SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                          ----------------------------


                                   FORM 10-Q




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

         For the quarterly period ended March 31, 1997


                                OR

( )  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE
     SECURITIES EXCHANGE ACT OF 1934

         For the transition period from _________  to  _________


                         Commission File Number 0-23182


                              AMB FINANCIAL CORP.
- --------------------------------------------------------------------------------
             (Exact name of registrant as specified in its charter)


         Delaware                                      35-1903582
- --------------------------------------------------------------------------------
  (State or other jurisdiction                       I.R.S. Employer
     of incorporation or                             Identification
       organization)                                     Number



 8230 Hohman Avenue, Munster, Indiana                   46321-1578
- --------------------------------------------------------------------------------
(Address of Principal executive offices)               (Zip Code)

Registrant telephone number, including area code:    (219) 836-5870



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

    As of May 6, 1997 there were  1,124,125  shares of the  Registrant's  common
stock issued and 1,014,524 shares outstanding.

    Transitional Small Business Disclosure Format(check one): Yes [ ] No [ X ]

                              AMB FINANCIAL CORP.

                                   FORM 10-Q

                               TABLE OF CONTENTS
                                      


Part I.  FINANCIAL INFORMATION                                       

         Item 1.  Financial Statements

                 Consolidated Statements of Financial Condition at
                 March 31, 1997 (Unaudited) and December 31, 1996    

                 Consolidated Statements of Earnings for the three
                 months ended March 31, 1997 and 1996
                 (unaudited)                                         

                 Consolidated Statements of Cash Flows for the
                 three months ended March 31, 1997 and 1996
                 (unaudited)                                         

                 Notes to Consolidated Financial Statements          


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



Part II. OTHER INFORMATION                                           

                  Signatures                                         

                  Index to Exhibits                                  

                  Earnings Per Share Analysis(Exhibit 11)            

PART I - FINANCIAL INFORMATION



                                     AMB FINANCIAL CORP.
                                       AND SUBSIDIARIES
                                                                 March 31,       December 31,
                                                                   1997              1996
                                                               ------------      ------------
                                                                (unaudited)
                                                                           
Assets

Cash and amounts due from depository
     institutions ........................................     $  2,359,737         1,473,962
Interest-bearing deposits ................................        3,014,866         1,093,405
                                                               ------------      ------------
     Total cash and cash equivalents .....................        5,374,603         2,567,367
Investment securities, available for sale, at fair value .       11,981,645         8,938,937
Investment securities held for trade .....................          488,993           539,500
Mortgage backed securities, available for sale, at fair ..        3,898,673         4,018,835
value
Loans receivable (net of allowance for loan losses:
     $349,530 at March 31, 1997 and
     $354,631 at December 31, 1996) ......................       69,023,929        67,365,632
Stock in Federal Home Loan Bank of Indianapolis ..........          545,600           545,600
Accrued interest receivable ..............................          468,936           452,955
Office properties and equipment- net .....................          519,798           510,603
Prepaid expenses and other assets ........................        1,340,811         1,162,631
                                                               ------------      ------------

     Total assets ........................................       93,642,988        86,102,060
                                                               ============      ============

Liabilities and Stockholders' Equity

Liabilities

Deposits .................................................       67,572,713        60,410,997
Borrowed money ...........................................        9,500,000         9,500,000
Advance payments by borrowers for taxes
     and insurance .......................................          588,623           312,213
Other liabilities ........................................          721,813           708,993
                                                               ------------      ------------
     Total liabilities ...................................       78,383,149        70,932,203
                                                               ------------      ------------


                                     AMB FINANCIAL CORP.
                                       AND SUBSIDIARIES

                                                                 March 31,       December 31,
                                                                   1997              1996
                                                               ------------      ------------
                                                                (unaudited)
                                                                           
