EXHIBIT 13

******TABLE OF CONTENTS**

|Letter from the Chief Executive Officer                                               | 1 
|------------------------------------------------------------------------------------- | --
|Financial Highlights                                                                  | 3 
|Management's Discussion and Analysis of Financial Condition and Results of Operations | 5 
|Management's Report on Internal Control Over Financial Reporting                      | 37
|Report of Independent Registered Public Accounting Firm                               | 38
|Consolidated Statements of Financial Condition                                        | 41
|Consolidated Statements of Income                                                     | 42
|Consolidated Statements of Changes in Equity                                          | 43
|Consolidated Statements of Cash Flows                                                 | 46
|Notes to Consolidated Financial Statements                                            | 48
|Directors and Officers                                                                | 86
|Investor and Corporate Information                                                    | 87
|Office Locations                                                                      | 89

NEXT PAGE


**LETTER FROM THE CHIEF EXECUTIVE OFFICER**

****Dear Fellow Stockholders:

On behalf of the Board of Directors and employees, I am pleased to present the 2006
Annual Report to Stockholders.

This was a significant year for American Bank of New Jersey.   On October 5, 2005, we
completed our conversion from the mutual to the stock form and became a fully public
company.  Our holding company, American Bancorp of New Jersey, Inc. became the successor
to ASB Holding Company.  In a stock offering completed as part of the conversion, American
Bancorp sold the 70% ownership interest previously held by the mutual holding company,
American Savings, MHC, and the 30% ownership interest held by the ASB Holding Company
stockholders was converted into an equivalent ownership of American Bancorp of New Jersey,
Inc.  Shares of American Bancorp began trading on October 6, 2005 on the Nasdaq Global
Market under the symbol "ABNJ."  After offering expenses and funding the employee stock
ownership plan's purchase of 8% of the shares sold in the offering, investable net proceeds were
approximately $89.6 million.  We believe this additional capital and the flexibility afforded by
our new structure has better positioned us to achieve the goals set out in our business plan.

Movements in market interest rates during 2006 presented a challenge for community
financial institutions.  The inversion of the yield curve placed significant upward pressure on
our cost of funds which outpaced the growth in our yield on earning assets for the year.  As
such, our net interest spread declined from 2.28% for fiscal 2005 to 1.80% for fiscal 2006.  The
factors resulting in the compression of the Company's net interest spread also impacted the
Company's net interest margin.  However, the effects of that compression were more than
offset by the impact of the additional capital raised in the Company's second-step conversion.
As a result, the Company's net interest margin increased 14 basis points from 2.60% for fiscal
2005 to 2.73%% for fiscal 2006.

Notwithstanding these near term earnings challenges, we continued to execute the
growth and diversification strategies called for in our business plan.  Loans receivable, net grew
$57.6 million or 16.9% to $398.6 million at September 30, 2006 from $341.0 million at September
30, 2005.  The growth was comprised of net increases in multi-family, nonresidential real estate
and construction loans totaling $30.5 million, coupled with net increases in business loans
totaling $5.3 million.  Together, net growth in these loan balances totaled $35.8 million or 59.3%
comprising nearly two-thirds of the Company's net increase in loans receivable for the year.

Deposits decreased by 4.0% to $327.1 million at September 30, 2006 from $340.9 million
at September 30, 2005.  However, the $13.8 million decline in deposits included approximately
$9.8 million of deposit balances withdrawn to purchase shares in the Company's stock offering.
Such outflows also included a net reduction of $6.7 million from one municipal account
relationship whose declining balances funded the completed stages of a capital improvement
project.  Offsetting these two deposit outflows were net increases to deposits totaling $2.7
million for the year.

1 NEXT PAGE


The overall growth in loans and capital contributed significantly to a $2.5 million, or
22.5%, improvement in net interest income.  This increase, however, was significantly offset by
higher noninterest expense which increased by $1.7 million, or 19.4% primarily due to
comparatively higher compensation, occupancy, professional and consulting, and
administrative costs.  In large part, these additional costs were an outgrowth of the completion
of our second step conversion and the resulting operating costs attributable to the growth and
diversification strategies which we are now executing as a fully public company.

In total, net income increased 4.4% to $2.1 million for the fiscal year ended September
30, 2006.  Payment of a regular quarterly dividend continued throughout fiscal 2006 - a process
that had been initiated during our tenure as ASB Holding Company.  The Board was pleased to
provide a quarterly dividend of $0.04 to stockholders for each of the four fiscal quarters of 2006.

Fiscal 2007 will continue to be a building year for American Bancorp of New Jersey.
Under the leadership of Fred G. Kowal, President and Chief Operating Officer of the Company,
we will continue to pursue the strategies of our business plan.  These strategies include
expanding our deposit branch network, enhancing non-traditional service delivery channels,
such as online cash management and remote capture services, and expanding the Company's
commercial lending activities.  These strategies have been complemented by our current stock
repurchase program announced in October 2006.  While these strategies are expected to greatly
enhance shareholder value over time, we understand that their execution will come at a cost to
near term earnings.  Toward that end, the Company expects to face significant earnings
challenges in fiscal 2007 as we continue to execute these strategies in the midst of the adverse
interest rate environment presented by the inverted yield curve.

On behalf of the Board of Directors and the employees, I thank you for your investment
and your continued confidence in our people and our plan.  We are genuinely pleased about our
vision for American Bancorp of New Jersey, and are committed to making steady progress
toward our #1 goal - enhancing your investment in us.

| | Sincerely,

Joseph Kliminski
Chief Executive Officer
| | ----------------------------------------------------

2 NEXT PAGE


**FINANCIAL HIGHLIGHTS**

|                                       | **At September 30,**
|-------------------------------------- | --------------------
|                                       | **2006**            
|                                       | **(In thousands)**  
|**SELECTED FINANCIAL DATA:**          
|Total assets                           | $     514,319       
|Cash and cash equivalents              | 7,165               
|Securities available-for-sale          | 74,523              
|Securities held-to-maturity            | 10,547              
|Loans held for sale                    | -                   
|Loans receivable, net                  | 398,624             
|Federal Home Loan Bank stock           | 3,356               
|Cash surrender value of life insurance | 8,747               
|Deposits                               | 327,147             
|Stock subscriptions received           | -                   
|Total borrowings                       | 56,075              
|Total equity                           | 124,861             

|                                                      | **Years Ended
September 30,**
|----------------------------------------------------- | -----------------------------
|                                                      | **2006**                     
|                                                      | **(In thousands)**           
|**SELECTED OPERATING DATA:**                         
|Total interest income                                 | $       25,344               
|Total interest expense                                | 11,802                       
|Net interest income                                   | 13,542                       
|Provision for loan losses                             | 465                          
|Net interest income after provision
  for loan losses | 13,077                       
|Noninterest income                                    | 1,021                        
|Noninterest expense                                   | 10,657                       
|Income before income taxes                            | 3,441                        
|Income tax provision                                  | 1,308                        
|Net income                                            | $         2,133              

3 NEXT PAGE


|                                                                               | **At or for the year ended
September 30,**
|------------------------------------------------------------------------------ | ------------------------------------------
|                                                                               | **2006**                                  
|**SELECTED FINANCIAL DATA*:**                                                 
|***Performance Ratios:***                                                     
|Return on average assets (1)                                                   | 0.42%                                     
|Return on average equity (2)                                                   | 1.68                                      
|Net interest rate spread (3)                                                   | 1.80                                      
|Net interest margin (4)                                                        | 2.73                                      
|Operating (noninterest) expense to
       average total assets                 | 2.08                                      
|Efficiency ratio (5)                                                           | 73.18                                     
|Average interest-earning assets to
       average interest-bearing liabilities | 139.21                                    
|***Capital Ratios:***                                                         
|Equity to total assets at end of period                                        | 24.28                                     
|Average equity to average assets                                               | 24.72                                     
|***Asset Quality Ratios:***                                                   
|Non-performing loans to total
      loans (6)                                  | 0.52                                      
|Non-performing assets to total
      assets (6)                                | 0.41                                      
|Net charge-offs to average loans
      outstanding                             | 0.00                                      
|Allowance for loan losses to
      non-performing loans (6)                    | 101.64                                    
|Allowance for loan losses to total
      loans                                 | 0.53                                      
|**PER SHARE DATA:**                                                           
|Earnings per share: (7)                                                       
|Basic                                                                          | $      0.16                               
|Diluted                                                                        | $      0.16                               
|Cash dividends paid (8)                                                        | $      0.16                               
|Dividend payout ratio                                                          | 99.02%                                    

|*   | Certain ratios were significantly affected by stock subscriptions received pending completion of the Company's
first and second public offerings.  At September 30, 2003, stock subscriptions received relating to the Company's
first public offering which closed October 3, 2003 totaled $52.1 million.  At the time of closing, approximately
$15.3 million, less offering expenses, became capital of the Company with the remainder returned on
oversubscriptions.  At September 30, 2005, stock subscriptions received relating to the Company's second public
offering which closed October 5, 2005 totaled $115.2 million.  At the time of closing, approximately $91.3 million,
less offering expenses, became capital of the Company with the remainder returned on oversubscriptions.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(1) | Net income divided by average total assets.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|(2) | Net income divided by average total equity.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                      
|(3) | Difference between weighted average yield on interest-earning assets and weighted average cost of interest-bearing liabilities.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                  
|(4) | Net interest income as a percentage of average interest-earning assets.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|(5) | Noninterest expense divided by the sum of net interest income and noninterest income.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                            
|(6) | Nonperforming loans consist of nonaccrual loans and loans greater than 90 days delinquent and still accruing.                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                    
|(7) | Earnings per share for the fiscal years ended September 30, 2003 and 2002  have been restated to reflect the
conversion of 100 shares of Bank stock into 9,918,750 shares of Company stock representing 100% ownership of
the Bank prior to the minority stock offering which closed on October 3, 2003                                                                                                                                                                                                                                                                                                                                                                                                                                                                                          
|(8) | Cash dividends paid in fiscal 2005 include special dividend of $0.294 per share paid in December 2004 and $0.035 regular quarterly dividends paid in June 2005 and September 2005.  American Savings, MHC waived receipt of all dividends in 2005.  Consequently, cash dividends were paid to public shareholders only durign fiscal 2005.                                                                                                                                                                                                                                                                                                                                                                                                                                                       

4 NEXT PAGE


**MANAGEMENT'S DISCUSSION AND ANALYSIS OF
  FINANCIAL CONDITION AND RESULTS OF OPERATIONS**

**Forward-Looking Statements**

This report contains certain forward-looking statements within the meaning of Section
27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of
1934, as amended.  The Company intends such forward-looking statements to be covered by
the safe harbor provisions for forward-looking statements contained in the Private Securities
Litigation Reform Act of 1995 as amended and is including this statement for purposes of these
safe harbor provisions.  Forward-looking statements, which are based on certain assumptions
and describe future plans, strategies, and expectations of the Company, are generally
identifiable by use of the words "believe," "expect," "intend," "anticipate," "estimate," "project,"
or similar expressions.  The Company's ability to predict results or the actual effect of future
plans or strategies is inherently uncertain.  Factors that could have a material adverse affect on
the operations and future prospects of the Company and its wholly-owned subsidiaries
include, but are not limited to, changes in:  interest rates; general economic conditions;
legislative/regulatory provisions; monetary and fiscal policies of the U.S. Government,
including policies of the U.S. Treasury and the Federal Reserve Board; the quality or
composition of the loan or investment portfolios; demand for loan products; deposit flows;
competition; and demand for financial services in the Company's market area.  These risks and
uncertainties should be considered in evaluating forward-looking statements, and undue
reliance should not be placed on such statements.

**Business Strategy**

Our business strategy has been to operate as a well-capitalized independent financial
institution dedicated to providing convenient access and quality service at competitive prices.
During recent years, we have experienced significant growth, with total loans receivable, net
growing from $208.4 million at September 30, 2002 to $398.6 million at September 30, 2006 and
total deposits growing from $264.6 million at September 30, 2002 to $327.1 million at
September 30, 2006.

Our current strategy seeks to continue the growth of the last several years.  The
highlights of our business strategy include the following:

> Grow and diversify the deposit mix by emphasizing non-maturity account
> relationships acquired through de novo branching and existing deposit growth.  We
> currently plan to open up to five de novo branches over approximately the next
> three to five years.
> 
> Grow and diversify the loan mix by increasing commercial real estate and business
> lending capacity.
> 
> Grow and diversify noninterest income through supplemental deposit and lending
> related services and strategies.

5 NEXT PAGE


> Continue to implement alternative loan and deposit product and service delivery
> channels.
> 
> Broaden and strengthen customer relationships by bolstering cross marketing
> strategies and tactics with a focus on multiple account/service relationships.
> 
> Utilize capital markets tools to effectively manage capital and enhance shareholder
> value.

**Executive Summary**

The Company's results of operations depend primarily on its net interest income.  Net
interest income is the difference between the interest income we earn on our interest-earning
assets and the interest we pay on our interest-bearing liabilities.  It is a function of the average
balances of loans and investments versus deposits and borrowed funds outstanding in any one
period and the yields earned on those loans and investments and the cost of those deposits and
borrowed funds.  Our interest-earning assets consist primarily of residential mortgage loans,
multi-family and nonresidential real estate mortgage loans, residential mortgage-related
securities, and U.S. Agency debentures.  Interest-bearing liabilities consist primarily of retail
deposits and borrowings from the Federal Home Loan Bank of New York.

Through the first half of fiscal 2005, the Company continued to realize improvements in
its net interest margin that had begun in fiscal 2004 as the general level of market interest rates
increased from the historical lows of the prior periods.  The improvements in net interest
margin during that time resulted from increases in earning asset yields that outpaced those of
its interest bearing-liabilities.  However, that trend reversed in the latter half of 2005 when
upward pressure on the Company's cost of deposits resulted in a greater increase in the
Company's cost of interest-bearing liabilities than the increase in the yield on its interest-earning assets.  For the year ended September 30, 2005, the Company experienced a 16 basis
point increase in its yield on earning assets to 4.84% from 4.68% for year ended September 30,
2004.  This increase was attributable to a 22 basis point increase in the yield on investment
securities and a 207 basis point increase in the yield on interest-earning deposits and other
earning assets.  These increases were partially offset by a 7 basis point decline in the yield on
loans.  Offsetting this overall improvement in earning asset yields was a 15 basis point increase
in the cost of interest-bearing liabilities to 2.56% from 2.41%.  This increase resulted, in part,
from a 26 basis point increase in the cost of interest-bearing deposits.  This increase was
partially offset by an 18 basis point decrease in the cost of borrowings resulting primarily from
increased utilization of overnight borrowings.  In total, the Company's net interest margin
remained unchanged at 2.60% for fiscal 2005 and fiscal 2004.

For the most recent fiscal year ended September 30, 2006, the Company's net interest
spread declined to 1.80% in comparison to 2.28% for fiscal 2005 as increases in the Company's
cost of interest-bearing liabilities continued to outpace the increase in the Company's yield on
earning assets.  This decline was largely attributable to continued upward pressure on the cost
of retail deposits resulting in increases in interest expense which outpaced the increase in
interest income resulting from improved yields on loans.  The average cost of interest-bearing
deposits increased 87 basis points from 2.16% for fiscal 2005 to 3.03% for the year ended
September 30, 2006.  For the same comparative periods, yield on loans increased 17 basis points
from 5.32% to 5.49%.

6 NEXT PAGE


The factors resulting in the compression of the Company's net interest spread also
impacted the Company's net interest margin.  However, the effects of that compression were
more than offset by the impact of the additional capital raised in the Company's second-step
conversion.  As a result, the Company's net interest margin increased 14 basis points from
2.60% for fiscal 2005 to 2.73%% for the year ended September 30, 2006.

Our results of operations are also affected by our provision for loan losses.  Provisions
for specific nonperforming assets and historical losses based on net charge-offs continue to be
nominal due to a history of low charge-offs and the relative stability of nonperforming asset
balances.  Non-performing loans as a percentage of total assets have increased modestly to
0.41% of total assets at September 30, 2006 from 0.21% of total assets at September 30, 2005.
However, management's quarterly assessment of the valuation and collectibility of these non-performing loans resulted in no required additions to the allowance for loan loss attributable to
these loans.  Consequently, loan loss provisions in the current year continue to be made
primarily in connection with the overall growth in portfolio loans.

Our results of operations also depend on our noninterest income and noninterest
expense.  Noninterest income includes deposit service fees and charges, income on the cash
surrender value of life insurance, gains on sales of loans and securities, gains on sales of other
real estate owned and loan related fees and charges.  Excluding gains and losses on sale of
assets, annualized noninterest income as a percentage of average assets totaled 0.25% for the
year ended September 30, 2006 - a reduction of 2 basis points from 0.27% from fiscal 2005.  This
decrease is primarily attributable to overall growth in average earning assets outpacing that of
fee income from deposits and loans.   Such growth resulted from the closing of the Company's
second step conversion.

Gains and losses on sale of assets, excluded in the comparison above, typically result
from the Company selling long term, fixed rate mortgage loan originations into the secondary
market for interest rate risk management purposes.  Demand for such loans typically fluctuates
with market interest rates.  As interest rates rise, market demand for long term, fixed rate
mortgage loans diminishes in favor of hybrid ARMs which the Company has historically
retained in the portfolio rather than selling into the secondary market.  Consequently, the gains
and losses on sale of loans reported by the Company will fluctuate with market conditions.
Additionally, such gains and losses may also reflect the impact of infrequent investment
security sales for asset/liability management purposes.  This was the case in fiscal 2006 when
the Company realized a $271,000 loss on sale of an underperforming investment security.

Noninterest expense includes salaries and employee benefits, occupancy and equipment
expenses, data processing and other general and administrative expenses. Generally, certain
operating costs have increased since our first public offering in the beginning of fiscal 2004.
Operating as a public entity resulted in comparatively higher legal, accounting and compliance
costs throughout fiscal 2004 and fiscal 2005 than had been recorded in earlier years.  This trend
continued through fiscal 2006, as the Company incurred additional compliance costs associated
with the Sarbanes-Oxley Act of 2002.  Additionally, the Company is recording higher employee
compensation and benefit expense than it had in the years preceding the stock offerings.  A
portion of this increase is attributable to additional personnel costs associated with the
Company's increased strategic focus on commercial lending.  This increase is also attributable,
in part, to the implementation of ESOP benefits resulting from the first and second step
conversions that did not exist prior to fiscal 2004.  Additionally, benefit costs have also
increased as we granted shares under the restricted stock and stock option plans approved by
shareholders during both fiscal 2005 and fiscal 2006.  In the aggregate, noninterest expense as a
percentage of average assets totaled 2.08% for the year ended September 30, 2006 - an increase
of 6 basis points from 2.02% for fiscal 2005.

7 NEXT PAGE


Management expects occupancy and equipment expense to increase in future periods as
we implement our de novo branching strategy to expand our branch office network.  Our plan
is to open up to five de novo branches over approximately the next three to five years.  Toward
that end, we opened our Verona branch in November, 2006.  As discussed in our financial
statements, we have also identified a site in Clifton, New Jersey for another de novo branch.
Additionally, we continue to evaluate and pursue other retail branching opportunities.  Costs
for land purchases or leases and branch construction costs will impact earnings going forward.
The expenses associated with opening new offices, in addition to the personnel and operating
costs that we will have once these offices are open, are expected to significantly increase
noninterest expenses.

The Company also expects compensation and occupancy expense to increase in future
periods as additional lending staff is added to support the Bank's commercial loan growth and
diversification strategies.  Implementation of these strategies will likely result in the need to
augment the office space available for our lending and administrative operations in order to
add the personnel called for by our growth plans.

Finally, management expects the costs associated with the Sarbanes-Oxley Act of 2002 to
continue into fiscal 2007, albeit at a comparatively lower level than that recorded in fiscal 2006 -
the first year of compliance with Section 404 of the Act.  In particular, management expects the
cost of the Company's outsourced internal audit services and, to a lesser extent, that of its
external auditors, to be reduced as the Company transitions from building and implementing
its Sarbanes Oxley compliance program to managing and maintaining it.

In total, our annualized return on average assets decreased 4 basis point to 0.42% for the
year ended September 30, 2006 from 0.46% for fiscal 2005 while annualized return on average
equity decreased 362 basis points to 1.68% from 5.30% for the same comparative periods.  The
reduction in return on average equity reflects the increase in shareholder's equity resulting
from the closing of the Company's second step conversion during the quarter ended December
31, 2005.

Our net interest margin may continue to be adversely affected in either a rising or
falling rate environment.  A decrease in interest rates could trigger another wave of loan
refinancing that could result in the margin compression experienced in prior years when rates
fell to their historical lows.  Conversely, further increases in interest rates from current levels
could trigger increases in the Bank's cost of interest-bearing liabilities that continue to outpace
its yield on earning assets causing further net interest spread compression.  As noted earlier,
such compression occurred during the year ended September 30, 2006 when our net interest
spread shrank 48 basis points to 1.80% from 2.28% for the fiscal year ended September 30, 2005.
During that time, the continued growth in the Company's commercial lending activities
contributed significantly to improved yields on earning assets, which increased 28 basis points
from 4.84% to 5.12%.  However, these improved yields were more than offset by increases in
the cost of interest-bearing liabilities which grew by 76 basis points from 2.56% to 3.32%.  This
increased cost was attributable, in large part, to overall increases in market interest rates and
the resulting increases in the Company's cost of retail deposits which were - and continue to be
- subject to significant upward pressure due to highly competitive market pricing for deposits.

8 NEXT PAGE


The risk of continued disintermediation of our deposits into higher cost accounts
continues to be noteworthy given the Bank's substantial net growth in non-maturity deposits
prior to fiscal 2006.  Like many banks, we were successful in growing deposits while interest
rates decreased to their historical lows.  However, our ability to retain such deposits at a
reasonable cost, while a highly competitive marketplace adjusts its pricing strategies to an
environment of rising interest rates, continues to be rigorously challenged.

Finally, our results of operations may also be affected significantly by other economic
and competitive conditions in our market area as well as changes in applicable laws,
regulations or governmental policies.  Furthermore, because our lending activity is
concentrated in loans secured by real estate located in New Jersey and the New York
metropolitan area, downturns in the regional economy could have a negative impact on our
earnings.

**Comparison of Financial Condition at September 30, 2006 and September 30, 2005**

Our total assets decreased by $41.5 million, or 7.5%, to $514.3 million at September 30,
2006 from $555.9 million at September 30, 2005.  The decrease reflected reductions in cash and
cash equivalents, partially offset by increases in securities available for sale, securities held to
maturity and loans receivable, net.

At September 30, 2005, the Bank's total assets were inflated by $115.2 million of stock
subscriptions held pending the closing of the Company's second step conversion.  To better
reflect the allocation of the Company's interest-earning assets and interest-costing liabilities, the
September 30, 2005 information presented in the tables below utilizes the pro forma balance of
total assets discussed in Note 3 of the financial statements in percentage of total assets
calculations.

