Condensed Consolidated Financial Statements

The following unaudited pro forma combined condensed statement of condition at June 30, 2010 and unaudited pro forma combined consolidated statements of income for the six months ended June 30, 2010 and year ended December 31, 2009 give effect to the merger of Pamrapo Bancorp, Inc. (“Pamrapo”) and BCB Community Bank, Inc. (“BCB”) effective July 6, 2010. The unaudited pro forma combined condensed financial information is set forth as if the transaction had become effective on June 30, 2010, with respect to financial condition data, and at the beginning of the periods presented with respect to operations data.

The unaudited pro forma combined condensed consolidated financial statements give effect to the Pamrapo merger using the purchase method of accounting under U.S. generally accepted accounting principles. All assets acquired and liabilities assumed were reflected at their estimated fair values. The fair value adjustment for loans included a credit adjustment for estimated lifetime losses, and no allowance for credit losses was carried over.

BCB anticipates that the Merger with Pamrapo will provide the combined company with financial benefits that include reduced operating expenses. The pro forma information, while helpful in illustrating the financial characteristics of the combined company under one set of assumptions, does not reflect the benefits of expected cost savings or opportunities to earn additional revenue and, accordingly, does not attempt to predict or suggest future results. It also does not necessarily reflect what the historical results of the combined company would have been had our companies been combined during these periods.

The unaudited pro forma stockholders’ equity and net income are qualified by the statements set forth under this caption and should not be considered indicative of the market value of BCB’s common stock or actual or future results of operations of BCB for any period. Actual results may be materially different from the pro forma information presented.

BCB Bancorp, Inc.

Unaudited Pro Forma Combined Condensed Consolidated Statement of Condition

As of June 30, 2010

(In Thousands)

(See notes to Unaudited Pro Forma Combined Condensed Consolidated Financial Statements)

Page 1

BCB Bancorp, Inc.

Unaudited Pro Forma Combined Condensed Consolidated Statement of Income

Six months ended June 30, 2010

(In Thousands, except for per share amounts)

(See notes to Unaudited Pro Forma Combined Condensed Consolidated Financial Statements)

Page 2

Notes to Unaudited Pro Forma Combined Condensed Financial Statements as of

and for the Six Months Ended June 30, 2010

Footnote 1

Assumes the merger of BCB Bancorp, Inc. and Pamrapo Bancorp, Inc. was completed on January 1, 2010. Historical amounts for BCB Bancorp, Inc. and Pamrapo Bancorp, Inc. are as of June 30, 2010 and are derived from each Company’s respective unaudited consolidated financial statements as of June 30, 2010.

Footnote 2

Reflects the purchase accounting and merger adjustments related to the merger for a price of $7.83 per share in stock. Merger consideration assumes that all Pamrapo Bancorp’s shares are exchanged for 4,935,542 shares of BCB Bancorp stock (one for one exchange ratio) at a market value of $7.83 per share as of July 6, 2010.

No stock options are cashed out, rather they are exchanged.

Footnote 3

Represents the fair value adjustment on acquired held to maturity securities.

Footnote 4

Represents the elimination of Pamrapo’s allowance for credit losses, and the fair value adjustment on acquired loans, which included both an interest rate component and a credit adjustment for estimated lifetime losses. Accounting rules prohibit the carryover of Pamrapo’s allowance for credit losses.

Footnote 5

Represents the estimated fair value adjustment on the premises acquired.

Footnote 6

Represents the net deferred tax assets of $3.7 million associated with the fair value adjustments related to the acquired assets and liabilities and the tax effect of the gain on bargain purchase. Deferred tax assets on the taxable transaction costs amounted to $169,000.

Footnote 7

Represents the fair value adjustment on certificates of deposit assumed from Pamrapo Bancorp, Inc.

Footnote 8

Represents the fair value adjustment on FHLB borrowings assumed from Pamrapo Bancorp, Inc.

Footnote 9

Represents the fair value adjustment on benefit plans assumed from Pamrapo Bancorp, Inc.

Footnote 10

Represents the elimination of Pamrapo Bancorp, Inc. stockholders’ equity; the impact of transaction costs relating to the merger after taxes (approximately $2.1 million), primarily professional, legal, and conversion related expenditures; and the impact of the gain bargain purchase, net of tax.

Footnote 11

Represents the amortization/accretion of fair value adjustments related to loans, investment securities, deposits, and borrowings utilizing the level yield method or straight line method, where appropriate, over the estimated useful lives of the related asset or liability.

Page 3

Notes to Unaudited Pro Forma Combined Condensed Financial Statements as of

and for the Six Months Ended June 30, 2010

Footnote 12

A reconciliation of the consideration paid by BCB Bancorp and Pamrapo Bancorp’s net assets acquired is as follows (in thousands):

Footnote 13

Transaction costs associated with the merger are estimated to be $2.1 million, net of taxes. A summary of these costs is as follows (in thousands):

Footnote 14

Noninterest expenses do not reflect anticipated cost savings.

Footnote 15

Represents the adjustment to record the tax effect of the pro forma adjustments using BCB Bancorp’s marginal statutory tax rate of 38%.

Page 4

BCB Bancorp, Inc.

Unaudited Pro Forma Combined Condensed Consolidated Statement of Income

Year Ended December 31, 2009

(In Thousands, except for per share amounts)

(See notes to Unaudited Pro Forma Combined Condensed Consolidated Statement of Income)

Notes to Unaudited Pro Forma Combined Condensed Consolidated Statement of Income

For the Year Ended December 31, 2009

Footnote 1

Assumes the merger of BCB Bancorp, Inc. and Pamrapo Bancorp, Inc. was completed on January 1, 2009. Historical amounts for BCB Bancorp, Inc. and Pamrapo Bancorp, Inc. are as of December 31, 2009 and are derived from each company’s respective audited consolidated financial statements as of December 31, 2009.

Footnote 2

Reflects the purchase accounting and merger adjustments related to the merger for a price of $7.83 per share in stock. Merger consideration assumes that all Pamrapo Bancorp’s shares are exchanged for 4,935,542 shares of BCB Bancorp stock (one for one exchange ratio) at a market value of $7.83 per share as of July 6, 2010.

No stock options are cashed out, rather they are exchanged.

Footnote 3

Represents the amortization/accretion of fair value adjustments related to loans, investment securities, deposits, and borrowings utilizing the level yield method or straight line method, where appropriate, over the estimated useful lives of the related asset or liability.

Footnote 4

A reconciliation of the consideration paid by BCB Bancorp and Pamrapo Bancorp’s net assets acquired is as follows (in thousands):

Footnote 5

Transaction costs associated with the merger are estimated to be $2.4 million, net of taxes. A summary of these costs is as follows (in thousands):

Footnote 6

Noninterest expenses do not reflect anticipated cost savings.

Footnote 7

Represents the adjustment to record the tax effect of the pro forma adjustments using BCB Bancorp’s marginal statutory tax rate of 38%.