Stockholders' Equity

Preferred stock, $.01 par value; authorized
     100,000 shares; none outstanding ....................             --                --
Common Stock, $.01 par value; authorized 1,900,000 shares;
     1,124,125 shares issued and 1,067,919 shares
     outstanding at  March 31, 1997 and December 31, 1996            11,241            11,241
Additional paid- in capital ..............................       10,664,496        10,657,746
Retained earnings, substantially restricted ..............        6,739,531         6,564,203
Unrealized gain (loss) on securities available for sale,
     net of income taxes .................................          (90,657)           30,386
Treasury Stock at cost, (56,206 shares) ..................         (724,717)         (724,717)
Common stock acquired by Employee Stock Ownership
     Plan ................................................         (809,370)         (809,370)
Common stock awarded by Recognition and Retention Plan ...         (530,685)         (559,632)
                                                               ------------      ------------
     Total stockholders' equity ..........................       15,259,839        15,169,857
                                                               ------------      ------------

Total liabilities and stockholders' equity ...............     $ 93,642,988        86,102,060
                                                               ============      ============

                 See accompanying notes to consolidated financial statements.




                               AMB FINANCIAL CORP.
                                AND SUBSIDIARIES

                      Consolidated Statements of Earnings
                                                         Three Months Ended
                                                              March  31
                                                     --------------------------- 
                                                        1997             1996
                                                     ----------       ----------
                                                    (unaudited)       (unaudited)
                                                                
Interest Income
     Loans ...................................       $1,422,391        1,145,610
     Mortgage-backed securities ..............           67,986           26,008
     Investment Securities ...................          159,517          110,730
     Interest-bearing deposits ...............           31,178           39,776
     Dividends on FHLB stock .................           10,561           10,852
                                                     ----------       ----------
          Total Interest Income ..............        1,691,633        1,332,976
                                                     ----------       ----------

Interest Expense
     Deposits ................................          700,532          696,137
     Borrowings ..............................          136,366           46,124
                                                     ----------       ----------
          Total Interest Expense .............          836,898          742,261
                                                     ----------       ----------

          Net interest income before
            provision for loan losses ........          854,735          590,715
Provision for loan losses ....................            5,155             --
                                                     ----------       ----------
          Net interest income after
            provision for loan losses ........          849,580          590,715
                                                     ----------       ----------

Non-interest income:
     Loan fees and service charges ...........           21,888           19,662
     Commission income .......................            9,886           25,858
     Deposit related fees ....................           39,319           41,338
     Gain on sale of investment securities
       held for trade ........................           13,490             --

     Unrealized gain on investment
       securities held for trade .............           48,003             --

     Other income ............................           25,975           25,180
                                                     ----------       ----------
          Total non-interest income ..........          158,561          112,038
                                                     ----------       ----------


                               AMB FINANCIAL CORP.
                                AND SUBSIDIARIES

                      Consolidated Statements of Earnings
                                  (continued)

                                                         Three Months Ended
                                                              March  31
                                                     --------------------------- 
                                                        1997             1996
                                                     ----------       ----------
                                                    (unaudited)
                                                                
Non-interest expense:
     Staffing costs ..........................          299,191          257,243
     Advertising .............................           24,557           20,533
     Occupancy and equipment expense .........           87,796           83,579
     Data processing .........................           81,690           67,980
     Federal deposit insurance premiums ......           10,423           33,763
     Other operating expenses ................          126,130          110,012
                                                     ----------       ----------
          Total non-interest expense .........          629,787          573,110
                                                     ----------       ----------

Net income before income taxes ...............          378,354          129,643
Provision for federal and state
  income taxes ...............................          143,807           43,820
                                                     ----------       ----------

          Net income .........................          234,547           85,823
                                                     ==========       ==========

Earnings per share- primary ..................       $     0.24       $     0.08
Earnings per share- fully diluted ............       $     0.24       $     0.08



          See accompanying notes to consolidated financial statements.