Cash and cash equivalents decreased by $118.6 million, or 94.3%, to $7.2 million at
September 30, 2006 from $125.8 million at September 30, 2005.  The decrease in cash and cash
equivalents was largely attributable to the investment of capital proceeds received following
the closing of the Company's second step conversion into loans receivable, net, securities
available-for-sale and securities held-to-maturity.  Additionally, the Company refunded $33.7
million of oversubscriptions upon closing the second step conversion.

Securities classified as available-for-sale increased $12.2 million, or 19.6%, to $74.5
million at September 30, 2006 from $62.3 million at September 30, 2005.  Additionally, securities
held to maturity increased $2.7 million, or 34.8% to $10.5 million at September 30, 2006 from
$7.8 million at September 30, 2005.  The net growth in investments reflects the purchase of $57.5
million of securities during the first quarter of fiscal 2006 funded by a portion of the net
proceeds received in the Company's second step conversion and the proceeds of a mutual fund
sale.  The sale comprised the Company's entire investment in a mutual fund whose underlying
assets consisted primarily of adjustable rate and other shorter duration mortgage-related
securities.

9 NEXT PAGE


The securities purchased comprised a combination of fixed and adjustable rate MBS,
fixed rate CMOs and fixed rate, non-callable U.S. agency debentures.  Securities were selected
to be consistent with the short average life and stable cash flow characteristics of the
Company's existing securities portfolio.  During the latter three quarters of fiscal 2006, the
Company utilized these cash flows and a substantial portion of the balance of cash and cash
equivalents noted above to fund its growth in commercial real estate and business loans.

The following table compares the composition of the Company's investment securities
portfolio by security type as a percentage of total assets at September 30, 2006 and
September 30, 2005.  Amounts reported exclude unrealized gains and losses on the available for
sale portfolio.

|                             | September 30, 2006     | September 30, 2005    
|---------------------------- | ---------------------- | ----------------------
|Type of Securities           | Amount                 | Percent ofTotal Assets
|                             | (Dollars in thousands)
|                            
|Fixed rate MBS               | $	14,406               | 2.80%                 
|ARM MBS                      | 23,773                 | 4.62                  
|Fixed rate CMO               | 32,930                 | 6.40                  
|Floating rate CMO            | 2,369                  | 0.46                  
|ARM mutual fund              | -                      | -                     
|Fixed rate agency debentures | 12,989                 | 2.53                  
|Total                        | $	86,467               | 16.81%                

Assuming no change in interest rates, the estimated average life of the investment
securities portfolio, excluding the ARM mutual fund, was 2.37 years and 2.26 years,
respectively, at September 30, 2006 and September 30, 2005.  Assuming a hypothetical
immediate and permanent increase in interest rates of 300 basis points, the estimated average
life of the portfolio extends to 2.83 years and 2.67 years at September 30, 2006 and September
30, 2005, respectively.

Loans receivable, net increased by $57.6 million, or 16.9%, to $398.6 million at
September  30, 2006 from $341.0 million at September 30, 2005.  The growth was comprised of
net increases in multi-family, nonresidential real estate and construction loans totaling $30.5
million coupled with net increases in business loans totaling $5.3 million.  Together, net growth
in these loan balances totaled 59.3% or $35.8 million for the year ended September 30, 2006 and
comprised approximately 62.2% of the Company's net increase in loans receivable for the year.
The remaining net growth in loans included increases in one-to-four family mortgages,
including home equity loans and home equity lines of credit, totaling $22.2 million.  This
growth in 1-4 family mortgages included increases in prime-based, floating rate home equity
lines of credit which grew approximately $5.7 million or 42.6% from $13.5 million to $19.2
million for fiscal 2006.  Finally, growth in loans receivable, net was partially offset by net
increases to the allowance for loan losses totaling 28.0% or $465,000 attributable primarily to the
net growth in those loans.

10 NEXT PAGE


The following two tables compare the composition of the Company's loan portfolio by
loan type as a percentage of total assets at September 30, 2006 with that of September 30, 2005.
Amounts reported exclude allowance for loan losses and net deferred origination costs.

The table below generally defines loan type by loan maturity and/or repricing
characteristics:

|                           | September 30, 2006     | September 30, 2005    
|-------------------------- | ---------------------- | ----------------------
|Type of Loans              | Amount                 | Percent ofTotal Assets
|                           | (Dollars in thousands)
|                          
|Construction               | $   16,238             | 3.16%                 
|1/1 and 3/3 ARMs           | 5,835                  | 1.13                  
|3/1 and 5/1 ARMs           | 140,124                | 27.24                 
|5/5 and 10/10 ARMs         | 43,770                 | 8.51                  
|7/1 and 10/1 ARMs          | 2,061                  | 0.40                  
|15 year fixed or less      | 111,725                | 21.72                 
|Greater than 15 year fixed | 53,984                 | 10.50                 
|HELOC                      | 19,122                 | 3.72                  
|Consumer                   | 720                    | 0.14                  
|Business                   | 6,068                  | 1.18                  
|Total                      | $	399,647              | 77.70%                

At September 30, 2006 and 2005, the balance of one- to four-family mortgage loans included $20.0 million and $2.9 million, respectively, of thirty year adjustable rate loans with initial fixed interest rate periods of three to five years during which time monthly loan payments comprise interest only.  After the initial period, the monthly payments on such loans are adjusted to reflect the collection of both interest and principal over the loan's remaining term to maturity.

11 NEXT PAGE


The table below generally defines loan type by collateral or purpose:

|                          | September 30, 2006     | September  30, 2005   
|------------------------- | ---------------------- | ----------------------
|Type of Loans             | Amount                 | Percent ofTotal Assets
|                          | (Dollars in thousands)
|Construction              | $   	16,238            | 3.16%                 
|1-4 family mortgage       | 283,469                | 55.11                 
|Multifamily (5+) mortgage | 35,088                 | 6.82                  
|Nonresidential mortgage   | 38,408                 | 7.47                  
|Land                      | 534                    | 0.10                  
|1-4 family HELOC          | 19,122                 | 3.72                  
|Consumer                  | 720                    | 0.14                  
|Business                  | 6,068                  | 1.18                  
|Total                     | $	399,647              | 77.70%                

Total deposits decreased by $13.8 million, or 4.0%, to $327.1 million at September 30,
2006 from $340.9 million at September 30, 2005.  This decrease was primarily attributable to $9.8
million of deposit balances withdrawn to purchase shares in the Company's stock offering.
Additionally, the decrease included net outflows of $6.7 million from one municipal account
relationship of which a significant portion related to disbursements made by the municipality
to fund the completed stages of a capital improvement project.  Net of these outflows, total
deposit growth was limited to $2.7 million which reflected the aggressive level of deposit
competition in the markets served by the Company.  In total, savings deposits declined $16.3
million or 13.2% while checking deposits, including demand, NOW and money market
checking accounts, also declined $9.9 million or 15.2%.  Notwithstanding, the specific deposit
outflows noted above, the declines in savings and checking largely reflected disintermediation
between deposit account types as certificates of deposit increased $12.4 million or 8.1%.

At September 30, 2006, the Bank held approximately $16.9 million of municipal
deposits.  These deposits include the one municipal account relationship noted above whose
balances at September 30, 2006 totaled approximately $11.8 million.  The Bank expects these
funds to be withdrawn during the first fiscal quarter of 2007 due to the municipality's closing of
that account relationship.

12 NEXT PAGE


The following table compares the composition of the Company's deposit portfolio by
category as a percentage of total assets at September 30, 2006 with that of September 30, 2005.

|                             | September 30, 2006     | September 30, 2005    
|---------------------------- | ---------------------- | ----------------------
|Deposit category             | Amount                 | Percent ofTotal Assets
|                             | (Dollars in thousands)
|                             |                        |                       
|Money market checking        | $	20,474               | 3.98%                 
|Noninterest bearing checking | 23,545                 | 4.58                  
|Interest bearing checking    | 10,955                 | 2.13                  
|Money market savings         | 13,396                 | 2.60                  
|Other savings                | 93,612                 | 18.20                 
|Certificates of deposit      | 165,165                | 32.12                 
|Total                        | $	327,147              | 63.61%                

FHLB advances increased $2.3 million, or 4.4%, to $56.1 million at September 30, 2006 as
the Company's utilization of overnight repricing borrowings more than offset the impact of
maturities and scheduled principal repayments of amortizing advances.

The following table compares the composition of the Company's borrowing portfolio by
remaining term to maturity as a percentage of total assets at September 30, 2006 with that of
September 30, 2005.  Scheduled principal payments on amortizing borrowings are reported as
maturities.

|                     | September 30, 2006     | September 30, 2005    
|-------------------- | ---------------------- | ----------------------
|Remaining Term       | Amount                 | Percent ofTotal Assets
|                     | (Dollars in thousands)
|                    
|Overnight            | $	10,400               | 2.02%                 
|One year or less     | 8,063                  | 1.57                  
|One to two years     | 12,065                 | 2.36                  
|Two to three years   | 7,547                  | 1.47                  
|Three to four years  | 6,000                  | 1.16                  
|Four to five years   | 6,000                  | 1.16                  
|More than five years | 6,000                  | 1.16                  
|                    
|Total                | $	56,075               | 10.90%                

Equity increased $85.4 million, or 216.1% to $124.9 million at September 30, 2006 from
$39.5 million at September 30, 2005.  The increase was primarily due to capital proceeds of $89.6
million resulting from the Company's closing of its second step conversion.  The increase also
reflects net income of $2.1 million for fiscal 2006.  Offsetting these increases to equity were
dividends paid of approximately $2.1 million and repurchases of ABNJ shares to fund the
Company's restricted stock plans.  Finally, the amount reclassified on ESOP shares decreased
from $473,000 to $0.  On October 6, 2005, the Company began trading on Nasdaq which is
considered to be an established market under ERISA regulations.  As a result, the Company is
no longer required to establish a liability to reflect this repurchase obligation.

13 NEXT PAGE


**Comparison of Operating Results for the Years Ended September 30, 2006 and 2005**

**General.**  Net income for the year ended September 30, 2006 was $2.1 million, an
increase of $90,000, or 4.4% from the year ended September 30, 2005.  The increase in net
income resulted from an increase in net interest income offset by a decrease in noninterest
income coupled with increases in noninterest expense, the provision for loan losses and the
provision for income taxes.

**Interest Income.**  Total interest income increased 23.0% or $4.7 million to $25.3 million
for the year ended September 30, 2006 from $20.6 million for the year ended September 30,
2005.  For those same comparative years, the average yield on interest-earning assets increased
28 basis points to 5.12% from 4.84% while the average balance of interest-earning assets
increased $69.5 million or 16.3% to $495.4 million from $425.9 million.

Interest income on loans increased $2.8 million or 16.2%, to $20.3 million for the year
ended September 30, 2006 from $17.5 million for the same period in 2005.  This increase was
due, in part, to a $42.0 million increase in the average balance of loans receivable to $369.9
million for the year ended September 30, 2006 from $327.9 million for the year ended September
30, 2005.  In addition, the average yield on loans increased 17 basis points to 5.49% from 5.32%
for those same comparative periods.  The increase in the average balance of loans receivable
was the result of loan originations exceeding repayments due to strong borrower demand and a
growing strategic emphasis on commercial lending.

The rise in interest income on loans was augmented by higher interest income on
securities, which increased $1.2 million  or 43.7% to $3.9 million for the year ended September
30, 2006 from $2.7 million for fiscal 2005.  The increase was due in part, to a 76 basis point
increase in the average yield on securities which grew to 3.99% from 3.23% for the same
comparative periods.  The impact on interest income attributable to this increase was further
augmented by a $13.8 million increase in the average balance of investment securities to $98.4
million for the year ended September 30, 2006 from $84.6 million for the same 2005 period.  The
increase in yield primarily resulted from purchases of investment securities with the proceeds
of the Company's second step conversion and higher yields on adjustable rate securities which
have repriced upward in accordance with the general movement of market interest rates.

Further, interest and dividend income on federal funds sold, other interest-bearing
deposits and FHLB stock increased $717,000 to $1.1 million for the year ended September 30,
2006 from $408,000 for fiscal 2005.  This increase was due, in part, to an increase of $13.7 million
in the average balance of these assets to $27.1 million for the year ended September 30, 2006
from $13.3 million for the year ended September 30, 2005.  The impact on interest income
attributable to this growth was further augmented by a 110 basis point rise in the average yield
on these assets which increased to 4.16% from 3.06%.

14 NEXT PAGE


**Interest Expense.**  Total interest expense increased by $2.3 million or 23.6% to $11.8
million for the year ended September 30, 2006 from $9.5 million for fiscal 2005.  For those same
comparative periods, the average cost of interest-bearing liabilities increased 76 basis points
from 2.56% to 3.32%, while the average balance of interest-bearing liabilities decreased $16.7
million or 4.5% to $355.9 million for the year ended September 30, 2006 from $372.6 million for
fiscal 2005.

Interest expense on deposits increased $2.5 million or 37.15% to $9.2 million for the year
ended September 30, 2006 from $6.7 million for fiscal 2005.  This increase was due, in part, to
the disintermediation of lower cost transaction account balances into higher yielding
certificates of deposit.  The average balance of interest-bearing deposits, including stock
subscriptions received, decreased $7.4 million to $303.1 million for the year ended September
30, 2006 from $310.5 million for fiscal 2005.  The components of this net decrease for the
comparative periods include a decline in the average balance of savings and interest bearing
checking deposits of $26.3 million and $864,000 respectively.  These decreases were largely
offset by an increase in the average balance of higher costing certificates of deposit totaling
$19.8 million.

The impact on interest expense attributable to the disintermediation noted above was
exacerbated by an 87 basis point increase in the average cost of interest-bearing deposits to
3.03% for the year ended September 30, 2006 from 2.16% for fiscal 2005.  The components of this
increase include an 86 basis point increase in the average cost of certificates of deposit, an 84
basis point increase in the average cost of interest-bearing checking accounts and a 60 basis
point increase in the average cost of savings accounts.

Interest expense on FHLB advances decreased $233,000 to $2.6 million for the year
ended September 30, 2006 from $2.8 million for the fiscal 2005.  This decrease was due, in part,
to a $9.3 million decrease in the average balance to $52.7 million for the year ended September
30, 2006 from $62.1 million for fiscal 2005.  The impact on expense attributable to this decrease
in average balance was partly offset by a 37 basis point increase in the average cost of advances
from 4.58% for the year ended September 30, 2005 to 4.95% for fiscal 2006.  The higher average
cost for the current period was partly due to the lower average balance of overnight repricing
line of credit borrowings compared with that held during the earlier comparative period.  The
cost of such overnight borrowings during that earlier period was significantly less than that of
the remaining portfolio of fixed-rate term advances.  Additionally, the maturity of lower
costing term advances in fiscal 2006 have resulted in comparatively higher costs for the
remaining portfolio of fixed-rate term advances.

**Net Interest Income.**  Net interest income increased by $2.5 million or 22.5%, to $13.5
million for the year ended September 30, 2006 from $11.1 million for fiscal 2005.  The net
interest rate spread declined 48 basis points from 2.28% to 1.80% for the same comparative
periods, while the net interest margin increased 13 basis points from 2.60% to 2.73%.

15 NEXT PAGE


**Provision for Loan Losses.**Using the allowance methodology described under Critical
Accounting Policies found later in this discussion, the provision for loan losses totaled $465,000
for the year ended September 30, 2006 representing an increase of $384,000 over fiscal 2005.
The Company's net loan loss provision for the earlier comparative period reflected the reversal
of a previously recorded loss provision of $42,000.  After adjusting for the reversal in that
earlier period, the increase in loan loss provision is generally attributable to the comparatively
higher net growth in our commercial loan portfolio.  Specifically, each year's comparative
provision resulted from the incremental growth in the outstanding balance of the loans on
which historical and environmental loss factors are applied.  For the year ended September 30,
2006, outstanding loan balances, excluding the allowance for loan loss, increased 16.8% or $57.8
million to $400.7 million from $342.9 million at September 30, 2005.  The growth comprised a
net increase in the disbursed balances of construction loans of $15.1 million, net increases in
multi-family and nonresidential real estate loans totaling $15.4 million and a net increase in
business loans totaling $5.3 million.  Additional components of the net change in gross loan
balances included net increases in one-to-four family mortgages totaling $13.0 million coupled
with increases in home equity loans and lines of credit of $9.2 million.

By comparison, for the year ended September 30, 2005, outstanding loan balances, excluding
the allowance for loan loss, grew $32.4 million or 10.4% from $310.5 million at September 30,
2004 to $342.9 million at September 30, 2005.  The growth was primarily comprised of net
increases in multi-family and nonresidential real estate loans totaling $15.4 million coupled
with net increases in one-to-four family mortgages totaling $15.8 million.  Additional
components of the net change in gross loan balances included increases in home equity loans of
$2.7 million and net increases in business and consumer loans totaling $304,000.  This growth
was offset by a decline in the disbursed balance of construction loans totaling $1.9 million.

In total, the allowance for loan losses as a percentage of gross loans outstanding
increased 5 basis points to 0.53% at September 30, 2006 from 0.48% at September 30, 2005.
These ratios reflect allowance for loan loss balances of $2.1 million and $1.7 million,
respectively.  The increase in the ratio of allowance to gross loans reflects the changing
composition of the portfolio which reflects comparatively greater net growth in loans with
higher risk factors.  The level of the allowance is based on estimates and the ultimate losses
may vary from those estimates.

**Noninterest Income.**  Noninterest income decreased $175,000 to $1.0 million for the
year ended September 30, 2006 compared to $1.2 million for fiscal 2005.  This reduction was
primarily attributable to a $271,000 loss on sale of an underperforming investment security
during the first quarter of fiscal 2006 compared with a similar loss on sale of $16,000 in fiscal
2005.  This net $255,000 variance was offset, in part, by increases to other noninterest income
categories.  Deposit service fees and charges increased $32,000 due primarily to increased
receipts of deposit account service charges offset by reduced levels of fee income from annuity
sales.  The Company also recorded comparatively higher income from cash surrender value of
life insurance of approximately $45,000 reflecting higher policy balances held by the Company
and increases in policy yields attributable to increases in market interest rates.

**Noninterest Expense.**  Noninterest expense increased $1.7 million, or 19.4% to $10.7
million for the year ended September 30, 2006 from $8.9 million for the year ended September
30, 2005.  This increase was attributable to higher expenses for salaries and benefits, occupancy
and equipment, advertising, legal, professional and consulting fees, and other noninterest
expenses partially offset by decreases in data processing expenses.

16 NEXT PAGE


Salaries and employee benefits increased $1.0 million or 17.2% to $6.9 million for the
year ended September 30, 2006 as compared to $5.9 million for fiscal 2005.  Salaries and wages
including bonus and payroll taxes, increased $448,000 Such increases were primarily
attributable to growth in the Company's commercial lending staff and additions to retail
deposit personnel in anticipation of the Company's next branch opening coupled with overall
annual increases in employee compensation.

Retirement and stock benefit plan costs increased $809,000 resulting primarily from
increased ESOP costs stemming from completion of Company's second step conversion and the
subsequent implementation of the Company's 2006 Equity Incentive Plan approved by
shareholders in May, 2006.  ESOP costs increased $310,000 from $270,000 for fiscal 2005 to
$580,000 for fiscal 2006 (See Note 5 Employee Stock Ownership Plan).  For those same
comparative periods, restricted stock plan costs increased $430,000 from $207,000 to $637,000.
The amount recorded in fiscal 2005 reflected only nine months of RSP expenses reflecting plan
approval by shareholders in January 2005.  By comparison, the amount recorded in fiscal 2006
included a full year of RSP benefits approved in 2005 plus a pro rata portion of the annual RSP
benefits relating to the Company's 2006 Equity Incentive Plan approved by shareholders in
May, 2006.  Finally, the Company began recognizing stock options expense upon the adoption
of FAS 123R on October 1, 2005.  For the year ended September 30, 2006, the Company recorded
$384,000 in stock options expense for which no comparative expense was recorded in the prior
fiscal year.  Together, these factors contributed $1.1 million to the comparative increase in
retirement and stock benefit plan costs.  These benefit cost increases were partly offset by a
comparative decrease in profit sharing expense of $306,000 resulting from $131,000 of accrued
plan expenses that were reversed in fiscal 2006 due to the Company's discontinuation of that
plan.  By comparison, profit sharing plan expenses in fiscal 2005 totaled $175,000.

Medical and other insurance benefit premiums, net of employee co-payments, increased
approximately $64,000 while other employee expenses increased approximately $71,000
resulting primarily from comparatively greater costs associated with employee training and
personnel procurement expenses.

Finally, offsetting these net increases in salaries and employee benefits for the year
ended September 30, 2006 was a net decrease in director compensation expense of $382,000 due
largely to costs recognized in the earlier comparative period relating to changes in the
Company's director retirement plan for which no comparable costs were incurred in fiscal 2006.

Occupancy and equipment expense increased $119,000 to $949,000 for the year ended
September 30, 2006 as compared to $830,000 for fiscal 2005 while data processing costs
decreased by approximately $17,000.  The increase in occupancy and equipment costs was
attributable, in large part, to the recognition of approximately $91,000 of deposit branch
acquisition costs in the more recent period relating to sites for which the Bank and/or Seller
were unable to fulfill the conditional terms of the sales contract.  Such expenses would have
been capitalized into the depreciable cost of the branch had they come to fruition.
Notwithstanding these challenges, the Company continues to pursue its deposit branch growth
strategy.  Toward that end, the Bank opened a full service branch located on Bloomfield
Avenue in Verona, New Jersey in November 2006.  The remaining increase in occupancy and
equipment costs is attributable primarily to additional property tax expense relating to that
branch.  Additionally, the Company recently received the requisite municipal approvals
needed to construct a full service branch on a site in Clifton, New Jersey.

17 NEXT PAGE


Increases in noninterest expense also included increases in advertising and marketing
expenses of approximately $62,000 attributable primarily to costs associated with enhanced
corporate and lending marketing programs.  Legal expenses for the year ended September 30,
2006 were $52,000 higher than those recorded for fiscal 2005.   This comparative increase in
legal expenses was attributable, in large part, to the Company's annual meeting held in May,
2006 and matters addressed by shareholders at that time.  Additionally, professional and
consulting fees increased $257,000 to $531,000 for the year ended September 30, 2006 from
$274,000 for fiscal 2005.  In large part, these increases were attributable to audit and consulting
costs incurred by the Company relating to compliance with the Sarbanes Oxley Act of 2002 and
the outsourcing of other internal audit and compliance-related services.

Finally, the Company recognized noteworthy increases in a variety of other noninterest
expenses in fiscal 2006 compared with fiscal 2005.  Other noninterest expenses increased
$247,000 from $752,000 for the year ended September 30, 2005 to $999,000 for the year ended
September 30, 2006.  A significant portion of this increase was directly attributable to the
Company's conversion into a fully public entity.  Such cost increases include those associated
with corporate insurance, transfer agent services, NASDAQ membership fees and regulatory
oversight costs.  Additional increases in other noninterest expense resulted from the
implementation of the Company's strategic growth and business diversification strategies.  For
example, the Company recognized a substantial portion of the general and administrative
"start up costs" of its new deposit branch in the fourth quarter of fiscal 2006.  The Verona
branch location opened in the first quarter of fiscal 2007.

**Provision for Income Taxes**.  The provision for income taxes increased $195,000 for the
year ended September 30, 2006 compared with fiscal 2005.  For those same comparative
periods, the Company's effective tax rate was 38.0% and 37.1%, respectively.  The net increase
in the effective tax rate was attributable, in part, to the decline in the average balance of
investment securities held by the Bank's investment subsidiary, American Savings Investment
Corporation ("ASIC").  ASIC is a wholly owned New Jersey investment subsidiary formed in
August 2004 by American Bank of New Jersey.  The purpose of this subsidiary is to invest in
stocks, bonds, notes and all types of equity, mortgages, debentures and other investment
securities.  Interest income from this subsidiary is taxed by the state of New Jersey at an
effective rate lower than the statutory corporate state income tax rate.

Throughout fiscal 2006, cash flows from ASIC were utilized by the Bank to fund loan
growth.  This resulted in comparatively lower net income recorded by the investment
subsidiary offset by greater net income recorded by the Bank resulting in the increase in the
Company's effective income tax rate.

Additionally, the Company recorded comparatively higher non-deductible expenses
associated with incentive stock options due to the adoption of FAS 123R in the current fiscal
year.  Partially offsetting these factors were comparatively higher levels of tax exempt income
in fiscal 2006 from the cash surrender value of bank owned life insurance compared with that
recorded in fiscal 2005.



18 NEXT PAGE


**Comparison of Operating Results for the Years Ended September 30, 2005 and 2004**

**General.**  Net income for the year ended September 30, 2005 was $2.0 million, a decrease
of $119,000, or 5.5% from fiscal 2004.  The decrease in net income resulted from an increase in
noninterest expense offset by an increase in net interest income coupled with decreases in non-interest income, the provision for loan losses and the provision for income taxes.

**Interest Income.**  Total interest income increased 13.2% or $2.4 million to $20.6 million
for the year ended September 30, 2005 from $18.2 million for the year ended September 30,
2004.  For those same years, the average yield on interest-earning assets increased 16 basis
points to 4.84% from 4.68% while the average balance of interest-earning assets increased $37.0
million or 9.5% to $425.9 million from $388.9 million.

Interest income on loans increased $2.5 million or 16.77%, to $17.5 million for the year
ended September 30, 2005 from $15.0 million for fiscal 2004.  This increase was due, in part, to a
$49.3 million increase in the average balance of loans receivable to $327.9 million for the year
ended September 30, 2005 from $278.6 million fiscal 2004.  The impact on interest income
attributable to this growth more than offset the 7 basis points decrease in the average yield on
loans which declined to 5.32% from 5.39% for those same comparative periods.  The increase in
the average balance of loans receivable was the result of loan originations exceeding
repayments due to strong borrower demand and a growing strategic emphasis on commercial
lending.

The rise in interest income on loans was partially offset by lower interest income on
securities, which decreased $391,000 or 12.5% to $2.7 million for the year ended September 30,
2005 from $3.1 million for fiscal 2004.  The decrease was due in part, to a $19.4 million decline in
the average balance of investment securities to $84.6 million for the year ended September 30,
2005 from $104.0 million for fiscal 2004.  The impact on interest income attributable to this
decline was partly offset by a 22 basis point increase in the average yield on securities which
grew to 3.23% from 3.01% for those same comparative periods.  This increase in yield primarily
resulted from slowing prepayments which reduced net premium amortization and higher
yields on adjustable rate securities which have repriced upward in accordance with the general
movement of market interest rates.

Further, interest income on federal funds sold and other interest-bearing deposits
increased $346,000 to $408,000 for the year ended September 30, 2005 from $62,000 for the same
period in 2004.  This increase was due, in part, to an increase of $7.0 million in the average
balance of these assets to $13.3 million for the year ended September 30, 2005 from $6.3 for
fiscal 2004.  The impact on interest income attributable to this growth was further augmented
by a 207 basis point rise in the average yield on these assets which increased to 3.06% from
0.98%.

**Interest Expense.**  Total interest expense increased by $1.4 million or 17.8% to $9.5
million for the year ended September 30, 2005 from $8.1 million for fiscal 2004.  For those same
comparative periods, the average cost of interest-bearing liabilities increased 15 basis points
from 2.41% to 2.56% while the average balance of interest bearing liabilities increased $36.3
million or 10.8% to $372.6 million for fiscal 2005 from $336.2 million for fiscal 2004.

19 NEXT PAGE


Interest expense on deposits increased $1.5 million or 27.8% to $6.7 million for the year
ended September 30, 2005 from $5.2 million for fiscal 2004.  This increase was due, in part, to a
$34.4 million increase in the average balance of interest-bearing deposits to $310.5 million for
the year ended September 30, 2005 from $276.1 million for fiscal 2004.  The components of this
net increase for the comparative periods include an increase of $18.6 million in the average
balance of certificates of deposit, a $1.6 million increase in the average balance of savings
accounts and a $14.2 million increase in the average balance of interest-bearing checking
accounts.

The impact on interest expense attributable to the net growth in these average balances
was exacerbated by a 26 basis point increase in the average cost of interest-bearing deposits to
2.16% for the year ended September 30, 2005 from 1.90% for fiscal 2004.  The components of this
increase include a 52 basis point increase in the average cost of certificates of deposit and a 35
basis point increase in the average cost of interest-bearing checking accounts while the average
cost of savings accounts remained the same at 1.55%.

Interest expense on FHLB advances decreased $15,000 to $2.8 million for the year ended
September 30, 2005 from $2.9 million for the same period in 2004.  This decrease was due, in
part, to an 18 basis point decline in the average cost of advances from 4.76% in 2004 to 4.58% in
2005.  The impact on expense attributable to this decrease in average cost was partly offset by a
$1.9 million increase in the average balances to $62.1 million for the year ended September 30,
2005 from $60.1 million for fiscal 2004.  The lower average cost is primarily due to utilization of
overnight repricing line of credit borrowings whose current cost is less than that of the
remaining portfolio of fixed-rate term advances.

**Net Interest Income.**  Net interest income increased by $956,000 or 9.5%, to $11.1 million
for the year ended September 30, 2005 from $10.1 million for the year ended September 30,
2004.  The net interest rate spread remained the same in fiscal 2005 at 2.28%, while the net
interest margin also remained the same at 2.60%.

**Provision for Loan Losses.**Using the allowance methodology described under Critical
Accounting Policies found later in this discussion, the provision for loan losses totaled $81,000
for the year ended September 30, 2005 representing a decrease of $126,000 over 2004.  The loss
provision in fiscal 2005 was reduced by the reversal of a $42,000 reserve previously established
against an impaired loan which paid off in full during the year.  Notwithstanding this reversal,
other provisions for specific nonperforming assets and historical losses based on net charge-offs
were nominal due to a history of low charge-offs and the relative stability of nonperforming
asset balances.  As such, incremental growth in the outstanding balance of the loans on which
historical and environmental loss factors are applied accounted for the additional loss
provisions for the year.  For the year ended September 30, 2005, loans receivable, net increased
10.4% to $341.0 million from $309.0 million at September 30, 2004.  Total gross loan balances,
excluding loans held for sale, net deferred loan costs and the allowance for loan loss, grew $32.0
million or 10.3%.  The growth was primarily comprised of net increases in multi-family and
nonresidential real estate loans totaling $15.4 million coupled with net increases in one-to-four
family mortgages totaling $15.5 million.  Additional components of the net change in gross loan
balances included increases in home equity loans of $2.7 million and net increases in business
and consumer loans totaling $304,000.  This growth was offset by a decline in the disbursed
balance of construction loans totaling $1.9 million.

20 NEXT PAGE


By comparison, loan growth for the year ended September 30, 2004 totaled $46.4 million
or $14.0 million more than the same comparative period this year.  The growth in this prior
comparative period was primarily comprised of an increase in one-to-four family mortgages
totaling $36.3 million, an increase of $7.0 million in multi-family and nonresidential real estate
loans, an increase of $2.6 million in the disbursed balances of construction loans and an
increase of $1.8 million in home equity loans, offset by net decreases in consumer loans and
business loans totaling $1.2 million.

In total, the allowance for loan losses as a percentage of gross loans outstanding
decreased 2 basis points to 0.48% at September 30, 2005 from 0.50% at September 30, 2004.
These ratios reflect allowance for loan loss balances of $1.7 million and $1.6 million,
respectively.  The level of the allowance is based on estimates and the ultimate losses may vary
from those estimates.

**Noninterest Income.**  Noninterest income decreased $102,000 to $1.2 million for the
year ended September 30, 2005 compared to the same period in 2004.  A significant portion of
that decrease resulted from the absence in 2005 of $176,000 in gain on sale of other real estate
that had been recorded during 2004.  The remaining components of the decrease are
attributable to a $16,000 loss on sale of available-for-sale securities coupled with a decline of
$7,000 in deposit service fees resulting from reduced customer utilization of deposit services
introduced in the prior fiscal year.  In addition, there was a decrease of $11,000 in gains on sale
of held for sale loans as fewer long term, fixed rate loans were originated and sold into the
secondary market.  These decreases were offset by an increase in income from cash surrender
value of life insurance which grew $63,000 from $207,000 for the year ended September 30, 2004
to $270,000 for fiscal 2005 reflecting higher policy balances held by the Company.  Other non-interest income increased $45,000 from year to year primarily due to collection of comparatively
higher loan prepayment penalties.

**Noninterest Expense.**  Noninterest expense increased $1.3 million, or 16.6% to $8.9
million for the year ended September 30, 2005 from $7.7 million for the year ended
September 30, 2004.  The increase was primarily a result of higher expenses for salaries and
employee benefits, advertising and other non-interest expenses, partially offset by decreases in
occupancy and equipment, data processing and borrowed funds prepayment penalty.

Salaries and employee benefits increased $1.1 million or 22.5% to $5.9 million for the
year ended September 30, 2005 as compared to $4.8 million for 2004.  A significant portion of
this increase was attributable to a charge of $444,000 resulting from restructuring the Bank's
director retirement plan.  The plan was amended to provide that retirement benefits will be
calculated based upon the sum of the annual retainer and regular meeting fees paid by the
Company as well as the Bank.  Previously, such retirement plan benefits were based upon only
the annual retainer paid by the Bank.  Additionally, deferred compensation benefits costs
increased $207,000 due to the implementation of a restricted stock plan during fiscal 2005 while
expenses associated with the employee stock ownership plan grew $54,000 due to increases in
the market value of the shares of Company's stock held by the plan.  Salaries and wages
including bonus and payroll taxes, increased $324,000 or 9.3% due, in part, to executive and
lending staffing additions coupled with overall annual increases in employee compensation.
Finally, medical insurance benefit premiums increased $36,000 or 8.9%.

21 NEXT PAGE


Occupancy and equipment expense decreased $23,000 to $830,000 for the year ended
September 30, 2005 as compared to $853,000 for 2004.  This decrease is primarily attributable to
a $67,000 decrease in computer depreciation expense.  For the same comparative periods, data
processing costs also decreased $18,000 from $704,000 to $686,000 due to the absence in the
current period of information technology conversion and upgrade expenses that were
recognized during 2004.

Legal fees increased $129,000 to $234,000 for the year ended September 30, 2005 from
$105,000 for 2004.  A portion of the increase in legal fees is attributable to organizational and
benefits related matters presented to shareholders at the Company's annual meeting held
January 20, 2005.  Additionally, professional and consulting fees, including auditing and
accounting fees, increased $131,000 to $274,000 for the year ended September 30, 2005 as
compared to 2004.  A portion of this increase is attributable to the Company's operation as a
public company including implementation costs associated with the Sarbanes-Oxley Act of
2002.  Other comparative increases in both legal and professional and consulting fees are
attributable to ongoing evaluation and implementation of growth and diversification strategies
relating to the execution of the Company's business plan.

The Bank did not prepay any borrowings during the year ended September 30, 2005.  As
such, no borrowed funds prepayment penalties were incurred during the year.  By comparison,
in fiscal 2004 the Bank prepaid $3.0 million of FHLB advances with a weighted average cost of
6.28% which resulted in prepayment penalties totaling $125,000.

Finally, other noninterest expenses increased $84,000 for the year ended September 30,
2005 as compared to 2004 due, in large part, to increases in net loan processing charges and
other general and administrative expenses.

Notwithstanding these increases mentioned above, management expects ongoing
compliance costs of the Sarbanes-Oxley Act of 2002 to continue to grow.  Furthermore, we
currently intend to expand our branch office network over the next several years, and expenses
related to such expansion may impact earnings in future periods.

22 NEXT PAGE


**Provision for Income Taxes**.  The provision for income taxes decreased $168,000 for the
year ended September 30, 2005 from fiscal 2004.  The effective tax rate was 37.1% and 38.8% for
the years ended September 30, 2005 and 2004.  The modest decrease in the effective tax rate is
primarily attributable to the Company's funding of American Savings Investment Corporation
in November 2004, a wholly owned New Jersey investment subsidiary formed in August 2004
by American Bank of New Jersey.  The purpose of this subsidiary is to invest in stocks, bonds,
notes and all types of equity, mortgages, debentures and other investment securities.  Interest
income from this subsidiary is taxed by the State of New Jersey at an effective rate lower than
the statutory corporate state income tax rate.  Additionally, increases in the Bank's balance of
bank-owned life insurance, which generates tax-exempt income from growth in the cash
surrender value of policies, has also contributed to reductions in the Company's effective
income tax rate.

23 NEXT PAGE


**Average Balances, Interest, and Average Yields/Cost**

The following table presents certain information at and for the periods indicated regarding average balances of assets and liabilities as well as the total dollar
amounts of interest income from average interest-earning assets and interest expense on average interest-bearing liabilities and average yields and costs.  The yields and costs for the periods indicated are derived by dividing income or expense by the average balances of assets or liabilities, respectively, for the periods presented.  Average balances were derived from average daily balances.



|                                                                                |                        | Years Ended September 30,
|------------------------------------------------------------------------------- | ---------------------- | -------------------------
|                                                                                | At September 30,2006   | 2006                     
|                                                                                | Balance                | Yield/Cost               
|                                                                                | (Dollars in thousands)
|**Interest-earning assets:**                                                   
|Loans receivable, net(1)                                                        | $      398,624         | 5.71%                    
|Investment securities(2)                                                        | 86,466                 | 4.13                     
|Other interest-earning assets(3)                                                | 3,850                  | 5.25                     
|Total interest-earning assets                                                   | 488,940                | 5.43                     
|Non-interest-earning assets                                                     | 25,379                 |                          
|Total assets                                                                    | $      514,319         |                          
|**Interest-bearing liabilities:**                                              
|NOW & money market                                                              | $        31,429        | 2.25%                    
|Savings deposits(4)                                                             | 107,008                | 2.62                     
|Certificates of deposit                                                         | 165,165                | 4.48                     
|Total interest-bearing deposits                                                 | 303,602                | 3.59                     
|FHLB advances                                                                   | 56,075                 | 5.16                     
|Total interest-bearing liabilities                                              | 359,677                | 3.84                     
|Non-interest-bearing deposits                                                   | 23,545                 |                          
|Other non-interest-bearing
       liabilities                                   | 6,236                  |                          
|Total liabilities                                                               | 389,458                |                          
|Accumulated other 
       comprehensive income                                  | (881)                  |                          
|Retained earnings & other equity                                                | 125,742                |                          
|Total liabilities and equity                                                    | $      514,319         |                          
|Net interest spread(5)                                                          |                        | 1.59%                    
|Net interest margin(6)                                                          |                        | 2.60%                    
|Ratio of interest-earning 
       assets to interest-bearing
       liabilities | 135.94%                |                          

|(1) | Calculated net of deferred fees and loss reserves.  Includes loans held for sale.                                                                                                 
|--- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Calculated based on amortized cost and excludes FAS 115 market value adjustment.                                                                                                  
|(3) | Includes Federal Home Loan Bank stock at cost and term deposits with other financial institutions.                                                                                
|(4) | 2005 average balances include money market savings accounts and stock subscriptions received in connection with the Company's second public offering which closed October 5, 2005.
|(5) | Interest rate spread represents the difference between the average yield on interest-earning assets and the average cost of interest-bearing liabilities.                         
|(6) | Net interest margin represents net interest income as a percentage of average interest-earning assets.                                                                            

24 NEXT PAGE


**Rate/Volume Analysis**

The following table presents the effects of changing rates and volumes on the interest
income and interest expense of the Company.  The rate column shows the effects attributable to
changes in rate (changes in rate multiplied by prior volume).  The volume column shows the
effects attributable to changes in volume (changes in volume multiplied by prior rate).  The
rate/volume column shows changes attributable to changes in both rate and volume, which
cannot be segregated.

|                                           | 2006-2005             
|------------------------------------------ | ----------------------
|                                           | Increase (Decrease)   
|                                           | Volume                
|                                           | (Dollars in thousands)
|**Interest-earning assets:**              
|Loans receivable                           | $       2,234         
|Securities                                 | 447                   
|Other interest-earning assets              | 419                   
|Total interest-earning assets              | 3,100                 
|                                          
|**Interest-bearing liabilities:**         
|NOW and money market accounts              | (12)                  
|Savings accounts                           | (408)                 
|Certificates of deposit                    | 596                   
|Total interest bearing deposits            | 176                   
|Federal Home Loan Bank advances            | (428)                 
|Total interest-bearing liabilities         | (252)                 
|Increase (decrease) in net interest income | $       3,352         

|                                           | 2005-2004             
|------------------------------------------ | ----------------------
|                                           | Increase (Decrease)   
|                                           | Volume                
|                                           | (Dollars in thousands)
|**Interest-earning assets:**              
|Loans receivable                           | $       2,658         
|Securities                                 | (583)                 
|Other interest-earning assets              | 69                    
|Total interest-earning assets              | 2,144                 
|                                          
|**Interest-bearing liabilities:**         
|NOW and money market accounts              | 138                   
|Savings accounts                           | 25                    
|Certificates of deposit                    | 464                   
|Total interest bearing deposits            | 627                   
|Federal Home Loan Bank advances            | 92                    
|Total interest-bearing liabilities         | 719                   
|Increase (decrease) in net interest income | $       1,425         

25 NEXT PAGE


**Critical Accounting Policies**

Various elements of our accounting policies, by their nature, are inherently subject to
estimation techniques, valuation assumptions and other subjective assessments.  The following
is a description of our critical accounting policy and an explanation of the methods and
assumptions underlying its application.

**Allowance for Loan Losses.**  Our policy with respect to the methodologies used to
determine the allowance for loan losses is our most critical accounting policy.  This policy is
important to the presentation of our financial condition and results of operations, and it
involves a higher degree of complexity and requires management to make difficult and
subjective judgments, which often require assumptions or estimates about highly uncertain
matters.  The use of different judgments, assumptions, and estimates could result in material
differences in our results of operations or financial condition.

In evaluating the level of the allowance for loan losses, management considers the
Company's historical loss experience as well as various "environmental factors" including the
types of loans and the amount of loans in the loan portfolio, adverse situations that may affect
the borrower's ability to repay, estimated value of any underlying collateral, industry condition
information, and prevailing economic conditions.  Large groups of smaller balance
homogeneous loans, such as residential real estate and home equity and consumer loans, are
evaluated in the aggregate using historical loss factors and peer group data adjusted for current
economic conditions.  Large balance and/or more complex loans, such as multi-family,
nonresidential real estate and construction loans, are evaluated individually for impairment.
This evaluation is inherently subjective, as it requires estimates that are susceptible to
significant revision, as more information becomes available or as projected events change.

Management assesses the allowance for loan losses quarterly.  While management uses
available information to recognize losses on loans, future loan loss provisions may be necessary
based on changes in economic conditions.  In addition, 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.  The allowance for loan losses in the periods presented
was maintained at a level that represented management's best estimate of losses in the loan
portfolio to the extent they were both probable and reasonable to estimate.

Application of the Bank's loan loss methodology outlined above results, in part, in
historical and environmental loss factors being applied to the outstanding balance of
homogeneous groups of loans to estimate probable credit losses.  For example, as a result of
continued loan growth, a part of the Bank's loan portfolio is considered "unseasoned," meaning
the loans were originated less than three years ago.  Generally, unseasoned loans demonstrate a
greater risk of credit losses than their seasoned counterparts.  Moreover, in many cases, these
unseasoned loans are obligations of borrowers with whom the Bank has had no prior payment
experience.  These risks are considered in the environmental factors used in the Bank's loss
provision calculations as described above.  Both historical and environmental loss factors are
reviewed and updated quarterly, where appropriate, as part of management's assessment of the
allowance for loan losses.

26 NEXT PAGE


During fiscal 2005, changes to environmental factors used in the Bank's loss provision
calculations generally reflected the Company's increased strategic focus on commercial lending.
Environmental factors applied to the outstanding balance of commercial mortgages reflected
increased balances of unseasoned loans and concerns about potential  changes in real estate
values.  However, the impact of these increases were partially offset by reductions in
environmental factors attributable to the experience, ability, and depth of lending management
and staff both of which were enhanced during the prior fiscal year.  No significant changes to
environmental factors used in the Bank's loss provision calculations were made during fiscal
2006.

Management generally expects provisions for loan losses to increase as a result of the
net growth in loans called for in the Company's business plan.  Specifically, our business
strategy calls for increased strategic emphasis in commercial lending.  The loss factors used in
the Bank's loan loss calculations are generally higher for such loans compared with those
applied to one-to-four family mortgage loans.  Consequently, future net growth in commercial
loans may result in required loss provisions that exceed those recorded in prior years when
comparatively greater strategic emphasis had been placed on growing the 1-4 family mortgage
loan portfolio.

**Liquidity and Commitments**

We are required to have enough investments that qualify as liquid assets in order to
maintain sufficient liquidity to ensure a safe and sound operation.  Liquidity may increase or
decrease depending upon the availability of funds and comparative yields on investments in
relation to the return on loans.  Historically, we have maintained liquid assets above levels
believed to be adequate to meet the requirements of normal operations, including potential
deposit outflows.  Cash flow projections are regularly reviewed and updated to assure that
adequate liquidity is maintained.

The Bank's short term liquidity, represented by cash and cash equivalents, is a product
of its operating, investing and financing activities.  The Bank's primary sources of funds are
deposits, amortization, prepayments and maturities of outstanding loans and mortgage-backed
securities, maturities of investment securities and other short-term investments and funds
provided from operations.  While scheduled payments from the amortization of loans and
mortgage-backed securities and maturing investment securities and short-term investments are
relatively predictable sources of funds, deposit flows and loan prepayments are greatly
influenced by the level of market interest rates, economic conditions, and competition.  In
addition, the Bank invests excess funds in short-term interest-earning assets, which provide
liquidity to meet lending requirements.  The Bank also generates cash through borrowings.  The
Bank utilizes Federal Home Loan Bank advances to leverage its capital base by providing funds
for its lending activities, and to enhance its interest rate risk management.