                                        AMB FINANCIAL CORP.
                                          AND SUBSIDIARIES

                               Consolidated Statements of Cash Flows

                                                                          Three Months Ended
                                                                                March 31,
                                                                    ------------------------------
                                                                         1997              1996
                                                                    ------------      ------------
                                                                     (unaudited)
                                                                                
Cash flows from operating activities:
  Net income ..................................................     $    234,547            85,823
  Adjustments to reconcile net income to
   net cash from operating activities:
     Depreciation .............................................           35,650            34,105
     Amortization of cost of stock benefit plan ...............           28,947              --
     Amortization of premiums and accretion of  discounts .....               19              (538)
     Increase in deferred compensation ........................           19,084            16,605
     Provision for loan losses ................................            5,155              --
     Gain on sale of investment securities held for trade .....          (13,490)             --   
     Unrealized gain on sale of trading accountsecurities .....          (48,003)             --
     Proceeds from sale of investment securities held for trade          112,000              --
     Increase (decrease) in deferred income on loans ..........           10,345            (6,028)
     Increase in accrued and deferred
       income taxes ...........................................          (76,813)           (7,359)
     Increase in accrued interest receivable ..................          (15,981)          (19,494)
     Increase in accrued interest payable .....................           31,589            14,917
     Other, net ...............................................          (51,770)          (52,652)
                                                                    ------------      ------------

Net cash provided by operating activities .....................          271,279            65,379
                                                                    ------------      ------------

Cash flows from investing activities:
     Proceeds from maturities of investment securities ........          750,000           500,000
     Purchase of investment securities ........................       (3,948,806)       (1,525,779)
     Proceeds from repayments of mortgage-backed securities ...           74,498            92,537
     Purchase of mortgage-backed securities ...................             --            (502,350)
     Property and equipment expenditures ......................          (44,845)           (8,425)
     Purchase of loans ........................................         (743,121)             --
     Loan disbursements .......................................       (4,762,321)       (3,179,601)
     Loan repayments ..........................................        3,831,645         3,429,997
                                                                    ------------      ------------

Net cash provided for investing activities ....................       (4,842,950)       (1,193,621)
                                                                    ------------      ------------


                                        AMB FINANCIAL CORP.
                                          AND SUBSIDIARIES

                               Consolidated Statements of Cash Flows
                                            (continued)
                                                                          Three Months Ended
                                                                                March 31,
                                                                    ------------------------------
                                                                         1997              1996
                                                                    ------------      ------------
                                                                     (unaudited)
                                                                                
Cash flows from financing activities:
     Net proceeds from sale of common stock ...................             --           9,791,950
     Deposit receipts .........................................       37,009,209        30,445,964
     Deposit withdrawals ......................................      (30,380,372)      (30,255,894)
     Interest credited to deposits ............................          532,879           563,164
     Increase in advance payments by borrowers
       for taxes and insurance ................................          276,410           181,624
     Payment of dividends .....................................          (59,219)             --
                                                                    ------------      ------------

Net cash provided by financing activities .....................        7,378,907        10,726,808
                                                                    ------------      ------------

Net change in cash and cash equivalents .......................        2,807,236         9,598,566

Cash and cash equivalents at beginning of period ..............        2,567,367         4,036,817
                                                                    ------------      ------------

Cash and cash equivalents at end of period ....................     $  5,374,603        13,635,383
                                                                    ============      ============

Supplemental  disclosure of cash flow  information:
  Cash paid during the period for:
     Interest .................................................          805,309           727,344
     Income taxes .............................................           50,209            58,059