Liquidity management is both a daily and long-term function of business management.
Excess liquidity is generally invested in short-term investments such as overnight deposits or
U.S. Agency securities.  On a longer-term basis, the Bank maintains a strategy of investing in
various loan products and in securities collateralized by loans.  The Bank uses its sources of
funds primarily to meet its ongoing commitments, to pay maturing certificates of deposit and

27 NEXT PAGE


Certificates of deposit scheduled to mature in one year or less at September 30, 2006,
totaled $135.3 million.  Management's policy is to maintain deposit rates at levels that are
competitive with other local financial institutions.  Based on the competitive rates and on
historical experience, management believes that a significant portion of maturing deposits will
remain with the Bank.  Additionally, at September 30, 2006 the Bank has $18.5 million of
borrowings from the Federal Home Loan Bank of New York ("FHLB") maturing in one year or
less.  Of those advances, $10.4 million represents funds drawn on the Bank's overnight line of
credit.  Repayment of such advances increases the Bank's unused borrowing capacity from the
FHLB which, at September 30, 2006 totaled $66.2 million.  In calculating our borrowing
capacity, the Bank utilizes the FHLB's guideline, which generally limits advances secured by
residential mortgage collateral to 25% of the Bank's total assets.

The following tables disclose our contractual obligations and commercial commitments
as of September 30, 2006.  Scheduled principal payments on amortizing borrowings are
reported as maturities.

|                  | Total          | Less Than1 Year | 1-3 Years | 4-5 Years | After5 Years
|----------------- | -------------- | --------------- | --------- | --------- | ------------
|                  | (In thousands)
|Time Deposits     | $	165,165      | $135,329        | $	17,030  | $	2,828   | $	9,978     
|FHLB  advances(1) | 56,075         | 18,463          | 19,612    | 12,000    | 6,000       
|Total             | $	221,240      | $153,792        | $	36,642  | $	14,828  | $	15,978    

28 NEXT PAGE


|                                         | Total AmountsCommitted | Less Than1 Year | 1-3 Years | 4-5 Years | Over5 Years
|---------------------------------------- | ---------------------- | --------------- | --------- | --------- | -----------
|                                         | (In thousands)        
|Lines of credit(1)                       | $	23,541               | $	2,016         | $	1,064   | $	527     | $	19,934   
|Land lease                               | 2,407                  | 69              | 277       | 277       | 1,784      
|Construction loans in
   process(1)      | 16,917                 | 1,686           | 15,231    | -         | -          
|Other commitments to
   extend credit(1) | 19,045                 | 19,045          | -         | -         | -          
|Total                                    | $	61,910               | $	22,816        | $	16,572  | $	804     | $	21,718   

(1) Represents amounts committed to customers.

In addition to the above commitments, the Company has financial obligations regarding
outstanding contracts for purchase and leases relating to branch sites.  As of September 30,
2006, the Bank has paid a deposit totaling $147,500 on a purchase contract for a future branch
location.  Upon closing, the Bank is committed to disbursing an additional $1,327,500 to fulfill
its obligations under this contract.  This commitment is contingent upon the fulfillment of
certain conditions outlined in the purchase contract.

As noted in the table above, the Bank has entered into a land lease agreement through
which it is committed to pay $2,407,079 over a 15 year term.  This commitment relates to the
relocation of the Bank's Bloomfield branch site.  Such relocation will significantly upgrade and
modernize the Bloomfield branch facility supporting the Company's deposit growth and
customer service enhancement objectives.  The relocation will also support expansion of the
administrative and lending office space within the Company's existing headquarters facility
where the branch is currently located.  This commitment is contingent upon the fulfillment of
certain conditions outlined in the lease contract.

**Regulatory Capital**

Consistent with its goals to operate a sound and profitable financial organization,
American Bank of New Jersey actively seeks to maintain its classification as a "well capitalized"
institution in accordance with regulatory standards.  The Bank's total equity was $81.8  million
at September  30, 2006, or 16.73% of total assets on that date.  As of September 30, 2006, the
Bank exceeded all capital requirements of the Office of Thrift Supervision.  The Bank's
regulatory capital ratios at September 30, 2006 were as follows: core capital 16.86%; Tier I risk-based capital, 27.83%; and total risk-based capital, 28.52%.  The regulatory capital requirements
to be considered well capitalized are 5.0%, 6.0% and 10.0%, respectively.

******Impact of Inflation**

The consolidated financial statements presented herein have been prepared in
accordance with accounting principles generally accepted in the United States of America.

29 NEXT PAGE


These principles require the measurement of financial position and operating results in terms of
historical dollars, without considering changes in the relative purchasing power of money over
time due to inflation.

Our primary assets and liabilities are monetary in nature.  As a result, interest rates have
a more significant impact on our performance than the effects of general levels of inflation.
Interest rates, however, do not necessarily move in the same direction or with the same
magnitude as the price of goods and services, since such prices are affected by inflation.  In a
period of rapidly rising interest rates, the liquidity and maturity structure of our assets and
liabilities are critical to the maintenance of acceptable performance levels.

The principal effect of inflation, as distinct from levels of interest rates, on earnings is in
the area of noninterest expense.  Such expense items as employee compensation, employee
benefits and occupancy and equipment costs may be subject to increases as a result of inflation.
An additional effect of inflation is the possible increase in the dollar value of the collateral
securing loans that we have made.  We are unable to determine the extent, if any, to which
properties securing our loans have appreciated in dollar value due to inflation.

**Recent Accounting Pronouncements**

In July 2006, the FASB released Interpretation No. 48, "Accounting for Uncertainty in
Income Taxes."  This Interpretation revises the recognition tests for tax positions taken in tax
returns such that a tax benefit is recorded only when it is more likely than not that the tax
position will be allowed upon examination by taxing authorities.  The amount of such a tax
benefit to record is the largest amount that is more likely than not to be allowed.   Any
reduction in deferred tax assets or increase in tax liabilities upon adoption will correspondingly
reduce retained earnings.  The Company has not yet determined the effect of adopting this
Interpretation, which is effective for it on October 1, 2007.

In February 2006, the Financial Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standards No. 155 "Accounting for Certain Hybrid Financial
Instruments" ("SFAS No. 155"), which amends FASB Statements No. 133, "Accounting For
Derivative Instruments and Hedging Activities" and No. 140, "Accounting For Transfers and
Servicing of Financial Assets and Extinguishments of Liabilities".  SFAS No. 155 is effective for
all financial instruments acquired or issued in fiscal years beginning after September 15, 2006.
Management is currently evaluating the impact of SFAS No. 155 on the Corporation's
consolidated financial statements.

In March 2006, the FASB issued Statement of Financial Accounting Standards No. 156
"Accounting for Servicing of Financial Assets" ("SFAS No. 156"), which amends FASB
Statement No. 140, "Accounting For Transfers and Servicing of Financial Assets and
Extinguishments of Liabilities" with respect to the accounting for separately recognized
servicing assets and servicing liabilities.  SFAS No. 156 is effective for fiscal years beginning
after September 15, 2006.  The adoption of SFAS No. 156 is not expected to impact the
Corporation's consolidated financial statements.

30 NEXT PAGE


In September 2006, the FASB issued Statement of Financial Accounting Standards No.
157 "Fair Value Measurements" ("SFAS No. 157"), which defines fair value, establishes a
framework for measuring fair value in generally accepted accounting principles, and expands
disclosures about fair value measurements.  SFAS No. 157 is effective for financial statements
issued for fiscal years beginning after November 15, 2007.  The adoption of SFAS No. 157 is not
expected to impact the Corporation's consolidated financial statements.

In September 2006, the FASB issued Statement of Financial Accounting Standards No.
158 "Employers' Accounting for Defined Benefit Pension and Other Postretirement Plans - an
amendment of FASB Statements No. 87, 88, 106, and 132(R)" ("SFAS No. 158").  SFAS No. 158
requires an employer to recognize the overfunded or underfunded status of a defined benefit
postretirement plan as an asset or liability in its statement of financial position and to recognize
changes in that funded status in the year in which the changes occur through comprehensive
income.  SFAS No. 158 also requires an employer to measure the funded status of a plan as of
the date of its year-end statement of financial position.  The recognition and disclosure
provisions of SFAS No. 158 are effective for fiscal years ending after December 15, 2006.  The
requirement to measure the funded status of a plan as of the date of its year-end statement of
financial position is effective for fiscal years ending after December 15, 2008.  The adoption of
this standard is not expected to impact the Corporation's consolidated financial statements.

On September 13, 2006, the Securities and Exchange Commission (SEC) issued
Staff Accounting Bulletin No. 108 ("SAB 108").  SAB 108 provides guidance on the
consideration of the effects of prior year misstatements in quantifying current year
misstatements for the purpose of a materiality assessment.  SAB 108 is effective for financial
statements issued for fiscal years ending after November 15, 2006.  Management is currently
evaluating the impact of SAB 108 on the Corporation's consolidated financial statements.

31 NEXT PAGE


**Management of Interest Rate Risk and Market Risk**

**Qualitative Analysis.**  Because the income on the majority of our assets and the cost of
the majority of our liabilities are sensitive to changes in interest rates, a significant form of
market risk for us is interest rate risk, or changes in interest rates.  Notwithstanding the
unpredictability of future interest rates, we expect that changes in interest rates may have a
significant, adverse impact on our net interest income.

Our ability to make a profit largely depends on our net interest income, which could be
negatively affected by changes in interest rates.  Net interest income is the difference between:

> The interest income we earn on our interest-earning assets such as loans and
> securities; andThe interest expense we pay on our interest-bearing liabilities such as deposits and
> amounts we borrow.

The rates we earn on our assets and the rates we pay on our liabilities are generally
fixed for a contractual period of time.  We, like many savings institutions, have liabilities that
generally have shorter contractual maturities than our assets.  This imbalance can create
significant earnings volatility, because market interest rates change over time.  In a period of
rising interest rates, the interest income earned on our assets may not increase as rapidly as the
interest paid on our liabilities.  In a period of declining interest rates the interest income earned
on our assets may decrease more rapidly, due to accelerated prepayments, than the interest
paid on our liabilities.

The prepayment characteristics of our loans and mortgage-backed and related securities
are greatly influenced by movements in market interest rates.  For example, a reduction in
interest rates results in increased prepayments of loans and mortgage-backed and related
securities, as borrowers refinance their debt in order to reduce their borrowing cost.  This
causes reinvestment risk, because we are generally not able to reinvest prepayments at rates
that are comparable to the rates we previously earned on the prepaid loans or securities.  By
contrast, increases in interest rates reduce the incentive for borrowers to refinance their debt.  In
such cases, prepayments on loans and mortgage-backed and related securities may decrease
thereby extending the average lives of such assets and reducing the cash flows that are
available to be reinvested by the Company at higher interest rates.

Tables presenting the composition and allocation of the Company's interest-earning
assets and interest-costing liabilities from an interest rate risk perspective are set forth in the
preceding section of this report titled "Comparison of Financial Condition at September 30, 2006
and September 30, 2005."  These tables present the Company's investment securities, loans,
deposits, and borrowings by categories that reflect the contractual repricing characteristics of
the underlying assets or liabilities.  Shown as a percentage of total assets, the comparative data
presents changes in the repricing characteristics of the Company's balance sheet - an important
component of interest rate risk.

32 NEXT PAGE


Our net interest rate spread is the difference between the yields we receive on our
interest-earning assets and the rates we pay on our interest-costing liabilities.  Through the first
half of fiscal 2005, the Company continued to realize improvements in its net interest spread as
increases in earning asset yields continued to outpace increases in the cost of its interest-bearing
liabilities.  However, that trend reversed in the latter half of fiscal 2005 when upward pressure
on the Company's cost of deposits resulted in greater increases in the Company's cost of
interest-bearing liabilities than those of its interest earning assets.  The trend of net interest
spread compression continued throughout fiscal 2006 during which our net interest spread
decreased to 1.80% from 2.28% for the year ended September 30, 2005.

In large part, this net interest rate spread compression resulted from an increase in the
Company's cost of interest-bearing liabilities which outpaced the increase in the Company's
yield on earning assets.  This decline was attributable, in part, to the Company maintaining a
comparatively higher average balance of lower yielding, shorter duration investment securities
and short term, liquid assets during the current fiscal year.  These balances resulted from the
initial receipt of capital proceeds from the Company's second step conversion which were
deployed into such investment securities throughout the quarter ended December 31, 2005.
Additionally, continued upward pressure on the cost of retail deposits resulted in increases in
interest expense which outpaced the increase in interest income resulting from improved yields
on loans.

Depending upon the movement of market interest rates, our earnings may continue to
be impacted by an "earnings squeeze" in the future.  For example, we are vulnerable to an
increase in interest rates because the majority of our loan portfolio consists of longer-term, fixed
rate loans and hybrid ARMs that are fixed rate for an initial period of time.  At September 30,
2006, excluding allowance for loan losses and net deferred origination costs and including loans
held for sale, loans totaled $399.6 million comprising 77.7% of total assets.  Of those loans, fixed
rate mortgages totaled $165.7 million or 32.2% of total assets while hybrid ARMs, including
3/1, 5/1, 7/1, and 10/1 ARMs totaled $191.8 million or 37.3% of total assets.  In an increasing
rate environment, our cost of funds may increase more rapidly than the interest earned on our
loan portfolio and investment securities portfolio because our primary source of funds is
deposits with substantially greater repricing sensitivity than that of our loans and investment
securities.  Having interest-bearing liabilities that reprice more frequently than interest-earning
assets is detrimental during periods of rising interest rates and could cause our net interest rate
spread to shrink because the increase in the rates we would earn on our securities and loan
portfolios would be less than the increase in the rates we would pay on deposits and
borrowings.  This could cause a decrease in our earnings and an "earnings squeeze" just as the
decrease in interest rates in prior periods had impacted our earnings.

The Board of Directors has established an Asset/Liability Management Committee
which is responsible for monitoring interest rate risk.  The committee comprises the Bank's
Chief Executive Officer, the Bank's President and Chief Operating Officer, the Bank's Executive
Vice President and Corporate Secretary, the Bank's Senior Vice President and Chief Financial
Officer, the Bank's Senior Vice President and Chief Lending Officer and the Bank's Vice
President and Controller.  Management conducts regular, informal meetings, generally on a
weekly basis, to address the day-to-day management of the assets and liabilities of the Bank,
including review of the Bank's short term liquidity position; loan and deposit pricing and

33 NEXT PAGE


To reduce the effect of interest rate changes on net interest income, we may utilize
various strategies aimed at improving the matching of interest-earning asset maturities to
interest-bearing liability maturities.  The strategies may include:

| | (1) | Originate and retain loans with adjustable rate features and fixed rate loans with
shorter maturities including commercial loans;                                                       
| | --- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
| | (2) | Originate 1-4 family mortgage loans eligible for sale in the secondary market and, if
warranted, sell such loans on either a servicing retained or servicing released basis;            
| | (3) | Lengthen the maturities of our liabilities through utilization of FHLB advances and
other wholesale funding alternatives;                                                               
| | (4) | Attract low cost checking and transaction accounts which tend to be less interest rate
sensitive; and                                                                                   
| | (5) | Purchase short to intermediate term securities and maintain a securities portfolio
that provides a stable cash flow, thereby providing investable funds in varying
interest rate cycles.

34 NEXT PAGE


**Quantitative Aspects of Market Risk.**  The following table presents American Bank of
New Jersey's net portfolio value as of September 30, 2006.  The net portfolio value was
calculated by the Office of Thrift Supervision, based on information provided by the Bank.

|Net Portfolio Value    | Net PortfolioValue as % ofPresent Value of Assets | BoardEstablished Limits
|---------------------- | ------------------------------------------------- | -----------------------
|Changes inRates(1)     | $ Amount                                          | $ Change               
|(Dollars in thousands)
|+300 bp                | 64,266                                            | -21,293                
|+200 bp                | 72,082                                            | -13,478                
|+100 bp                | 79,173                                            | -6,387                 
|0 bp                   | 85,559                                            |                        
|-100 bp                | 90,833                                            | 5,274                  
|-200 bp                | 94,180                                            | 8,620                  

Future interest rates or their effect on net portfolio value or net interest income are not
predictable.  Computations of prospective effects of hypothetical interest rate changes are based
on numerous assumptions, including relative levels of market interest rates, prepayments, and
deposit run-offs, and should not be relied upon as indicative of actual results.  Certain
shortcomings are inherent in this type of computation.  Although certain assets and liabilities
may have similar maturity or periods of repricing, they may react at different times and in
different degrees to changes in the market interest rates.  The interest rate on certain types of
assets and liabilities such as demand deposits and savings accounts, may fluctuate in advance
of changes in market interest rates, while rates on other types of assets and liabilities may lag
behind changes in market interest rates.  Certain assets such as adjustable rate mortgages
generally have features, which restrict changes in interest rates on a short-term basis and over
the life of the asset.  In the event of a change in interest rates, prepayments and early
withdrawal levels could deviate significantly from those assumed in making calculations set
forth above.  Additionally, an increased credit risk may result as the ability of many borrowers
to service their debt may decrease in the event of an interest rate increase.

Notwithstanding the discussion above, the qualitative interest rate analysis findings
presented herein indicate that further increases in interest rates would continue to adversely
affect our net interest margin and earnings.  Management is continuing to evaluate and
implement a variety of strategies to manage the earnings risks presented by the continued
upward movement in interest rates and flattening of the yield curve.  The most significant of
these are the Company's lending diversification and growth strategies complemented by
strategies focused on growing core deposits.  Such deposit strategies highlight both retail
branch expansion as well as enhancing business banking products and services.

35 NEXT PAGE


Additionally, the Company expects to continue the sale of longer-term, fixed rate
conforming loan originations into the secondary market while evaluating greater use of the
secondary markets for selling other conforming and non-conforming 1-4 family mortgage loan
originations.  For the year ended September 30, 2006, we sold a total of $5.8 million of loans to
the Federal National Mortgage Association which resulted in gains on sales of mortgage loans
held for sale of $15,000.  Because we offer borrowers the option to lock in their interest rate
prior to closing their mortgage loans, we may be exposed to market risk on the loans we sell
into the secondary market.  Once a loan's rate is locked, the price at which we can sell the loan
will vary with movements in market interest rates.  To manage that risk, we may take forward
commitments to sell loans at a fixed price.  At September 30, 2006, the Bank had no outstanding
contracts to sell long term, fixed rate mortgage loans into the secondary market.  Loans sold
under contracts drawn in the future may generate additional gains or losses on sale of
mortgage loans in subsequent periods.

Finally, during fiscal 2004 we recognized a $125,000 penalty to prepay $3.0 million of
fixed rate FHLB advances with a weighted average cost of 6.28%.  Although no such
prepayments were transacted in fiscal 2005 or fiscal 2006, we may evaluate the costs and
benefits of further borrowing prepayments or other balance sheet restructuring transactions,
which may result in additional one-time charges to earnings to further improve the Bank's net
interest spread and margin and enhance future earnings.

36 NEXT PAGE


MANAGEMENT'S REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING

Management of American Bancorp of New Jersey, Inc. ("the Company") is responsible for
establishing and maintaining an effective system of internal control over financial reporting.
The Company's system of internal control over financial reporting is designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting
principles.  There are inherent limitations in the effectiveness of any system of internal control
over financial reporting, including the possibility of human error and circumvention or
overriding of controls.  Accordingly, even an effective system of internal control over financial
reporting can provide only reasonable assurance with respect to financial statement
preparation. Projections of any evaluation of effectiveness to future periods are subject to the
risks that controls may become inadequate because of changes in conditions or that the degree
of compliance with the policies or procedures may deteriorate.

Management assessed the Company's systems of internal control over financial reporting as of
September 30, 2006.  This assessment was based on criteria for effective internal control over
financial reporting described in Internal Control - Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission.  Based on this
assessment, management believes that, as of September 30, 2006, the Company maintained
effective internal control over financial reporting based on those criteria.

The Company's independent registered public accounting firm that audited the financial
statements that are included in this annual report on Form 10-K, has issued an attestation
report on management's assessment of the Company's internal control over financial reporting.
The attestation report of Crowe Chizek and Company LLC appears on the following page.

37 NEXT PAGE


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors
American Bancorp of New Jersey, Inc.
Bloomfield, New Jersey

We have audited management's assessment, included in the accompanying Report by
Management On Internal Control Over Financial Reporting, that American Bancorp of New
Jersey, Inc. maintained effective internal control over financial reporting as of September 30,
2006, based on criteria established in Internal Control--Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO).  American
Bancorp of New Jersey, Inc.'s management is responsible for maintaining effective internal
control over financial reporting and for its assessment of the effectiveness of internal control
over financial reporting.  Our responsibility is to express an opinion on management's
assessment and an opinion on the effectiveness of the company's internal control over financial
reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting
Oversight Board (United States).  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether effective internal control over financial reporting
was maintained in all material respects.  Our audit included obtaining an understanding of
internal control over financial reporting, evaluating management's assessment, testing and
evaluating the design and operating effectiveness of internal control, and performing such
other procedures as we considered necessary in the circumstances.  We believe that our audit
provides a reasonable basis for our opinion.

A company's internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting
principles.  A company's internal control over financial reporting includes those policies and
procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately
and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of
financial statements in accordance with generally accepted accounting principles, and that
receipts and expenditures of the company are being made only in accordance with
authorizations of management and directors of the company; and (3) provide reasonable
assurance regarding prevention or timely detection of unauthorized acquisition, use, or
disposition of the company's assets that could have a material effect on the financial statements.

38 NEXT PAGE


Because of its inherent limitations, internal control over financial reporting may not prevent or
detect misstatements.  Also, projections of any evaluation of effectiveness to future periods are
subject to the risk that controls may become inadequate because of changes in conditions, or
that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, management's assessment that American Bancorp of New Jersey, Inc.
maintained effective internal control over financial reporting as of September 30, 2006, is fairly
stated, in all material respects, based on criteria established in Internal Control--Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway
Commission (COSO). Also in our opinion, American Bancorp of New Jersey, Inc. maintained,
in all material respects, effective internal control over financial reporting as of September 30,
2006, based on criteria established in Internal Control--Integrated Framework issued by the
Committee of Sponsoring Organizations of the Treadway Commission (COSO).

We have also audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the consolidated statements of financial condition of American
Bancorp of New Jersey, Inc. as of September 30, 2006 and 2005, and the related consolidated
statements of income, changes in shareholders' equity, and cash flows for each of the three
years in the period ended September 30, 2006, and our report dated December 8, 2006 expressed
an unqualified opinion on those consolidated financial statements.

|                                        | Crowe Chizek and Company LLC
|--------------------------------------- | ----------------------------
|Livingston, New Jersey
December 8, 2006

39 NEXT PAGE


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Board of Directors
American Bancorp of New Jersey, Inc.
Bloomfield, New Jersey

We have audited the accompanying consolidated statements of financial condition of American
Bancorp of New Jersey, Inc. as of September 30, 2006 and 2005, and the related consolidated
statements of operations, stockholders' equity, and cash flows for each of the three years in the
period ended September 30, 2006.  These financial statements are the responsibility of the
Company's management.  Our responsibility is to express an opinion on these financial
statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting
Oversight Board (United States).  Those standards require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting the amounts
and disclosures in the financial statements.  An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation.  We believe that our audits provide a reasonable basis
for our opinion.

In our opinion, the financial statements referred to above present fairly, in all material respects,
the financial position of the Company as of September 30, 2006 and 2005, and the results of its
operations and its cash flows for each of the three years in the period ended September 30, 2006,
in conformity with U.S. generally accepted accounting principles.

We also have audited, in accordance with the standards of the Public Company Accounting
Oversight Board (United States), the effectiveness of American Bancorp of New Jersey, Inc.'s
internal control over financial reporting as of September 30, 2006, based on criteria established
in Internal Control - Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission and our report dated December 8, 2006  expressed
an unqualified opinion thereon.

|                                        | Crowe Chizek and Company LLC
|--------------------------------------- | ----------------------------
|Livingston, New Jersey
December 8, 2006

40 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.CONSOLIDATED STATEMENTS OF FINANCIAL  CONDITION
September 30, 2006 and 2005
(In thousands except share data)

---

|                                                                                                                                                            | 2006          | 2005         
|----------------------------------------------------------------------------------------------------------------------------------------------------------- | ------------- | -------------
|**ASSETS**                                                                                                                                                 
|Cash and cash equivalents                                                                                                                                  
|Cash and due from banks                                                                                                                                     | $       6,671 | $       2,622
|Interest-bearing deposits                                                                                                                                   | 494           | 105,851      
|Federal funds sold                                                                                                                                          | -             | 17,300       
|Total cash and cash equivalents                                                                                                                             | 7,165         | 125,773      
|                                                                                                                                                           
|Securities available-for-sale                                                                                                                               | 74,523        | 62,337       
|Securities held-to-maturity (fair value: 2006-$10,423, 2005 - $7,694)                                                                                       | 10,547        | 7,824        
|Loans held for sale                                                                                                                                         | -             | 280          
|Loans receivable, net of allowance for loan losses (2006-$2,123, 2005 - $1,658)                                                                             | 398,624       | 341,006      
|Premises and equipment                                                                                                                                      | 6,523         | 4,131        
|Federal Home Loan Bank stock, at cost                                                                                                                       | 3,356         | 3,119        
|Cash surrender value of life insurance                                                                                                                      | 8,747         | 7,512        
|Accrued interest receivable                                                                                                                                 | 1,979         | 1,468        
|Other assets                                                                                                                                                | 2,855         | 2,410        
|Total assets                                                                                                                                                | $   514,319   | $   555,860  
|**LIABILITIES AND EQUITY**                                                                                                                                 
|Deposits                                                                                                                                                   
|Non-interest-bearing                                                                                                                                        | $     23,545  | $     25,583 
|Interest-bearing                                                                                                                                            | 303,602       | 315,342      
|Total deposits                                                                                                                                              | 327,147       | 340,925      
|Stock subscriptions received                                                                                                                                | -             | 115,201      
|Advance payments by borrowers for taxes
  and insurance                                                                                                     | 2,466         | 2,443        
|Federal Home Loan Bank advances                                                                                                                             | 56,075        | 53,734       
|Accrued expenses and other liabilities                                                                                                                      | 3,770         | 3,578        
|Common Stock in ESOP subject to contingent repurchase obligation                                                                                            | -             | 473          
|Total liabilities                                                                                                                                           | 389,458       | 516,354      
|                                                                                                                                                           
|Commitments and contingent liabilities                                                                                                                     
|                                                                                                                                                           
|Equity                                                                                                                                                     
|Preferred stock, $.10 par value, 10,000,000 and 5,000,000
     shares authorized at September 30, 2006 and 2005;                                            | -             | -            
|                                                                                                                                                           
|Common stock, $.10 par value, 20,000,000
     shares authorized, 14,527,953 and 5,554,500 shares issued
     and outstanding at September 30, 2006 and 2005 | 1,453         | 555          
|Additional paid in capital                                                                                                                                  | 111,780       | 16,030       
|Unearned ESOP shares                                                                                                                                        | (8,549)       | (1,064)      
|Retained earnings                                                                                                                                           | 25,438        | 25,417       
|Treasury Stock; 364,733 shares                                                                                                                              | (4,380)       | -            
|Accumulated other comprehensive loss                                                                                                                        | (881)         | (959)        
|Amount reclassified on ESOP shares                                                                                                                          | -             | (473)        
|Total equity                                                                                                                                                | 124,861       | 39,506       
|Total liabilities and equity                                                                                                                                | $   514,319   | $   555,860  

---

See accompanying notes to consolidated financial statements  41 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.
CONSOLIDATED STATEMENTS OF INCOME
Years Ended September 30, 2006, 2005, and 2004
(In thousands except share data)

---

|                                                        | 2006         | 2005          | 2004         
|------------------------------------------------------- | ------------ | ------------- | -------------
|Interest and dividend income                           
|Loans, including fees                                   | $   20,291   | $   17,459    | $   15,017   
|Securities                                              | 3,928        | 2,734         | 3,125        
|Federal funds sold and other                            | 1,125        | 408           | 62           
|Total interest income                                   | 25,344       | 20,601        | 18,204       
|                                                       
|Interest Expense                                       
|Now and money market                                    | 785          | 490           | 225          
|Savings                                                 | 2,389        | 2,130         | 2,109        
|Certificates of deposit                                 | 6,017        | 4,082         | 2,912        
|Federal Home Loan Bank advances                         | 2,611        | 2,844         | 2,859        
|Total interest expense                                  | 11,802       | 9,546         | 8,105        
|**Net interest income**                                 | 13,542       | 11,055        | 10,099       
|                                                       
|Provision for loan losses                               | 465          | 81            | 207          
|                                                       
|**Net interest income after provision for loan losses** | 13,077       | 10,974        | 9,892        
|                                                       
|Noninterest income                                     
|Deposit service fees and charges                        | 722          | 690           | 697          
|Income from cash surrender value of life insurance      | 315          | 270           | 207          
|Gain on sale of loans                                   | 15           | 16            | 27           
|Loss on sales of securities available-for-sale          | (271)        | (16)          | -            
|Gain on sale of other real estate owned                 | -            | -             | 176          
|Other                                                   | 240          | 236           | 191          
|Total noninterest income                                | 1,021        | 1,196         | 1,298        
|                                                       
|Noninterest expense                                    
|Salaries and employee benefits                          | 6,910        | 5,896         | 4,812        
|Occupancy and equipment                                 | 949          | 830           | 853          
|Data processing                                         | 669          | 686           | 704          
|Advertising                                             | 314          | 252           | 247          
|Professional and consulting                             | 530          | 274           | 143          
|Legal                                                   | 286          | 234           | 105          
|Borrowed funds prepayment penalty                       | -            | -             | 125          
|Other                                                   | 999          | 752           | 668          
|Total noninterest expense                               | 10,657       | 8,924         | 7,657        
|                                                       
|Income before provision for income taxes                | 3,441        | 3,246         | 3,533        
|Provision for income taxes                              | 1,308        | 1,203         | 1,371        
|Net income                                              | $     2,133  | $    2,043    | $     2,162  
|Earnings per share:                                    
|Basic                                                   | $       0.16 | $       0.15  | $       0.16 
|Diluted                                                 | $       0.16 | $        0.15 | $        0.16

---

See accompanying notes to consolidated financial statements  42 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Years Ended September 30, 2006, 2005 and 2004
(In thousands)

|                                                                                          | CommonStock         | AdditionalPaid-inCapital | UnearnedESOPShares | UnearnedRSPShares | RetainedEarnings | AccumulatedOtherComprehensiveIncome (Loss) | AmountReclassifiedOn ESOPShares | TotalEquity  | ComprehensiveIncome(Loss)
|----------------------------------------------------------------------------------------- | ------------------- | ------------------------ | ------------------ | ----------------- | ---------------- | ------------------------------------------ | ------------------------------- | ------------ | -------------------------
|Balance at 
  September 30, 2003                                                          | $                 - | $       100              | $          -       | $       -         | $   22,644       | $                 (405)                    | $      -                        | $     22,339
|Issuance  of common stock,
net of issuance costs                                          | 555                 | 15,506                   | (1,333)            | -                 | -                | -                                          | -                               | 14,728      
|ESOP shares earned                                                                        | -                   | 81                       | 133                | -                 | -                | -                                          | -                               | 214         
|Reclassification of common
stock in ESOP
to contingent repurchase
obligation              | -                   | -                        | -                  | -                 | -                | -                                          | (52)                            | (52)        
|Comprehensive income                                                                     
|Net income                                                                                | -                   | -                        | -                  | -                 | 2,162            | -                                          | -                               | 2,162        | $     2,162              
|Change in unrealized gain
   (loss) on securities
   available-for-sale,  net of
   taxes | -                   | -                        | -                  | -                 | -                | (77)                                       | -                               | (77)         | (77)                     
|Total  comprehensive 
    income                                                          |                     |                          |                    |                   |                  |                                            |                                 |              | $     2,085              
|Balance at 
  September 30, 2004                                                          | $          555      | $         15,687         | $       (1,200)    | $               - | $   24,806       | $                 (482)                    | $             (52)              | $     39,314

---

(Continued)  43 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Years Ended September 30, 2006, 2005 and 2004
(In thousands)

|                                                                                                                  | CommonStock    | AdditionalPaid-inCapital | UnearnedESOPShares | UnearnedRSPShares   | RetainedEarnings | AccumulatedOtherComprehensiveIncome (Loss) | AmountReclassifiedOn ESOPShares | TotalEquity  | ComprehensiveIncome(Loss)
|----------------------------------------------------------------------------------------------------------------- | -------------- | ------------------------ | ------------------ | ------------------- | ---------------- | ------------------------------------------ | ------------------------------- | ------------ | -------------------------
|Balance at 
  September 30, 2004                                                                                  | $          555 | $         15,687         | $       (1,200)    | $                 - | $   24,806       | $                 (482)                    | $               (52)            | $     39,314
|                                                                                                                 
|RSP stock grants                                                                                                  | -              | 1,419                    | -                  | (1,419)             | -                | -                                          | -                               | -           
|                                                                                                                 
|RSP shares earned                                                                                                 | -              |                          | -                  | 207                 | -                | -                                          | -                               | 207          |                          
|                                                                                                                 
|ESOP shares earned                                                                                                | -              | 136                      | 136                | -                   | -                | -                                          | -                               | 272          |                          
|Cash dividends paid - 
$0.93 per share                                                                            | -              | -                        | -                  | -                   | (1,432)          | -                                          | -                               | (1,432)     
|Reclassification due to
change in fair value of
common stock in ESOP
subject  to contingent
repurchase obligation | -              | -                        | -                  | -                   | -                | -                                          | (421)                           | (421)       
|                                                                                                                 
|Comprehensive income                                                                                             
|Net income                                                                                                        | -              | -                        | -                  | -                   | 2,043            | -                                          | -                               | 2,043        | $     2,043              
|Change in unrealized gain
(loss) on securities
available-for-sale,  net of
taxes                                  | -              | -                        | -                  | -                   | -                | (477)                                      | -                               | (477)        | (477)                    
|Total  comprehensive 
    income                                                                                  |                |                          |                    |                     |                  |                                            |                                 |              | $     1,566              
|Balance at 
  September 30, 2005                                                                                  | $          555 | $         17,242         | $       (1,064)    | $       (1,212)     | $   25,417       | $                 (959)                    | $             (473)             | $     39,506

---

(Continued)  44 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.
CONSOLIDATEDSTATEMENTS OF CHANGES IN EQUITY
Years Ended September 30, 2006, 2005 and 2004
(In thousands)

|                                                                                             | CommonStock     | AdditionalPaid-inCapital | UnearnedESOPShares | UnearnedRSPShares | RetainedEarnings | AccumulatedOtherComprehensiveLoss | TreasuryStock       | AmountReclassifiedOn ESOPShares | TotalEquity | ComprehensiveIncome(Loss)
|-------------------------------------------------------------------------------------------- | --------------- | ------------------------ | ------------------ | ----------------- | ---------------- | --------------------------------- | ------------------- | ------------------------------- | ----------- | -------------------------
|Balance at 
  September 30, 2005                                                             | $          555  | $17,242                  | $     (1,064)      | $     (1,212)     | $   25,417       | $           (959)                 | $                 - | $      (473)                    | $    39,506
|Transfer of Unearned RSP to
APIC due to adoption of FAS
123R                                 | -               | (1,212)                  | -                  | 1,212             | -                | -                                 | -                   | -                              
|Issuance and exchange of 
  common stock, net of 
  issuance costs (9,918,750
shares issued) | 862             | 96,661                   | (7,935)            | -                 | -                | -                                 | -                   | -                               | 89,588     
|MHC capital infusion from
  merger                                                           | -               | 99                       | -                  | -                 | -                | -                                 | -                   | -                               | 99         
|RSP stock grants (358,484
shares issued)                                                     | 36              | (36)                     | -                  | -                 | -                | -                                 | -                  
|Share purchases (566,779
shares)                                                             | -               | (2,254)                  | -                  | -                 | -                | -                                 | (4,282)             | -                               | (6,536)    
|RSP shares earned including tax
benefit of vested awards                                     | -               | 668                      | -                  | -                 | -                | -                                 | -                   | -                               | 668        
|RSP shares transfer from APIC                                                                | -               | 98                       | -                  | -                 | -                | -                                 | (98)                | -                               | -          
|                                                                                            
|Stock options earned                                                                         | -               | 384                      | -                  | -                 | -                | -                                 | -                   | -                               | 384        
|ESOP shares earned                                                                           | -               | 130                      | 450                | -                 | -                | -                                 | -                   | -                               | 580        
|Cash dividends paid - 
  $0.16 per share                                                     | -               | -                        | -                  | -                 | (2,112)          | -                                 | -                   | -                               | (2,112)    
|Reclassification due to 
  elimination of
  repurchase obligation                            | -               | -                        | -                  | -                 | -                | -                                 | -                   | 473                             | 473        
|                                                                                            
|Comprehensive income                                                                        
|Net income                                                                                   | -               | -                        | -                  | -                 | 2,133            | -                                 | -                   | -                               | 2,133       | $       2,133            
|Change in unrealized
   gain (loss) on securities
   available-for-sale,  net 
   of taxes   | -               | -                        | -                  | -                 | -                | 78                                | -                   | -                               | 78          | 78                       
|Total  comprehensive 
    income                                                             |                 |                          |                    |                   |                  |                                   |                     |                                 |             | $ 2,211                  
|Balance at 
  September 30, 2006                                                             | $         1,453 | $    111,780             | $      (8,549)     | $               - | $   25,438       | $      (881)                      | $    (4,380)        | $                -              | $  124,861 

---

See accompanying notes to consolidated financial statements  45 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.CONSOLIDATED STATEMENTS OF CASH FLOWSYears Ended September 30, 2006, 2005, and 2004(In thousands)



---

|                                                                                  | 2006      | 2005      | 2004     
|--------------------------------------------------------------------------------- | --------- | --------- | ---------
|**Cash flows from operating activities**                                          | $   2,133 | $   2,043 | $   2,162
|Net Income                                                                        |           |           |          
|Adjustments to reconcile net income to net cash  provided by operating activities |           |           |          
|Depreciation and amortization                                                     | 342       | 353       | 417      
|Net amortization of premiums and discounts                                        | (89)      | 126       | 292      
|Losses on sales of securities available-for-sale                                  | 271       | 16        | -        
|ESOP compensation expense                                                         | 580       | 272       | 214      
|RSP compensation expense                                                          | 668       | 207       | -        
|SOP compensation expense                                                          | 384       | -         | -        
|Provision for loan losses                                                         | 465       | 81        | 207      
|Increase in cash surrender value of life insurance                                | (315)     | (270)     | (207)    
|Gain on sale of other real estate owned                                           | -         | -         | (176)    
|Gain on sale of loans                                                             | (15)      | (16)      | (27)     
|Proceeds from sales of loans                                                      | 5,820     | 2,431     | 4,774    
|Origination of loans held for sale                                                | (5,525)   | (2,695)   | (4,247)  
|Decrease (increase) in accrued interest receivable                                | (511)     | (109)     | (104)    
|Decrease (increase) in other assets                                               | 16        | (732)     | 591      
|Change in deferred income taxes                                                   | (520)     | (174)     | (34)     
|Increase (decrease) in other liabilities                                          | 192       | 529       | 364      
|Net cash provided by operating activities                                         | 3,896     | 2,062     | 4,226    
|**Cash flows from investing activities**                                          |           |           |          
|Net increase in loans receivable                                                  | (58,083)  | (32,117)  | (46,542) 
|Purchases of securities held-to-maturity                                          | (4,935)   | (6,227)   | (922)    
|Principal paydowns on securities held-to-maturity                                 | 2,184     | 1,183     | 954      
|Purchases of securities available-for-sale                                        | (52,606)  | -         | (21,459) 
|Sales of securities available-for-sale                                            | 9,750     | 1,984     | -        
|Maturities of securities available-for-sale                                       | 11,000    | -         | -        
|Calls of securities available-for-sale                                            | -         | 2,000     | 13,560   
|Principal paydowns on securities available-for-sale                               | 19,654    | 22,315    | 25,387   
|Purchase of Federal Home Loan Bank stock                                          | (2,836)   | (2,734)   | (2,222)  
|Redemption of Federal Home Loan Bank stock                                        | 2,599     | 2,505     | 2,482    
|Purchase of bank-owned life insurance                                             | (920)     | (1,000)   | (1,007)  
|Purchase of premises and equipment                                                | (2,734)   | (574)     | (388)    
|Proceeds from sale of other real estate owned                                     | -         | -         | 385      
|Net cash used in investing activities                                             | (76,927)  | (12,665)  | (29,772) 
|**Cash flows from financing activities**                                          |           |           |          
|Net increase in deposits                                                          | (13,778)  | 18,209    | 29,890   
|Stock subscriptions held for parent received (refunded or applied)                | (115,201) | 115,201   | (52,137) 
|Net change in advance payments by borrowers for taxes and
insurance               | 22        | 121       | 243      
|Repayment of Federal Home Loan Bank of New York advances                          | (8,059)   | (16,057)  | (7,009)  
|Federal Home Loan Bank of New York advances                                       | -         | 15,000    | 6,800    
|Net change in Federal Home Loan Bank of New York overnight  lines of credit       | 10,400    | (2,700)   | 2,700    
|Cash dividends paid                                                               | (2,112)   | (1,432)   | -        
|MHC Capital infusion                                                              | 99        | -         | -        
|RSP and treasury share purchases                                                  | (6,536)   | -         | -        
|Net proceeds from stock issuance                                                  | 89,588    | -         | 14,728   
|Net cash provided by (used in) financing activities                               | (45,577)  | 128,342   | (4,785)  
|Net change in cash and cash equivalents                                           | (118,608) | 117,739   | (30,331) 
|Cash and cash equivalents at beginning of year                                    | 125,773   | 8,034     | 38,365   
|**Cash and cash equivalents at end of year**                                      | $   7,165 | $ 125,773 | $   8,034

(Continued) 46 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.CONSOLIDATED STATEMENTS OF CASH FLOWSYears Ended September 30, 2006, 2005, and 2004(In thousands)



---

|                                                            | 2006     | 2005    | 2004    
|----------------------------------------------------------- | -------- | ------- | --------
|Supplemental cash flow information:                         |          |         |         
|Cash paid during the period for                             |          |         |         
|Interest                                                    | $	11,814 | $	9,544 | $	8,101 
|Income taxes, net of refunds                                | 1,797    | 1,675   | 1,166   
|Supplemental disclosures of noncash investing transactions: |          |         |         
|Conversion of loans to other real estate owned              | $     -  | $     - | $    209

See accompanying notes to consolidated financial statements. 47 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES**

Nature of Operations and Principles of Consolidation:  American Bancorp of New Jersey, Inc.
("ABNJ") is a New Jersey chartered corporation organized in May, 2005 that was formed for the
purpose of acquiring all of the capital stock of American Bank of New Jersey, which was
previously owned by ASB Holding Company ("ASBH") and American Savings, MHC, a
federally chartered mutual holding company.  American Bank of New Jersey originally
converted from a mutual to a stock savings bank in a mutual holding company reorganization
in 1999 in which no stock was sold to any person other than American Savings, MHC.

On October 3, 2003, ASB Holding Company, the predecessor of American Bancorp of New
Jersey, Inc., completed a minority stock offering and sold 1,666,350 shares of common stock in a
subscription offering at $10 per share and received proceeds of $16,060,000 net of offering costs
of $603,000.  ASBH contributed $9,616,000 or approximately 60% of the net proceeds to the
Bank in the form of a capital contribution.  ASBH loaned $1,333,080 to the Bank's employee
stock ownership plan and the ESOP used those funds to acquire 133,308 shares of common
stock at $10 per share.

After the sale of the stock, the MHC held 70%, or 3,888,150 shares, of the outstanding stock of
ASBH with the remaining 30% or, 1,666,350 shares, held by persons other than the MHC.
ASBH held 100% of the Bank's outstanding common stock.

On October 5, 2005, the Company completed a second step conversion at which time ASB
Holding Company ceased to exist and American Bancorp of New Jersey, Inc. became the new
holding company for the Bank.  See Note 2 for further discussion.

The consolidated financial statements include American Bancorp of New Jersey, Inc. and its
wholly owned subsidiaries, American Bank of New Jersey ("the Bank") and ASB Investment
Corp ("the Investment Corp"), and the Bank's wholly owned subsidiary American Savings
Investment Corp ("ASIC"), together referred to as "the Company."  Intercompany transactions
and balances are eliminated in consolidation.

The only business of the Company is the ownership of the Bank and the Investment Corp.  The
Bank provides a full range of banking services to individual and corporate customers in New
Jersey.  ASIC was formed for the purpose of investing in stocks, bonds, notes and all types of
equity, mortgages, debentures and other investment securities.  Interest income from this
subsidiary is taxed by the State of New Jersey at an effective tax rate lower than the statutory
state income tax rate.  The Bank is subject to competition from other financial institutions and to
the regulations of certain federal and state agencies and undergoes periodic examinations by
those regulatory authorities.  The Investment Corp was organized for the purpose of selling
insurance and investment products, including annuities, to customers of the Bank and the
general public, with initial activities limited to the sale of fixed rate annuities.

(Continued) 48 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (Continued)

The accounting and reporting policies of the Company are based upon accounting principles
generally accepted in the United States of America and conform to predominant practices
within the banking industry.  Significant accounting polices followed by the Company are
presented below.

Use of Estimates:  In preparing the financial statements, management is required to make
estimates and assumptions that affect the amounts reported in the financial statements and the
disclosures provided.  Actual results could differ significantly from those estimates.  Material
estimates that are particularly susceptible to significant change in the near term relate to the
determination of the allowance for losses on loans, prepayment speed assumptions related to
mortgage-backed securities and collateralized mortgage obligations, and the valuation of real
estate acquired in connection with foreclosures or in satisfaction of loans.

Cash and Cash Equivalents:  For purposes of the statements of cash flows, cash and cash
equivalents include cash on hand and in banks; interest-bearing deposits; and federal funds
sold, which are generally sold for one-day periods.  Net cash flows are reported for customer
loan and deposit transactions, interest-bearing deposits in other financial institutions, and
federal funds purchased.