                         See accompanying notes to consolidated statements


                              AMB Financial Corp.
                                and Subsidiaries



Notes to Consolidated Financial Statements

1. Statement of Information Furnished

         The accompanying  unaudited consolidated financial statements have been
prepared in accordance with Form 10-Q  instructions and Article 10 of Regulation
S-X, and in the opinion of management contains all adjustments (all of which are
normal and  recurring  in nature)  necessary  to  present  fairly the  financial
position as of March 31, 1997,  the results of  operations  for the three months
ended  March 31, 1997 and 1996 and cash flows for the three  months  ended March
31, 1997 and 1996.  These results have been determined on the basis of generally
accepted  accounting  principles.  The  preparation  of financial  statements in
conformity with generally accepted accounting  principles requires management to
make estimates and  assumptions  that affect the reported  amounts of assets and
liabilities and disclosures of contingent  assets and liabilities at the date of
the  financial  statements  and the  reported  amounts of revenues  and expenses
during the reporting  period.  Actual results could differ from those estimates.
The attached  consolidated  statements  are those of AMB  Financial  Corp.  (the
"Company") and its consolidated subsidiaries American Savings, FSB (the "Bank");
its wholly owned subsidiary  NIFCO,  Inc.; and its wholly owned subsidiary Ridge
Management,  Inc. The results of  operations  for the three month  periods ended
March 31, 1997 are not necessarily  indicative of the results to be expected for
the full year.

2. Mutual to Stock Conversion

         In December  1995,  the Bank's  Board of  Directors  approved a Plan of
Conversion  (the  "Conversion"),  providing  for the  Bank's  conversion  from a
federally  chartered mutual savings bank to a federally  chartered stock savings
bank with the  concurrent  formation of a holding  company.  The Company  issued
1,124,125  shares of $.01 par value  common  stock at $10.00 per  share,  for an
aggregate  purchase price of  $11,241,250.  The Conversion and sale of 1,124,125
shares of common  stock of the  Company was  completed  on March 29,  1996.  Net
proceeds  to the  Company,  after  conversion  expenses,  totaled  approximately
$10,658,000.

3. Earnings Per Share

         Earnings per share for the three month periods ended March 31, 1997 and
1996 were  determined  by dividing  net income for the  periods by the  weighted
average  number of both  primary and fully  diluted  shares of common  stock and
common stock  equivalents  outstanding (see Exhibit 11 attached).  Stock options
are regarded as common stock  equivalents  and are therefore  considered in both
primary  and  fully  diluted  earnings  per  share  calculations.  Common  stock
equivalents are computed using the treasury stock method.

4. Impact of New Accounting Standards

         Accounting  for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments  of  Liabilities.  In June 1996,  the FASB  issued  SFAS No. 125
("SFAS 125"),  "Accounting  for Transfers and Servicing of Financial  Assets and
Extinguishments of Liabilities." This statement,  among other things,  applies a
"financial-components  approach"  that  focuses  on  control,  whereby an entity
recognizes the financial and servicing assets it controls and the liabilities it
has  incurred,  derecognizes  assets  when  control  has been  surrendered,  and
derecogonizes  liabilities  when  extinguished.  SFAS  125  provides  consistent
standards for  distinguishing  transfers of financial assets that are sales from
transfers that are secured  borrowings.  SFAS 125 is effective for transfers and
servicing of financial assets and extinguishments of liabilities occurring after
December 31, 1996.  The Company has adopted SFAS 125 effective  January 1, 1997,
resulting  in no material  impact on its  consolidated  financial  condition  or
results of operation.

         Accounting  for  Transfers  and  Servicing  of  Financial   Assets  and
Extinguishments  of Liabilities.  In December 1996, the FASB issued Statement of
Financial Accounting Standards No. 127 ("SFAS 127"),  "Deferral of the Effective
Date of Certain  Provisions of FASB Statement No. 125". The statement delays for
one year the implementation of SFAS 125, as it relates to (1) secured borrowings
and collateral,  and (2) for the transfers of financial  assets that are part of
repurchase agreement, dollar-roll,  securities lending and similar transactions.
The Company has  adopted  portions of SFAS 125 (those not  deferred by SFAS 127)
effective January 1, 1997. Adoption of these portions did not have a significant
effect on the Company's  financial  condition or results of operations  Based on
its  review  of SFAS 125,  management  does not  believe  that  adoption  of the
portions  of SFAS 125 which have been  deferred by SFAS 127 will have a material
effect on the Company.