Securities:  Debt securities are classified as held to maturity and carried at amortized cost when
management has the positive intent and ability to hold them to maturity.  Debt securities are
classified as available for sale when they might be sold before maturity.  Equity securities,
including mutual funds, with readily determinable fair values are classified as available for
sale.  Securities available for sale are carried at fair value, with unrealized holding gains and
losses reported in other comprehensive income, net of tax.  Other securities such as Federal
Home Loan Bank stock are carried at cost.

Interest income includes amortization of purchase premium or discount.  Premiums and
discounts are amortized using the level yield method.  Gains and losses on sales are based on
the amortized cost of the security sold.

Declines in the fair value of securities below their cost that are other than temporary are
reflected as realized losses.  In estimating other-than-temporary losses, management considers:
(1) the length of time and extent that fair value has been less than cost, (2) the financial
condition and near term prospects of the issuer, and (3) the Company's ability and intent to
hold the security for a period sufficient to allow for any anticipated recovery in fair value.

(Continued) 49 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (Continued)

Loans:  Mortgages on real estate and other loans are stated at the outstanding principal amount
of the loans, net of deferred loan fees and the allowance for loan losses.  Interest income on
loans is accrued and credited to interest income as earned.  Loans are generally placed on
nonaccrual status when they become delinquent 90 days or more as to principal or interest or
when it appears that principal or interest is uncollectible.  Interest accrued prior to a loan being
placed on nonaccrual status is subsequently reversed.  Interest income on nonaccrual loans is
recognized only in the period in which it is ultimately collected.  Loans are returned to an
accrual status when factors indicating doubtful collectibility no longer exist.

The Bank defines the population of potentially impaired loans to be all nonaccrual commercial
real estate and business loans.  Commercial real estate loans are defined herein as multifamily
and nonresidential real estate loans and construction loans.  Potentially impaired loans are
individually assessed to determine if the loan's carrying value exceeds the fair value of the
collateral or the present value of the loan's expected future cash flows.  If full repayment of the
loan is not expected, the loan is identified as impaired.  Smaller balance homogeneous loans
that may be collectively evaluated for impairment such as residential mortgage loans and
installment loans, are specifically excluded from the impaired loan portfolio.

Loans Held-For-Sale:  Loans held-for-sale are carried at the lower of cost or market, using the
aggregate method.  Gains and losses on sales of mortgage loans are recognized at the time of
sale.

Allowance For Loan Losses:  The allowance for loan losses is a valuation allowance for
probable incurred credit losses, increased by the provision for loan losses and decreased by
charge-offs less recoveries.  Management estimates the allowance balance required using past
loan loss experience, peer group information, the nature and volume of the portfolio,
information about specific borrower situations and estimated collateral values, economic
conditions, and other factors.  If a loan is identified as impaired, a portion of the allowance is
allocated so that the loan is reported net, at the present value of estimated future cash flow
using the loan's existing rate or at the fair value of collateral if repayment is expected solely
from the collateral.  Allocations of the allowance may be made for specific loans, but the entire
allowance is available for any loan that, in management's judgment, should be charged off.
Loan losses are charged against the allowance when management believes that the
uncollectibility of a loan balance is confirmed.

Loan Fees:  Loan fees and certain direct loan origination costs for originating mortgage loans
are deferred and the net fee or cost is recognized into interest income using the interest method
over the actual lives of the loans.

(Continued) 50 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (Continued)

Real Estate Owned:  When properties are acquired through foreclosure, they are transferred at
the lower of the carrying value or estimated fair value of the collateral and any required write-downs are charged to the allowance for loan losses.  Subsequently, such properties are carried
at the lower of the adjusted cost or fair value less estimated selling costs.  Estimated fair value
of the property is generally based on an appraisal.  The Bank maintains an allowance for real
estate owned losses for subsequent declines in estimated fair value.  Expenses of holding
foreclosed properties, net of other income, are charged to operations as incurred.  Gains and
losses from sales of such properties are recognized at the time of sale.

Premises and Equipment:  Land is carried at cost.  Office properties and equipment are carried
at cost, less accumulated depreciation.  Office buildings and improvements are depreciated
using the straight-line method with useful lives ranging from 20 to 40 years.  Furniture,
fixtures, and equipment are depreciated using the straight-line method with useful lives
ranging from 3 to 10 years.

Mortgage Servicing Rights:  Servicing assets represent the allocated value of retained servicing
rights on loans sold.  Servicing assets are expensed in proportion to, and over the period of,
estimated net servicing revenues.  Impairment is evaluated based on the fair value of the assets,
using groupings of the underlying loans as to interest rates and then, secondarily, as to
prepayment characteristics.  Fair value is determined using prices for similar assets with similar
characteristics, when available, or based upon discounted cash flows using market-based
assumptions.  Any impairment of a grouping is reported as a valuation allowance.  Mortgage
servicing rights totaled $99,484 and $77,667 at September 30, 2006 and 2005 and are included
with other assets on the balance sheet.

Income Taxes:  The provision for income taxes is the total of the current year income tax due or
refundable and the change in the deferred tax assets and liabilities.  Deferred tax assets and
liabilities are the estimated future tax consequences attributable to differences between the
financial statements' carrying amounts of existing assets and liabilities and their respective tax
bases, computed using enacted tax rates.  The realization of deferred tax assets is assessed and a
valuation allowance provided, when necessary, for that portion of the asset which is not likely
to be realized.

(Continued) 51 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (Continued)

Employee Stock Ownership Plan:  The cost of shares issued to the ESOP, but not yet allocated
to participants, is shown as a reduction of shareholders' equity.  Compensation expense is
based on the market price of shares as they are committed to be released to participant
accounts.  Dividends on allocated ESOP shares reduce retained earnings; dividends on
unearned ESOP shares reduce debt and accrued interest.  Participants may put their ESOP
shares back to the Company upon termination, and an amount of equity equal to these shares
times current market price is reclassified out of shareholders' equity at September 30, 2005.  On
October 6, 2005, the Company began trading on Nasdaq which is considered an established
market under ERISA regulations and as a result the Company no longer is required to record
this liability.

Stock-Based Compensation:  For the year ended September 30, 2005, employee compensation
expense under stock options was reported using the intrinsic value method.  No stock-based
compensation cost was reflected in net income,  as all options granted had an exercise  price
equal to the market price of the underlying common stock at date of grant.

The following table illustrates the effect on net income and earnings per share if expense was
measured using the fair value recognition provisions of FASB Statement No. 123, Accounting
for Stock-Based Compensation for the year ended September 30, 2005.  Actual and pro forma
earnings per share reported for 2005 have been adjusted to reflect the exchange of shares
resulting from the Company's second step conversion.

|                                                                                                  | September 30, 2005
|------------------------------------------------------------------------------------------------- | ------------------
|Net income as reported                                                                            | $2,043            
|Deduct:  Stock-based compensation expense determined  under fair value based method, net of taxes | 223               
|Pro forma net income                                                                              | $1,820            
|                                                                                                 
|Basic earnings per share as reported                                                              | $0.15             
|Pro forma basic earnings per share                                                                | $0.13             
|Diluted earnings per share as reported                                                            | $0.15             
|Pro forma diluted earnings per share                                                              | $0.13             

For the year ended September 30, 2006, compensation expense regarding stock options was
recorded using the fair value recognition provisions of FASB Statement No. 123R, Accounting
for Stock-Based Compensation (see Note 12 Other Stock-Based Compensation).

(Continued) 52 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES** (Continued)

For accounting purposes, the Bank is recognizing compensation expense for shares of common
stock awarded under the 2005 and 2006 Restricted Stock Plans.  Expense is recognized over the
vesting period of five years from the date of award at the fair market value of the shares on the
date they were awarded.

Earnings Per Common Share:  Basic earnings per common share is net income divided by the
weighted average number of common shares outstanding during the period.  ESOP shares are
considered outstanding for this calculation unless unearned.  Diluted earnings per common
share includes the dilutive effect of additional potential common shares issuable under stock
options and restricted stock awards.  Weighted average shares for 2005 and 2004 have been
adjusted to reflect the exchange of shares resulting from our second step conversion.

Comprehensive Income:  Comprehensive income consists of net income and other
comprehensive income (loss).  Other comprehensive income (loss) includes unrealized gains
and losses on securities available-for-sale, which are also recognized as separate components of
equity.

Loss Contingencies:  Loss contingencies, including claims and legal actions arising in the
ordinary course of business, are recorded as liabilities when the likelihood of loss is probable****and an amount or range of loss can be reasonably estimated.  Management does not believe
there now are such matters that will have a material effect on the financial statements.

Reclassifications:  Some items in the prior year financial statements were reclassified to conform
to the current presentation.

Recent Accounting Developments:  FAS 123, Revised, requires all public companies to record
compensation cost for stock options provided to employees in return for employee service.  The
cost is measured at the fair value of the options when granted, and this cost is expensed over the
employee service period, which is normally the vesting period of the options.  FAS 123R is
applied to awards granted or modified after the first year beginning after June 15, 2005 and also
requires the recording of compensation cost for prior option grants that vest after the date of
adoption.  The impact of the Company's adoption of FAS 123R in fiscal 2006 is presented in
Note 12 Other Stock-Based Compensation.  Notwithstanding the additional expense disclosed
in the footnote, there has been no significant effect on our financial position relating to the
expensing of stock options as total equity does not change as a result thereof.

(Continued) 53 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 2 - SECOND STEP CONVERSION**

On October 5, 2005, the Company completed a second step conversion in which the 3,888,150
shares of ASB Holding Company held by American Savings, MHC were converted and sold in
a subscription offering.  Through this transaction, ASB Holding company ceased to exist and
was supplanted by American Bancorp of New Jersey as the holding company for the Bank.
A total of 9,918,750 shares of common stock were sold in the offering at $10 per share through
which the Company received proceeds of $97,524,302 net of offering costs of $1,663,198.  The
Company contributed $48,762,151 or approximately 50% of the net proceeds to the Bank in the
form of a capital contribution.  The Company loaned $7,935,000 to the Bank's employee stock
ownership plan and the ESOP used those funds to acquire 793,500 shares of common stock at
$10 per share.

As part of the conversion, the 1,666,350 outstanding shares of ASB Holding Company were
each exchanged for 2.55102 shares of American Bancorp of New Jersey, the new holding
Company of American Bank of New Jersey.  This exchange resulted in an additional 4,250,719
of outstanding shares of American Bancorp of New Jersey, Inc. for a total of 14,169,469
outstanding shares.

The Company had stock subscriptions received totaling $115,201,806 at September 30, 2005
pending completion of the conversion and stock offering.  At the time of closing on October 5,
2005, approximately $91,252,500, less offering expenses, became capital of the Company with
the remainder returned on oversubscriptions.  The following table summarizes the pro forma
impact of the conversion and stock offering results on the Company's September 30, 2005
balance sheet.

(Continued) 54 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**Actual and Pro Forma Summary Consolidated Statement of Financial ConditionSeptember 30, 2005**

|                                                                    |            |              
|------------------------------------------------------------------- | ---------- | -------------
|                                                                    | **Actual** | **Pro Forma**
|Cash and cash equivalents(1)                                        | $	125,773  | $	92,166     
|Securities available-for-sale                                       | 62,337     | 62,337       
|Securities held-to-maturity                                         | 7,824      | 7,824        
|Loans held for sale                                                 | 280        | 280          
|Loans receivable, net of allowance for loan losses                  | 341,006    | 341,006      
|Premises and equipment                                              | 4,131      | 4,131        
|Federal Home Loan Bank stock, at cost                               | 3,119      | 3,119        
|Cash surrender value of life insurance                              | 7,512      | 7,512        
|Accrued interest receivable                                         | 1,468      | 1,468        
|Other assets                                                        | 2,410      | 1,797        
|Total assets                                                        | $	555,860  | $	521,640    
|**LIABILITIES AND EQUITY**                                          |            |              
|Deposits(2)                                                         | $	340,925  | $	331,167    
|Stock subscriptions received(3)                                     | 115,201    | -            
|Advance payments by borrowers for taxes and insurance               | 2,443      | 2,443        
|Federal Home Loan Bank advances                                     | 53,734     | 53,734       
|Accrued expenses and other liabilities                              | 3,578      | 4,629        
|Common stock in ESOP subject to contingent repurchase obligation(6) | 473        | -            
|Total liabilities                                                   | 516,354    | 391,973      
|Equity                                                              |            |              
|Common stock and additional paid in capital(4)                      | 17,797     | 115,420      
|Unearned ESOP shares(5)                                             | (1,064)    | (8,999)      
|Unearned RSP shares                                                 | (1,212)    | (1,212)      
|Retained earnings                                                   | 25,417     | 25,417       
|Accumulated other comprehensive loss                                | (959)      | (959)        
|Amount reclassified on ESOP shares(6)                               | (473)      | -            
|Total equity                                                        | 39,506     | 129,667      
|Total liabilities and equity                                        | $	555,860  | $	521,640    

|(1) | Pro forma balance reflects reduction of cash for funding the return of approximately $33.7 million in oversubscriptions.                                                                                                                                                                                                                                                
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|(2) | Pro forma balance reflects approximately $9.8 million of deposit balances withdrawn to purchase shares in the stock offering.                                                                                                                                                                                                                                           
|(3) | Pro forma balance reflects refund of $33.7 million of oversubscriptions plus the utilization of $81.5 million of subscriptions to
purchase shares in the stock offering.                                                                                                                                                                                                
|(4) | Pro forma balance reflects additional capital from deposits, subscriptions and ESOP purchases of $9.8 million, $81.5 million
and $7.9 million, respectively.  An additional $99,000 of capital was received through the merger of American Savings, MHC
into the Bank.  These additions to capital were offset by stock offering expenses of approximately $1.6 million.
|(5) | Pro forma balance reflects of the addition of $7.9 million of unearned shares purchased by the ESOP during the stock offering.                                                                                                                                                                                                                                          
|(6) | Pro forma balance reflects the elimination of ESOP contingent repurchase obligation of $473,000.                                                                                                                                                                                                                                                                        

(Continued) 55 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES**

The fair value of securities available-for-sale was as follows:

|                                    | FairValue | GrossUnrealizedGains | GrossUnrealizedLosses
|----------------------------------- | --------- | -------------------- | ---------------------
|2006                                |           |                      |                      
|U.S. Government and federal agency  | $	10,917  | $     -              | $	(72)               
|Mortgage-backed                     |           |                      |                      
|FHLMC                               | 12,882    | 16                   | (64)                 
|FNMA                                | 18,223    | 18                   | (583)                
|GNMA                                | 108       | -                    | -                    
|Collateralized mortgage obligations
|Agency                              | 32,393    | 1                    | (712)                
|                                    | $	74,523  | $	35                 | $	(1,431)            
|2005                                |           |                      |                      
|U.S. Government and federal agency  | $	9,805   | $	-                  | $	(193)              
|Mortgage-backed                    
|FHLMC                               | 4,090     | 1                    | (25)                 
|FNMA                                | 12,782    | 9                    | (498)                
|GNMA                                | 148       | 1                    | -                    
|Collateralized mortgage obligations
|Agency                              | 25,763    | 2                    | (580)                
|Mutual fund                         | 9,749     | -                    | (251)                
|                                    | $	62,337  | $	13                 | $	(1,547)            

(Continued) 56 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES** (Continued)

The amortized cost and fair value of securities held-to-maturity were as follows:

|                                    | AmortizedCost | GrossUnrealizedGains | GrossUnrealizedLosses | FairValue
|----------------------------------- | ------------- | -------------------- | --------------------- | ---------
|2006                                |               |                      |                      
|U.S. Government and federal agency  | $	2,000       | $	-                  | $	(24)                | $	1,976  
|Mortgage-backed                    
|FHLMC                               | 286           | 1                    | (1)                   | 286      
|FNMA                                | 5,866         | 2                    | (49)                  | 5,819    
|GNMA                                | 200           | 2                    | -                     | 202      
|Collateralized mortgage obligations
|Agency                              | 58            | 1                    | -                     | 59       
|Non-agency                          | 2,137         | -                    | (56)                  | 2,081    
|                                    | $	10,547      | $	6                  | $	(130)               | $	10,423 
|2005                                |               |                      |                      
|U.S. Government and federal agency  | $	2,000       | $	-                  | $	(38)                | $	1,962  
|Mortgage-backed                    
|FHLMC                               | 385           | 1                    | (1)                   | 385      
|FNMA                                | 2,616         | 6                    | (31)                  | 2,591    
|GNMA                                | 244           | 2                    | -                     | 246      
|Collateralized mortgage obligations
|Agency                              | 76            | 1                    | -                     | 77       
|Non-agency                          | 2,503         | -                    | (70)                  | 2,433    
|                                    | $	7,824       | $	10                 | $	(140)               | $	7,694  

Proceeds from sales of securities amounted to $9,750,233 and $1,983,620 during the years ended
September 30, 2006 and 2005 resulting in gross gains of $0 both years and gross losses of
$271,084 and $16,380.  There were no securities sold during the year ended September 30, 2004.

(Continued) 57 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES** (Continued)

The fair value of debt securities and carrying amount, if different, at September 30, 2006 by
contractual maturity were as follows.  Securities not due at a single maturity date, primarily
mortgage-backed securities, are shown separately.

|                           |                  |          | Available
|-------------------------- | ---------------- | -------- | ---------
|                           | Held-to-Maturity | for Sale
|                           | Carrying         | Fair     | Fair     
|                           | Amount           | Value    | Value    
|                          
|Due from one to five years | $	2,000          | $	1,976  | $	10,917 
|Mortgage-backed            | 8,547            | 8,447    | 63,606   
|Total                      | $	10,547         | $	10,423 | $	74,523 

Securities with carrying values of $12,513,151 and $11,805,048 at September 30, 2006 and 2005,
respectively, were pledged to secure public deposits and advances as required or permitted by
law.

Available-for-sale securities with unrealized losses at September 30, 2006 not recognized in
income are presented below by length of time the securities have been in an unrealized loss
position:

|                                      | Less than 12 Months | 12 Months or More | Total    
|------------------------------------- | ------------------- | ----------------- | ---------
|Description of Securities             | FairValue           | UnrealizedLoss    | FairValue
|                                     
|U.S. Government and
  federal agency  | $	5,985             | $	(4)             | $	4,932  
|Mortgage backed                       | 21,953              | (68)              | 9,260    
|Collateralized mortgage
  obligations | 15,593              | (111)             | 16,800   
|Total temporarily  impaired           | $	43,531            | $	(183)           | $	30,992 

(Continued) 58 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES** (Continued)

Available-for-sale securities with unrealized losses at September 30, 2005 not recognized in
income are presented below by length of time the securities have been in an unrealized loss
position:

|                                      | Less than 12 Months | 12 Months or More | Total    
|------------------------------------- | ------------------- | ----------------- | ---------
|Description of Securities             | FairValue           | UnrealizedLoss    | FairValue
|                                     
|U.S. Government and
  federal agency  | $	-                 | $	-               | $	9,805  
|Mortgage backed                       | 3,456               | (70)              | 9,777    
|Collateralized mortgage
  obligations | 6,651               | (89)              | 18,880   
|Mutual fund                           | -                   | -                 | 9,749    
|Total temporarily
  impaired          | $	10,107            | $	(159)           | $	48,211 

Held-to-maturity securities with unrealized losses at September 30, 2006 not recognized in
income are as follows:

|                                      | Less than 12 Months | 12 Months or More | Total    
|------------------------------------- | ------------------- | ----------------- | ---------
|Description of Securities             | FairValue           | UnrealizedLoss    | FairValue
|                                     
|U.S. Government and
  federal agency  | $	-                 | $	-               | $	1,976  
|Mortgage-backed                       | 4,670               | (7)               | 1,637    
|Collateralized mortgage
  obligations | 59                  | -                 | 2,081    
|Total temporarily
  impaired          | $	4,729             | $	(7)             | $	5,694  

(Continued) 59 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES** (Continued)



Held-to-maturity securities with unrealized losses at September 30, 2005 not recognized in
income are as follows:

|                                      | Less than 12 Months | 12 Months or More | Total    
|------------------------------------- | ------------------- | ----------------- | ---------
|Description of Securities             | FairValue           | UnrealizedLoss    | FairValue
|                                     
|U.S. Government and
  federal agency  | $	1,962             | $	(38)            | $	-      
|Mortgage-backed                       | 1,538               | (23)              | 382      
|Collateralized mortgage
  obligations | 2,434               | (70)              | -        
|Total temporarily
  impaired          | $	5,934             | $	(131)           | $	382    

The Company evaluates securities for other-than-temporary impairment at least on a quarterly
basis, and more frequently when economic or market concerns warrant such evaluation.
Consideration is given to the length of time and the extent to which the fair value has been less
cost, the financial condition and near-term prospects of the issuer, and the intent and ability of
the Company to retain its investment in the issuer for a period of time sufficient to allow for
any anticipated recovery in fair value.  In analyzing an issuer's financial condition, the
Company may consider whether the securities are issued by the federal government or its
agencies, whether downgrades by bond rating agencies have occurred, and the results of
reviews of the issuer's financial condition.

At September 30, 2006, securities with unrealized losses had depreciated 1.8% from the
Company's amortized cost basis.  The Company evaluated the near-term prospects of the
issuers in relation to the severity and duration of the impairment.  The Company concluded
that the financial strength of the issuers of its securities - primarily U.S. agencies - did not
contribute to any impairment of value.  Rather, these unrealized losses related principally to
changes in market interest rates.  The Company then evaluated the expected timeframe and
conditions within which a recovery of such impairments could be reasonably forecasted.  For
example, the Company's debenture, mortgage backed security and collateralized mortgage
obligation portfolios are expected to reprice, amortize, prepay or mature within a timeframe
that is supported by the Company's ability and intent to hold such securities.  Forecasted
repricing of the Company's adjustable rate investments to market levels is one means by which
an impairment resulting from a security's "below market" yields can be recovered.   Another
means of impairment recovery is through the timely return of principal invested.  Given the
relatively short duration of these investment securities, the Company can reasonably forecast a
timely and full return of the principal invested thereby recovering the impairment that had
resulted from movements in market interest rates.

(Continued) 60 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 3 - SECURITIES** (Continued)

Based on that evaluation and the Company's ability and intent to hold those securities for a
reasonable period of time sufficient for a forecasted recovery of fair value, the Company does
not consider those securities to be other-than-temporarily impaired at September 30, 2006.

**NOTE 4 - LOANS**

Loans at period-end were as follows:

|                                | 2006      | 2005     
|------------------------------- | --------- | ---------
|Mortgage loans:                
|One-to-four-family              | $	283,469 | $	267,052
|Multi-family and nonresidential | 73,496    | 58,615   
|Construction                    | 33,155    | 1,450    
|Land                            | 534       | -        
|Consumer                        | 720       | 702      
|Home equity                     | 19,122    | 13,413   
|Business                        | 6,068     | 746      
|Total loans                     | 416,564   | 341,978  
|Allowance for loan losses       | (2,123)   | (1,658)  
|Net deferred loan costs         | 1,100     | 1,036    
|Loans in process                | (16,917)  | (350)    
|                               
|Loans, net                      | $	398,624 | $	341,006

At September 30, 2006 and 2005, the balance of one- to four-family mortgage loans included $20.0 million and $2.9 million, respectively, of thirty year adjustable rate loans with initial fixed interest rate periods of three to five years during which time monthly loan payments comprise interest only.  After the initial period, the monthly payments on such loans are adjusted to reflect the collection of both interest and principal over the loan's remaining term to maturity.

(Continued) 61 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 4 - LOANS** (Continued)

Certain directors and officers of the Bank and companies with which they are affiliated have
obtained loans from the Bank on various occasions.  A summary of such loans made by the
Bank is as follows:

|                                     | 2006    | 2005   
|------------------------------------ | ------- | -------
|Beginning balance                    | $	922   | $	1,007
|New loans                            | 103     | 1      
|Effect of changes in related parties | 726     | -      
|Repayments                           | (134)   | (86)   
|Ending balance                       | $	1,617 | $	922  

Mortgage loans serviced for others are not included in the accompanying financial statements.
At September 30, 2006 and 2005, the unpaid principal balances of these loans totaled
$20,481,818 and $15,898,971, respectively.

Activity in the allowance for loan losses was as follows:

|                             | 2006    | 2005    | 2004   
|---------------------------- | ------- | ------- | -------
|Balance at beginning of year | $	1,658 | $	1,578 | $	1,371
|Provision charged to income  | 465     | 81      | 207    
|Charge-offs                  | -       | -       | -      
|Recoveries                   | -       | -       | -      
|Balance at end of year       | $	2,123 | $	1,658 | $	1,578

(Continued) 62 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 4 - LOANS** (Continued)

Impaired loans were as follows:

|                                                               | 2006       | 2005       | 2004      
|-------------------------------------------------------------- | ---------- | ---------- | ----------
|Period-end loans with no allocated allowance
  for loan losses | $        - | $        - | $        -
|Period-end loans with allocated allowance
  for loan losses    | 172        | 174        | 259       
|Total                                                          | $   172    | $   174    | $   259   
|                                                              
|                                                               | 2006       | 2005       | 2004      
|Amount of the allowance for loan losses allocated              | $    86    | $    87    | $   129   
|Average of impaired loans during the period                    | 173        | 225        | 398       
|Interest income recognized during impairment                   | 10         | 10         | 19        
|Cash-basis interest income recognized                          | 10         | 10         | 19        
|                                                              
|Nonperforming loans were as follows:                          
|                                                              
|                                                               | 2006       | 2005       | 2004      
|Loans past due over 90 days still on accrual                   | $        - | $        - | $        -
|Nonaccrual loans                                               | 2,089      | 1,163      | 519       

Nonperforming loans includes both smaller balance homogeneous loans that are collectively
evaluated for impairment and individually classified impaired loans.

(Continued) 63 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 5 - ACCRUED INTEREST RECEIVABLE**

Accrued interest receivable is summarized as follows:

|                 | 2006    | 2005   
|---------------- | ------- | -------
|Securities       | $	406   | $	249  
|Loans receivable | 1,573   | 1,219  
|                
|Total            | $	1,979 | $	1,468

**NOTE 6 - PREMISES AND EQUIPMENT**

Premises and equipment are summarized as follows:

|                                  | 2006    | 2005   
|--------------------------------- | ------- | -------
|Land                              | $	840   | $	840  
|Office buildings and improvements | 3,448   | 3,295  
|Furniture and equipment           | 3,743   | 3,611  
|Future branch site costs          | 3,032   | 584    
|                                  | 11,063  | 8,330  
|Less accumulated depreciation     | 4,540   | 4,199  
|                                 
|Total                             | $	6,523 | $	4,131

An agreement dated December 17, 2004 was signed to purchase real estate for the acquisition of
a future branch site in Passaic County.  Total purchase price is $1,475,000.  The September 30,
2006 amounts above include $251,687 incurred for a deposit on the contract of sale and
professional fees in connection with the acquisition.  The balance of $1,327,500 is due in cash at
closing and will be recorded upon closing.

The agreement noted above is contingent on certain items as detailed in the contract including
but not limited to (i) Title to be conveyed shall be marketable and insurable; (ii) Municipal and
county approvals shall be obtained by the buyer and the closing will be extended to the extent
such approvals are delayed by no fault of the buyer; and (iii) To the extent environmental
inspections result in a clean up or other action by governmental authorities the seller will have
completed all environmental requests made by the buyer including removal of underground
tanks at its own cost and expense and complete any and all site investigation and remediation
activities.

Future branch site costs also includes $2,757,509 of construction in progress related to our
Verona branch that was opened in November, 2006.

(Continued) 64 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 7 - DEPOSITS**

Deposit accounts are summarized as follows:

|                              | 2006      | 2005     
|----------------------------- | --------- | ---------
|Demand deposits               | $	23,545  | $	25,583 
|NOW and money market accounts | 31,429    | 39,264   
|Savings accounts              | 107,008   | 123,270  
|Certificates of deposit       | 165,165   | 152,808  
|                             
|Total deposits                | $	327,147 | $	340,925

Certificates of deposit accounts with balances over $100,000 totaled $59,392,422 and $47,856,093
at September 30, 2006 and 2005, respectively.  All other deposit accounts with balances over
$100,000 totaled $86,490,684 and $97,558,011 at September 30, 2006 and 2005, respectively.
Generally, deposit balances over $100,000 are not federally insured.

Scheduled maturities of certificates of deposit were as follows:

|2007                | $	135,329
|------------------- | ---------
|2008                | 12,067   
|2009                | 4,963    
|2010                | 1,108    
|2011 and thereafter | 11,698   
|                    | $	165,165

(Continued) 65 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 8 - FEDERAL HOME LOAN BANK OF NEW YORK ADVANCES**

The Bank has $45.7 million of fixed rate advances with the Federal Home Loan Bank with
maturities through 2013 and fixed rate rates ranging from 3.07% to 6.18% at September 30, 2006.
None of the advances are callable prior to maturity.  One advance for $1.7 million with a
coupon of 4.57% has a five-year final maturity in June 2009, with a twenty-year amortization
schedule.  The remaining $44.0 million of Federal Home Loan Bank advances are non-amortizing term advances.  The Bank also has an overnight line of credit with the ability to borrow $47.8 million of which $10.4 million was drawn at September 30, 2006.  For the years
ended September 30, 2006 and 2005, the scheduled repayments and maturities of FHLB
advances by fiscal year are as follows:

|                         | September 30, 2006 | September 30, 2005 
|------------------------ | ------------------ | -------------------
|                         | Balance            | WeightedAverageRate
|                        
|Maturing in 2006         | $          -       | - %                
|Maturing in 2007         | 8,063              | 4.39               
|Maturing in 2008         | 12,065             | 5.51               
|Maturing in 2009         | 7,547              | 4.88               
|Maturing in 2010         | 6,000              | 5.15               
|Maturing in 2011         | 6,000              | 5.18               
|Maturing in 2012         | 5,000              | 5.22               
|Maturing in 2013         | 1,000              | 4.79               
|Overnight line of credit | 10,400             | 5.57               
|                         | $56,075            | 5.16%              

At September 30, 2006, advances are secured primarily by mortgage loans totaling $94,977,950,
and all stock in the Federal Home Loan Bank totaling $3,355,900 under a blanket collateral
agreement for the amount of the notes outstanding.  Additionally, specific investment securities
with a carrying value totaling $10,540,291 also secure such advances.  At September 30, 2006,
the Bank's borrowing limit with the Federal Home Loan Bank was approximately $122.3
million.

(Continued) 66 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 9 - INCOME TAXES**

|An analysis of the provision for income taxes is as follows:                                                                     
|---------------------------------------------------------------------------------------------------------------------------------
|                                                                                                                                 
|                                                                                                                                 
|Current                                                                                                                          
|Federal                                                                                                                          
|State and local                                                                                                                  
|                                                                                                                                 
|Deferred                                                                                                                         
|Federal                                                                                                                          
|State and local                                                                                                                  
|                                                                                                                                 
|Change in valuation allowance                                                                                                    
|                                                                                                                                 
|                                                                                                                                 
|                                                                                                                                 
|A reconciliation of income tax expense at the statutory federal income tax rate and the actual
income tax expense was as follows:
|                                                                                                                                 
|                                                                                                                                 
|Federal income tax expense at statutory rate                                                                                     
|Increase in taxes resulting from                                                                                                 
|State income taxes, net of federal benefit                                                                                       
|Tax-exempt income from life insurance                                                                                            
|Nondeductible ESOP expense                                                                                                       
|Nondeductible stock options expense                                                                                              
|Other, net                                                                                                                       
|                                                                                                                                 
|Income tax expense                                                                                                               

(Continued) 67 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 9 - INCOME TAXES**(Continued)

The tax effects of temporary differences that give rise to significant portions of the deferred tax
assets and deferred tax liabilities are as follows:

|                                                 | 2006    | 2005   
|------------------------------------------------ | ------- | -------
|Deferred tax assets                             
|Unrealized loss on securities available-for-sale | $	515   | $	575  
|Provision for loan losses                        | 848     | 662    
|Deferred loan origination fees                   | -       | 3      
|Capital losses on security sales                 | 114     | -      
|Accrued expenses and other liabilities           | 1,346   | 1,027  
|Total gross deferred tax assets                  | 2,823   | 2,267  
|                                                
|Deferred tax liabilities                        
|Depreciation                                     | (198)   | (203)  
|Deferred loan origination costs                  | (815)   | (703)  
|Other                                            | (207)   | (198)  
|Total gross deferred tax liabilities             | (1,220) | (1,104)
|Valuation allowance                              | -       | (20)   
|                                                
|Net deferred tax asset                           | $	1,603 | $	1,143

The valuation allowance reported in 2005 consisted of the tax effect of state net operating losses
of the stand-alone holding company which were not utilized upon the dissolution of the
company upon completion of the second step conversion.

Retained earnings includes allocations for federal income tax purposes representing tax bad
debt deductions of approximately $4,034,000 through September 30, 2006 on which no tax has
been paid and no deferred federal income taxes have been provided.  The related amount of
deferred tax liability is approximately $1,611,000.  Reductions of amounts so allocated for
purposes other than tax bad debt losses will create income for tax purposes only, which will be
subject to the then current corporate income tax rate.

(Continued) 68 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 10 - BENEFIT PLANS**

The Bank has a directors' retirement plan that provides retirement benefits to all members of
the Board of Directors vested under the plan in accordance with the plan document.  During
the years ended September 30, 2006, 2005, and 2004 the Bank accrued expenses related to the
plan totaling $64,165, $476,860 and $55,179, respectively.  Accrued expenses in 2005 included
$444,000 related to an amendment to the plan by which retirement benefits would be calculated
based upon the sum of the annual retainer and regular meeting fees paid by the Company as
well as the Bank.  Previously, such retirement plan benefits were based upon the annual
retainer paid by the Bank only.

The Bank has a 401(k) profit sharing plan covering substantially all employees.  Contributions
to the plan in fiscal 2006 were limited to participant salary deferrals along with a matching
contribution provided by the Bank.   Related expenses in fiscal 2005 and fiscal 2004 also
included the cost of annual plan contributions made at the discretion of the Board of Directors
and charged to expense annually.  For the year ended September 30, 2006, 401(k) matching
contribution expense totaled $74,220.  Offsetting that cost in fiscal 2006 was the reversal of
$131,250 of profit sharing expense that had been accrued in fiscal 2005 for which no
discretionary contribution to the plan was made in 2006.  Total expenses related to the plan,
including employer match and accrued profit sharing contributions, were $247,906 and
$248,163 for the years ended September 30, 2005 and 2004.

The Bank implemented a supplemental executive retirement plan that provides benefits to
certain key officers in accordance with the plan document.  During the years ended
September 30, 2006, 2005 and 2004, Bank expenses related to the plan totaled $226,371, $235,611
and $204,632.  The Bank also purchased bank-owned life insurance on the individuals covered
by the supplemental executive retirement plan.  The cash surrender value of the Company's
bank-owned life insurance policies at September 30, 2006 was $8.7 million of which approximately $5.6 million relate to policies originally purchased to offset the costs of the Bank's supplemental
executive retirement plans.

The Bank has entered into employment agreements with its Chief Executive Officer (CEO),
President & Chief Operating Officer (COO), Executive Vice President (EVP), and two Senior
Vice Presidents (SVPs).  The CEO's and President & COO's employment agreements have a
term of three years while the EVP's and SVPs' agreements have a term of two years.  Each of the
agreements provides for an annual one-year extension of the term of the agreement upon
determination of the Board of Directors that the executive's performance has met the
requirements and standards of the Board, so that the remaining term of the agreement
continues to be three years, in the case of the CEO and President & COO, and two years, in the
case of the EVP and SVPs.  If the Bank terminates the officer without "just cause" as defined in
the agreement, they will be entitled to a continuation of their salary from the date of
termination

(Continued) 69 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 10 - BENEFIT PLANS** (Continued)

through the remaining term of their agreement at a minimum.  The agreements
also provide for various payouts if the officer is terminated without just cause following a
change in control.

The Company has also entered into an employment agreement with the Chief Executive Officer
with terms of which are substantially the same as the employment agreement with the Bank.
However, it provides that if employment is terminated without just cause as defined in the
agreement, he will be entitled to a continuation of his salary for three years from the date of
termination.

**NOTE 11 - EMPLOYEE STOCK OWNERSHIP PLAN**

****As part of the minority stock offering, the Bank established an employee stock ownership plan
("ESOP") for the benefit of substantially all employees.  The ESOP borrowed $1,333,080 from
ASBH and used those funds to acquire 133,308 shares of ASBH stock at $10 per share.  As part
of the second step conversion, the ESOP borrowed $7,935,000 from the Company to acquire an
additional 793,500 shares of the Company's stock at $10 per share.  At the time of the closing of
the second step conversion, the unpaid balance of the first ESOP borrowing of approximately
$1,064,000 was combined with the balance of the second ESOP borrowing resulting in a total
ESOP borrowing obligation of approximately $8,999,000 to the Company.  Additionally, each of
the 133,308 ASBH shares held by the ESOP from the minority offering were exchanged for
2.55102 shares of the Company.

Shares issued to the ESOP are allocated to ESOP participants based on principal and interest
repayments made by the ESOP on the loan from the Company.  The loan is secured by shares
purchased with the loan proceeds and is being repaid by the ESOP with funds from the Bank's
discretionary contributions to the ESOP and earnings on the ESOP's assets.  Principal and
interest payments are scheduled to occur over a twenty-year period.

At September 30, 2006, the ESOP held 1,132,046  shares of the Company's common stock and
80,408 of these shares had been allocated to the accounts maintained for participants.  The
reported number of total shares and allocated shares held by the ESOP each reflect the
cumulative distribution of 1,525 allocated shares to participants in accordance with the plan.
The original number of ESOP plan shares totaled 1,133,571 of which 81,933 have been allocated
through September 30, 2006.  Participants become eligible to receive payment of the vested
benefits under the plan upon retirement, disability or termination of employment.  Prior to the
completion of the second step conversion, participants who elected to receive their benefit
payments in the form of ASB Holding Company common stock could require ASBH to
purchase the common stock distributed at fair value during two 60-day periods.  The first
purchase period began on the date the benefit was paid and the second purchase period began

(Continued) 70 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 11 - EMPLOYEE STOCK OWNERSHIP PLAN** (Continued)

on the first anniversary of the payment date.  At September 30, 2005, this contingent repurchase
obligation was reflected in the Company's financial statements as "Common stock in ESOP
subject to contingent repurchase obligation" and reduced stockholder's equity by an amount
that represents the fair value of all the shares of Company common stock held by the ESOP,
without regard to whether it was likely that the shares would be distributed or that the
recipients of the shares would be likely to exercise their right to require the Company to
purchase the shares.  At September 30, 2005, this contingent repurchase obligation reduced
stockholders' equity by $473,000.  On October 5, 2005, the Company completed its second step
offering (as discussed in Note 2 to the consolidated financial statements).  On October 6, 2005,
the Company began trading on Nasdaq which is considered to be an established market under
ERISA regulations.  As a result, effective October 6, 2005, the Company is no longer required to
establish a liability to reflect this repurchase obligation.  Consequently, at September 30, 2006, this contingent repurchase obligation was no longer recorded as a reduction of stockholders'
equity.

Shares held by the ESOP at  September 30, 2006 and 2005 are presented below.  The number of
ESOP shares reported for 2005 reflect the exchange of shares resulting from the Company's
second step conversion discussed in Note 2 above.

|                                                                       | 2006              | 2005         
|---------------------------------------------------------------------- | ----------------- | -------------
|Allocated to participants                                              | 80,408            | 43,146       
|Unearned                                                               | 1,051,638         | 296,925      
|Total ESOP shares                                                      | 1,132,046         | 340,071      
|Fair value of unearned shares                                          | $     12,462      | $      3,256 
|Fair value of allocated shares subject
       to repurchase obligation | $               - | $         473
|ESOP compensation expense                                              | $          580    | $         270

**NOTE 12 - OTHER STOCK-BASED COMPENSATION**

At the annual meeting held on January 20, 2005, stockholders of ASBH approved the ASB
Holding Company 2005 Stock Option Plan and the American Bank of New Jersey 2005
Restricted Stock Plan.  272,171 shares of common stock were made available under the 2005
Stock Option Plan.  On January 20, 2005, options to purchase 259,923 shares were awarded with

(Continued) 71 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 12 - OTHER STOCK-BASED COMPENSATION**(Continued)

the remaining 12,248 shares awarded on May 6, 2005.  In addition, 81,651 shares of common
stock were made available under the 2005 Restricted Stock Plan.  On January 20, 2005, 76,752
shares of restricted stock were awarded with the remaining 4,899 shares awarded on May 6,
2005.

As of the closing of the Company's second step conversion on October 5, 2005, each of the
ASBH shares included in the 2005 Restricted Stock Plan and 2005 Stock Option Plan were
exchanged for 2.55102 shares of American Bancorp of New Jersey, Inc.  Consequently, awarded
shares under the 2005 Restricted Stock Plan and 2005 Stock Option Plan totaled 208,295 and
694,315, respectively, at that time.

At the annual meeting held on May 23, 2006, stockholders of ABNJ approved the American
Bancorp of New Jersey, Inc. 2006 Equity Incentive Plan.  Under this plan, 722,633 options on
shares of common stock and 358,484 restricted shares of common stock were made available.  All options and restricted shares relating to this plan were awarded on May 23, 2006.
As of that date,  358,484 shares of ABNJ common stock were issued by the Company to fund
the restricted stock portion of the 2006 Equity Incentive Plan.  On June 6, 2006 the Company
announced the completion of its repurchase of the 208,295 shares relating to its 2005 Restricted
Stock Plan and its intent to repurchase up to 358,484 shares of its outstanding common stock
relating to the funding of the restricted stock portion of its 2006 Equity Incentive Plan.  Share
repurchases to fund the restricted stock portion of the 2006 Equity Incentive Plan were
completed in the fourth quarter of fiscal 2006.  The Company intends to reissue treasury shares
to fund the exercise of stock options in future periods.

Shares of common stock issuable pursuant to outstanding options under the 2005 Stock Option
Plan and 2006 Equity Incentive Plan are considered outstanding for purposes of calculating
earnings per share on a diluted basis.  The Financial Accounting Standards Board announced a
change in the required accounting methods applicable to stock options that became effective
during the first quarter of fiscal 2006.  Under such accounting requirements, the Company is
now required to recognize compensation expense related to stock options outstanding based
upon the fair value of such awards at the date of grant over the period that such awards are
earned.  For the year ended September 30, 2006, the Company recognized approximately
$384,000 of compensation expense relating stock options awarded through the 2005 Stock
Option Plan and 2006 Equity Incentive Plan ("SOP" options).  The Company recognized
approximately $96,000 of income tax benefit resulting from this expense for that period.

For accounting purposes, the Company continues to recognize compensation expense for
restricted shares of common stock awarded under the 2005 Restricted Stock Plan and 2006
Equity Incentive Plan over the vesting period at the fair market value of the shares on the date
they are awarded.  For the year ended September 30, 2006 and 2005, the Company recognized

(Continued) 72 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 12 - OTHER STOCK-BASED COMPENSATION**(Continued)

approximately $637,000 and $207,000 respectively, of compensation expense relating to
restricted stock plan shares awarded through the 2005 Restricted Stock Plan and 2006 Equity
Incentive Plan ("RSP" shares).  The Company recognized approximately $254,000 and $83,000
of income tax benefit in fiscal 2006 and 2005 respectively,  resulting from this expense.

During the year ended September 30, 2006, 6,249 RSP shares and 19,094 SOP options that had
been previously awarded were forfeited by a participant due to the participant's discontinued
employment by the Bank.  The Company reversed approximately $6,400 of accrued RSP
compensation expense in the year ended September 30, 2006 resulting from that forfeiture.  The
Company may consider awarding such shares and options at a later date.

As of September 30, 2006, there were approximately $2.2 million and $4.7 million, respectively
of total unrecognized compensation costs related to nonvested stock options and nonvested
restricted stock plan shares.   Those costs are expected to be recognized over a weighted-average period of 4.1 and 4.3 years respectively.

The fair value of options granted and actual effects are computed using the Black-Scholes
option pricing model, using the following weighted-average assumptions as of the grant dates.

|                                                           | **January 20, 2005** | **May 6, 2005** | **May 23, 2006**
|---------------------------------------------------------- | -------------------- | --------------- | ----------------
|**Options Awarded**                                        | ****                 |                 |                 
|                                                           |                      |                 |                 
|Risk free interest rate                                    | 3.67%                | 3.95%           | 4.91%           
|                                                           |                      |                 |                 
|Expected option life                                       | 5.00                 | 5.00            | 5.00            
|                                                           |                      |                 |                 
|Expected stock price volatility                            | 22.00%               | 22.00%          | 11.00%          
|                                                           |                      |                 |                 
|Dividend yield                                             | 0.00%                | 0.00%           | 1.39%           
|                                                           |                      |                 |                 
|Weighted average fair value of options
granted during year | $4.75                | $5.00           | $2.11           

(Continued) 73 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 12 - OTHER STOCK-BASED COMPENSATION**(Continued)

A summary of the activity in the Company's stock option plans for the years ended September
30, 2006 and 2005 is as follows.

|                                            | For the years ended
|------------------------------------------- | -------------------
|                                            | September 30, 2006 
|                                            | Shares             
|Outstanding at beginning
of period          | 694,315            
|Granted                                     | 722,633            
|Exercised                                   | -                  
|Forfeited of expired                        | (19,094)           
|Outstanding at end of
period                | 1,397,854          
|                                            |                    
|Options exercisable at
period end           | 135,036            
|Weighted average
remaining contractual life |                    

The aggregate intrinsic value of stock options outstanding and exercisable at September 30,
2006 was approximately $681,000.  There were no stock options outstanding and exercisable at
September 30, 2005.

(Continued) 74 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 12 - OTHER STOCK-BASED COMPENSATION**(Continued)

A summary of the status of the Company's nonvested restricted stock plan shares as of
September 30, 2006 and 2005 and changes during the year ended September 30, 2006 and 2005
are as follows.

|                                   | For the years ended
|---------------------------------- | -------------------
|                                   | September 30, 2006 
|                                   | Shares             
|Outstanding at beginning
of period | 208,295            
|Granted                            | 358,484            
|Vested                             | (40,404)           
|Forfeited of expired               | (6,249)            
|Outstanding at end of
period       | 520,106            
|                                   |                    

The fair value at the vesting date of the restricted stock plan shares vested during the year
ended September 30, 2006 was $413,700.  No restricted stock plan shares vested in fiscal 2005.

(Continued) 75 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 13 - FINANCIAL INSTRUMENTS WITH OFF-BALANCE-SHEET RISK**

The Bank is party to financial instruments with off-balance-sheet risk in the normal course of
business to meet the financing needs of its customers.  These financial instruments include
commitments to fund loans and previously approved unused lines of credit.  The Bank's
exposure to credit loss in the event of nonperformance by the parties to these financial
instruments is represented by the contractual amount of the instruments.  The Bank uses the
same credit policy for commitments as it uses for on-balance-sheet items.

The contract amounts of these financial instruments are summarized as follows:

|                              | 2006     | 2005    
|----------------------------- | -------- | --------
|Commitments to extend credit  | $	19,045 | $	21,284
|Unused lines of credit        | 23,541   | 15,956  
|Construction loans in process | 16,917   | 350     

Fixed rate loan commitments totaled $6,965,000 at September 30, 2006 and have interest rates
ranging from 5.375% to 14.95%.

Since many commitments expire without being used, the amounts above do not necessarily
represent future cash commitments.  Collateral may be obtained upon exercise of a
commitment.  The amount of collateral is determined by management and may include
commercial and residential real estate and other business and consumer assets.

(Continued) 76 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 14 - EARNINGS PER SHARE (EPS)**

****Amounts reported as basic earnings per share of common stock reflect earnings available to
common stockholders for the period divided by the weighted average number of common
shares outstanding during the period less unearned ESOP shares.  Diluted EPS reflects the
potential dilution that could occur if securities or other contracts to issue common stock (such
as stock awards and options) were exercised or converted into common stock or resulted in the
issuance of common stock that then shared in the earnings of the entity.  Diluted EPS is
computed by dividing income by the weighted-average number of shares outstanding for the
period plus common-equivalent shares computed using the treasury stock method.  Weighted
average shares for 2005 and 2004 have been adjusted to reflect the exchange of shares in the
second step conversion.

The factors used in the earnings per share computation follow.

|                                                                             | **2006**      | **2005**      | **2004**     
|---------------------------------------------------------------------------- | ------------- | ------------- | -------------
|Basic                                                                        |               |               |              
|Net income                                                                   | $       2,133 | $       2,043 | $       2,162
|                                                                             |               |               |              
|Weighted average common shares   outstanding                                 | 13,021,667    | 13,892,396    | 13,846,697   
|                                                                             |               |               |              
|Basic earnings per common share                                              | $       0.16  | $       0.15  | $       0.16 
|                                                                             |               |               |              
|Diluted                                                                      |               |               |              
|Net income                                                                   | $       2,133 | $       2,043 | $       2,162
|                                                                             |               |               |              
|Weighted average common sharesoutstanding for basic earnings percommon
share | 13,021,667    | 13,892,396    | 13,846,697   
|                                                                             |               |               |              
|Add:  Dilutive effects of assumedexercises of  stock options                 | 111,925       | 60,418        | -            
|                                                                             |               |               |              
|Add:  Dilutive effects of full vesting ofstock  awards                       | 35,868        | 11,781        | -            
|                                                                             |               |               |              
|Average shares and dilutive potential   common shares                        | 13,169,460    | 13,964,595    | 13,846,697   
|                                                                             |               |               |              
|Diluted earnings per common share                                            | $       0.16  | $       0.15  | $       0.16 

(Continued) 77 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 15 - REGULATORY CAPITAL REQUIREMENTS**

ASB Holding Company as a unitary thrift holding company is not subject to specific regulatory
capital guidelines.  The Bank is subject to various regulatory capital requirements administered
by the federal banking agencies.  Under capital adequacy guidelines and the regulatory
framework for prompt corrective action, the Bank must meet specific capital guidelines that
involve quantitative measures of the Bank's assets, liabilities, and certain off-balance-sheet
items as calculated under regulatory accounting practices.  The Bank's capital amounts and
classifications are also subject to qualitative judgments by the regulators about components,
risk weightings, and other factors.

Prompt corrective action regulations provide five classifications:  well capitalized, adequately
capitalized, undercapitalized, significantly undercapitalized, and critically undercapitalized,
although these terms are not used to represent overall financial condition.  If adequately
capitalized, regulatory approval is required to accept brokered deposits.  If undercapitalized,
capital distributions are limited, as is asset growth and expansion, and capital restoration plans
are required.

The Bank's actual and required capital amounts and ratios are presented below.

|                                                    | Actual   | For CapitalAdequacyPurposes | To Be WellCapitalized UnderPrompt CorrectiveAction
|--------------------------------------------------- | -------- | --------------------------- | --------------------------------------------------
|                                                    | Amount   | Ratio                       | Amount                                            
|As of September 30, 2006                            |          |                             |                                                   
|Total capital (to risk-weighted    assets)          | $	84,658 | 28.52%                      | $	23,750                                          
|Tier I capital (to risk-weighted)    assets)        | 82,621   | 27.83                       | 11,875                                            
|Tier I (core) capital (to adjusted    total assets) | 82,621   | 16.86                       | 19,597                                            
|As of September 30, 2005                            |          |                             |                                                   
|Total capital (to risk-weighted    assets)          | $	37,639 | 14.13%                      | $	21,308                                          
|Tier I capital (to risk-weighted)    assets)        | 36,068   | 13.54                       | 10,654                                            
|Tier I (core) capital (to adjusted    total assets) | 36,068   | 6.49                        | 22,221                                            

(Continued) 78 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 15 - REGULATORY CAPITAL REQUIREMENTS** (Continued)

As of September 30, 2006, the most recent notification from the Office of Thrift Supervision
categorized the Bank as well capitalized under the regulatory framework for prompt corrective
action.  There are no conditions or events since that notification that management believes have
changed the Bank's category.

Upon the closing of the second step conversion on October 5, 2005, approximately $48.8
million - representing 50% of stock offering proceeds, net of offering costs - were added to the
Bank's capital.  This growth in capital was partially offset by the additional unearned ESOP
which reduced capital by approximately $7.9 million.  In total, the second step conversion
resulted in a net increase to the Bank's capital totaling approximately $40.8 million.  Had this
additional capital been recorded at September 30, 2005, the Bank's pro forma capital amounts
and ratios would have been as follows:

|                                          | Amount   | Ratio 
|----------------------------------------- | -------- | ------
|Total capital (to risk-weighted assets)   | $	78,466 | 30.58%
|Tier 1 capital (to risk-weighted assets)  | 76,895   | 29.97 
|Tier 1 capital (to adjusted total assets) | 76,895   | 13.84 

The following is a reconciliation of the Bank's equity under accounting principles generally
accepted in the United States of America ("GAAP") to regulatory capital as of the dates
indicated:

|                                             | 2006     | 2005    
|-------------------------------------------- | -------- | --------
|GAAP equity                                  | $	81,825 | $	35,123
|Accumulated other comprehensive loss         | 796      | 945     
|Tier I capital                               | 82,621   | 36,068  
|General regulatory allowance for loan losses | 2,037    | 1,571   
|Total capital                                | $	84,658 | $	37,639

Other than the funds held at the holding company level, the Company's principal
source of funds for dividend payments is dividends received from the Bank. Banking
regulations limit the amount of dividends that may be paid without prior approval of
regulatory agencies. Under these regulations, the amount of dividends that may be paid in any
calendar year is limited to the current year's net profits, combined with the retained net profits
of the preceding two years, subject to the capital requirements described above. At fiscal year-end 2006, approximately $5.0 million was available to pay dividends to the holding company.

(Continued) 79 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 16 - FAIR VALUE OF FINANCIAL INSTRUMENTS**

The carrying amount and estimated fair value of financial instruments were as follows:

|                                                                     | 2006           | 2005              
|-------------------------------------------------------------------- | -------------- | ------------------
|                                                                     | CarryingAmount | EstimatedFairValue
|Financial assets                                                    
|Cash and cash equivalents                                            | $   7,165      | $   7,165         
|Securities available-for-sale                                        | 74,523         | 74,523            
|Securities held-to-maturity                                          | 10,547         | 10,423            
|Loans receivable, net                                                | 398,624        | 394,496           
|Loans held for sale                                                  | -              | -                 
|Federal Home Loan Bank stock                                         | 3,356          | 3,356             
|Accrued interest receivable                                          | 1,979          | 1,979             
|                                                                    
|Financial liabilities                                               
|Deposits                                                             | 327,147        | 326,781           
|Stock subscriptions received                                         | -              | -                 
|Advance payments by
       borrowers for taxes and 
       insurance | 2,466          | 2,466             
|Federal Home Loan Bank
       advances                               | 56,075         | 56,011            
|Accrued interest payable                                             | 254            | 254               

(Continued) 80 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 16 - FAIR VALUE OF FINANCIAL INSTRUMENTS** (Continued)

The methods and assumptions used to estimate fair value are described as follows:

Carrying amount is the estimated fair value for cash and cash equivalents, Federal Home Loan
Bank stock, accrued interest receivable and payable, demand deposits, stock subscriptions
received, short-term debt, and variable rate loans or deposits that reprice frequently and fully.
Security fair values are based on market prices or dealer quotes and, if no such information is
available, on the rate and term of the security and information about the issuer.  For fixed rate
loans or deposits and for variable rate loans or deposits with infrequent repricing or repricing
limits, fair value is based on discounted cash flows using current market rates applied to the
estimated life and credit risk.  Fair values for impaired loans are estimated using discounted
cash flow analysis or underlying collateral values.  Fair value of debt, including Federal Home
Loan Bank advances, is based on current rates for similar financing.  The fair value of off-****balance-sheet items is based on the current fees or cost that would be charged to enter into or
terminate such arrangements.  The fair value of these off-balance-sheet items is not material.

**NOTE 17 - OTHER COMPREHENSIVE LOSS**

Other comprehensive loss components and related taxes were as follows.

|                                                                      | 2006    | 2005    | 2004   
|--------------------------------------------------------------------- | ------- | ------- | -------
|Unrealized holding losses on available-for-sale
  Securities          | $	(133) | $	(747) | $	(129)
|
|Reclassification adjustments for losses later
   recognized in income | 271     | 16      | -      
|Net unrealized gains and (losses)                                     | 138     | (731)   | (129)  
|Tax effect                                                            | (60)    | 254     | 52     
|Other comprehensive income (loss)                                     | $	78    | $	(477) | (77)   

(Continued) 81 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 18 - QUARTERLY FINANCIAL DATA (UNAUDITED)**

|                 |                |                    |           | Earnings per Share
|---------------- | -------------- | ------------------ | --------- | ------------------
|                 | InterestIncome | Net InterestIncome | NetIncome | Basic             
|2006            
|First quarter    | $	6,081        | $	3,379            | $	663     | $	0.05            
|Second quarter   | 6,239          | 3,466              | 688       | 0.05              
|Third quarter    | 6,432          | 3,399              | 464       | 0.04              
|Fourth quarter   | 6,592          | 3,298              | 318       | 0.02              
|                
|2005            
|First quarter    | $	4,904        | $	2,724            | $	610     | $	0.04            
|Second quarter   | 5,089          | 2,846              | 584       | 0.05              
|Third quarter(1) | 5,223          | 2,744              | 325       | 0.02              
|Fourth quarter   | 5,385          | 2,741              | 524       | 0.04              

(1)Net income in the third quarter of fiscal 2005 included an after tax charge of approximately $267,000 resulting from restructuring the Bank's director retirement plan.

(Continued) 82 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 19 - PARENT COMPANY FINANCIAL STATMENTS**

|**American Bancorp of New Jersey, Inc.
Condensed Statement of Financial Condition**
(In thousands, except share data)                                       | At September 30,
|----------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------
|                                                                                                                                                            | 2006            
|**ASSETS**                                                                                                                                                 
|Cash and cash equivalents                                                                                                                                   | $    8,944      
|Securities available-for-sale                                                                                                                               | 25,123          
|Investment in subsidiaries                                                                                                                                  | 81,824          
|ESOP note receivable from bank subsidiary                                                                                                                   | 8,778           
|Accrued interest receivable                                                                                                                                 | 140             
|Other assets                                                                                                                                                | 71              
|Total assets                                                                                                                                                | $   124,880     
|**LIABILITIES AND EQUITY**                                                                                                                                 
|Accrued expenses and other liabilities                                                                                                                      | $          19   
|Common stock in ESOP subject to contingent repurchase obligation                                                                                            | -               
|Total liabilities                                                                                                                                           | 19              
|                                                                                                                                                           
|Stockholders equity                                                                                                                                        
|Preferred stock, $.10 par value, 10,000,000 and 5,000,000
     shares authorized at September 30, 2006 and 2005;                                            | -               
|Common stock, $.10 par value, 20,000,000
     shares authorized, 14,527,953 and 5,554,500 shares issued
     and outstanding at September 30, 2006 and 2005 | 1,453           
|Additional paid in capital                                                                                                                                  | 111,780         
|Unearned ESOP shares                                                                                                                                        | (8,549)         
|Retained earnings                                                                                                                                           | 25,438          
|Treasury Stock; 364,733 shares                                                                                                                              | (4,380)         
|Accumulated other comprehensive loss                                                                                                                        | (881)           
|Amount reclassified on ESOP shares                                                                                                                          | -               
|Total equity                                                                                                                                                | 124,861         
|Total liabilities and equity                                                                                                                                | $   124,880     

(Continued) 83 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 19 - PARENT COMPANY FINANCIAL STATEMENTS**(Continued)

|**American Bancorp of New Jersey, Inc.
Condensed Statement of Income
(In thousands, except share data)** | For the years ended
September 30,
|-------------------------------------------------------------------------------------------------------- | ---------------------------------
|                                                                                                         | 2006                             
|                                                                                                        
|Interest and dividend income                                                                             | $ 2,081                          
|Interest expense                                                                                         | -                                
|**Net interest income**                                                                                  | 2,081                            
|                                                                                                        
|Noninterest income                                                                                      
|Income from subsidiary operations                                                                        | 1,109                            
|Loss on sales of securities available-for-sale                                                           | -                                
|Other                                                                                                    | 1                                
|Total noninterest income                                                                                 | 1,110                            
|                                                                                                        
|Noninterest expense                                                                                     
|Operating expense                                                                                        | 377                              
|Total noninterest expense                                                                                | 377                              
|                                                                                                        
|Income before provision for income taxes                                                                 | 2,814                            
|Provision (benefit) for income taxes                                                                     | 681                              
|                                                                                                        
|Net income                                                                                               | $    2,133                       
|Earnings per share:                                                                                     
|Basic                                                                                                    | $       0.16                     
|Diluted                                                                                                  | $       0.16                     

(Continued) 84 NEXT PAGE


AMERICAN BANCORP OF NEW JERSEY, INC.NOTES TO CONSOLIDATED FINANCIAL STATEMENTSSeptember 30, 2006, 2005, and 2004(Tables in Thousands)

---

**NOTE 19 - PARENT COMPANY FINANCIAL STATEMENTS**(continued)

|**American Bancorp of New Jersey, Inc.
Condensed Statement Cash Flows
(In thousands, except share data)** | For the years ended
September 30,
|--------------------------------------------------------------------------------------------------------- | ---------------------------------
|                                                                                                          | 2006                             
|                                                                                                         
|Cash flows from operating activities                                                                     
|Net Income                                                                                                | $    2,133                       
|Adjustments to reconcile net income to net cash
    provided by operating activities                     
|Equity in undistributed earnings of subsidiary                                                            | (1,110)                          
|Net amortization of premiums and discounts                                                                | (156)                            
|Losses on securities available-for-sale                                                                   | -                                
|Decrease (increase) in accrued interest receivable                                                        | (140)                            
|Decrease (increase) in other assets                                                                       | (15)                             
|Increase (decrease) in other liabilities                                                                  | (4)                              
|Net cash provided by operating activities                                                                 | 708                              
|                                                                                                         
|**Cash flows from investing activities**                                                                 
|Net increase in loans receivable                                                                          | 221                              
|Purchases of securities available-for-sale                                                                | (33,795)                         
|Sales of securities available-for-sale                                                                    | -                                
|Maturities of securities available-for-sale                                                               | 6,000                            
|Principal paydowns on securities available-for-sale                                                       | 2,687                            
|Net cash used in investing activities                                                                     | (24,887)                         
|                                                                                                         
|**Cash flows from financing activities**                                                                 
|Net proceeds from stock issuance                                                                          | 89,588                           
|MHC Capital infusion                                                                                      | 99                               
|RSP share purchases                                                                                       | (4,380)                          
|Capital contribution to subsidiary                                                                        | (52,506)                         
|Cash dividends paid                                                                                       | (2,112)                          
|Net cash provided by (used in) financing activities                                                       | 30,689                           
|                                                                                                         
|                                                                                                         
|Net change in cash and cash equivalents                                                                   | 6,510                            
|Cash and cash equivalents at beginning of year                                                            | 2,434                            
|Cash and cash equivalents at end of year                                                                  | 8,944                            

(Continued) 85 NEXT PAGE


**DIRECTORS AND OFFICERS**



|                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                |                                                                                                                                                                                                                                                                                                      |                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                                 
|--------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|Directors of American Bancorp of
New Jersey and AmericanBank of New Jersey**Joseph Kliminski***Chief Executive Officer*

**Fred G. Kowal***President and Chief Operating
Officer*

**W. George Parker***Chairman of the Board
President and Chief Executive
Officer of Adco Chemical
Company*

**James H. Ward III***Vice Chairman,
Retired Investor*

**Robert A. Gaccione***Partner of the law firm Gaccione,
Pomaco & Malanga P.C.*

**H. Joseph North***Retired Town Administrator of
Bloomfield, NJ*

**Stanley Obal***Retired owner of Obal's Inn
tavern and restaurant*

**Vincent S. Rospond***Attorney and majority
stockholder of the law firm
Rospond, Rospond & Conte,  P.A.

Officers of American
Bancorp of New Jersey**Joseph Kliminski***Chief Executive Officer*

**Fred G. Kowal***President and Chief Operating
Officer*

**Richard M. Bzdek***Executive Vice President,
Corporate Secretary*

**Eric B. Heyer***Sr. Vice President, Treasurer and
Chief Financial Officer*Officers of American Bank
of New Jersey**Joseph Kliminski***Chief Executive Officer*

**Fred G. Kowal***President and Chief Operating
Officer*

**Richard M. Bzdek***Executive Vice President,
Corporate Secretary*

**Eric B. Heyer***Sr. Vice President, Treasurer and
Chief Financial Officer*

**Catherine M. Bringuier***Sr. Vice President and Chief
Lending Officer*

**Glenn Miller III***Sr. Vice President Commercial
Real Estate Lending*

**Josephine Castaldo***Vice President Deposit
Operations/BSA Officer*

**Lois Anderson***Vice President Branch
Administration*

**John Scognamiglio***Vice President Controller*

**Steve Petropoulos***Vice President MIS*

**Robert A. Gaccione, Jr.***Vice President*

**Jack Clifton***Vice President** | Officers of American
Bancorp of New Jersey**Joseph Kliminski***Chief Executive Officer*

**Fred G. Kowal***President and Chief Operating
Officer*

**Richard M. Bzdek***Executive Vice President,
Corporate Secretary*

**Eric B. Heyer***Sr. Vice President, Treasurer and
Chief Financial Officer* | Officers of American Bank
of New Jersey**Joseph Kliminski***Chief Executive Officer*

**Fred G. Kowal***President and Chief Operating
Officer*

**Richard M. Bzdek***Executive Vice President,
Corporate Secretary*

**Eric B. Heyer***Sr. Vice President, Treasurer and
Chief Financial Officer*

**Catherine M. Bringuier***Sr. Vice President and Chief
Lending Officer*

**Glenn Miller III***Sr. Vice President Commercial
Real Estate Lending*

**Josephine Castaldo***Vice President Deposit
Operations/BSA Officer*

**Lois Anderson***Vice President Branch
Administration*

**John Scognamiglio***Vice President Controller*

**Steve Petropoulos***Vice President MIS*

**Robert A. Gaccione, Jr.***Vice President*

**Jack Clifton***Vice President*

86 NEXT PAGE


**INVESTOR AND CORPORATE INFORMATION**

**Annual Meeting**

The Annual Meeting of Stock holders will be held at 8:00 a.m. local time, on February 27, 2007,
at The Wilshire Grand Hotel, 350 Pleasant Valley Way, West Orange, New Jersey.

**Stock Listing**

American Bancorp of New Jersey common stock is listed on the Nasdaq Global Market under
the symbol "ABNJ."

**Price Range of Common Stock**

Shares of American Bancorp of New Jersey, Inc. ("ABNJ") began trading on October 6, 2005
following the completion of the Company's second step conversion.  The high and low closing
prices for the common stock as reported on the NASDAQ Global Market, as well as the
dividends declare per share, are reflected in the table below.  Such information reflects inter-dealer prices, without retail markup, markdown or commission and may not represent actual
transactions.

|Fiscal Year 2006 | High   | Low     | Dividends
|---------------- | ------ | ------- | ---------
|First Quarter    | $10.88 | $  9.75 | $0.04    
|Second Quarter   | $10.99 | $  9.90 | $0.04    
|Third Quarter    | $11.89 | $10.80  | $0.04    
|Fourth Quarter   | $12.09 | $11.57  | $0.04    

The combination of our regular quarterly dividends resulted in total cash dividends of $0.16
per share paid to public shareholders in fiscal 2006.

At December 8, 2006, there were 13,101,220 shares of American Bancorp of New Jersey, Inc. common stock issued and outstanding and approximately 884 stockholders of
record.

|**Stockholder and General Inquiries**                                                                                                    | **Transfer Agent**                                                                        
|---------------------------------------------------------------------------------------------------------------------------------------- | ------------------------------------------------------------------------------------------
|American Bancorp of New Jersey
365 Broad Street
Bloomfield, New Jersey 07003
(973) 748-3600
Attention:  Eric B. Heyer
Investor Relations | Registrar and Transfer Company
10 Commerce Drive
Cranford, New Jersey 07016
(800) 525-7686

87 NEXT PAGE


**Annual Reports**

A copy of the Annual Report on Form 10-K without exhibits for the year ended September 30,
2006, as filed with the Securities and Exchange Commission, may be obtained without charge
by contacting Eric B. Heyer, Investor Relations, American Bancorp of New Jersey, 365 Broad
Street, Bloomfield, New Jersey, 07003.

88 NEXT PAGE


**OFFICE LOCATIONS**

**Main Office**

365 Broad Street
     Bloomfield, New Jersey 07003
     (973) 748-3600

Main Office Drive Up Facility          16 Pitt Street
          Bloomfield, New Jersey 07003

**Cedar Grove Branch**

310 Pompton Avenue
     Cedar Grove, New Jersey 07009
     (973) 239-6450

**Verona Branch**

725 Bloomfield Avenue
     Verona, New Jersey 07044
     (973) 857-0856