         Accounting  for Earnings Per Share.  In February  1997, the FASB issued
SFAS No. 128 ("SFAS 128"),  "Earnings Per Share".  This statement is intended to
simplify  the  computation  of  earnings  per share  ("EPS")  by  replacing  the
presentation of primary EPS with a presentation of basic EPS. Basic EPS does not
include  potential  dilution  and is computed by dividing  income  available  to
common stockholders by an average number of common shares outstanding.

         Diluted EPS reflects the potential  dilution of  securities  that could
share in the earnings of a company,  similar to the fully  diluted EPS currently
used.  The  statement  requires  dual  presentation  of basic and diluted EPS by
companies with complex  capital  structures.  SFAS128 is effective for financial
statements  issued for periods  ending after December 15, 1997. The Company does
not  anticipate  that this  statement  will  have an impact on its  consolidated
financial condition or results of operations.

         The  foregoing  does not  constitute  a  comprehensive  summary  of all
material changes or developments affecting the manner in which the Company keeps
its books and records and performs its financial accounting responsibilities. It
is intended only as a summary of some of the recent  pronouncements  made by the
FASB which are of particular interest to financial institutions.

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

                              FINANCIAL CONDITION

                 March 31, 1997 compared to December 31, 1996.

Total assets of the Company increased $7.5 million,  or 8.8% to $93.6 million at
March 31, 1997  compared to $86.1  million at December 31, 1996.  This  increase
primarily  resulted from increases in cash and cash equivalents of $2.8 million,
investment  securities  of $3.0 million and loans  receivable  of $1.7  million,
which were funded by an increase in deposits of $7.2 million.

At March 31, 1997, cash and cash equivalents increased by $2.8 million as excess
funds received from the deposit growth during the first quarter were retained in
anticipation  of the  withdrawal  of several large  deposit  accounts  which are
expected to mature and not renew during the next three months.

Investment securities available for sale increased $3.0 million to $12.0 million
at March  31,  1997 as a result  of new  purchases  of $3.9  million  offset  by
$750,000 in proceeds  from the maturing  securities.  These new  purchases  were
primarily in a medium term U.S.  Government  mutual fund and to a lesser extent,
medium term U.S. Treasury notes.

Loan receivable  increased to $69.0 million at March 31, 1997, a $1.7 million or
2.5% increase,  as new loan  originations  of $4.8 million and loan purchases of
$700,000  exceeded loan repayments of $3.8 million.  Loan purchases in the first
quarter include a $450,000 loan participation on a multi-family property located
in Hobart, Indiana and a $250,000 equipment lease financing loan.

Total deposits at March 31, 1997 increased by $7.2 million, or 11.85% as deposit
receipts of $37.0 million and interest credited of $533,000 exceeded  withdrawal
activity of $30.4 million. This deposit gain is attributable to a special rate 7
month certificate of deposit program,  receipt of short term municipal  deposits
maturing within a ninety day period and to a lesser extent,  a limited number of
brokered  deposits.  It  is  anticipated  that  approximately  $4.8  million  of
municipal  jumbo  certificates  will  mature and not be renewed  during the next
three month period. In the event this occurs,  the Company will use either short
term interest-bearing deposits and/or borrow short term from the FHLB.

Stockholder's  equity increased $90,000 during the quarter primarily as a result
of net  income  of  $235,000  along  with  normal  amortization  of RRP and ESOP
benefits  of  $35,000  which  were  offset  by a  decrease  of  $121,000  in the
unrealized  gains on  securities  available for sale and payment of dividends on
common stock of $59,000.

                             Results of Operations

The  Company's  results of  operations  depend  primarily  upon the level of net
interest income,  which is the difference  between the interest income earned on
its interest-earning assets such as loans and investments,  and the costs of the
Company's interest-bearing  liabilities,  primarily deposits and borrowings. Net
interest  income  depends  upon  the  volume  of  interest-earning   assets  and
interest-bearing  liabilities  and the  interest  rate  earned  or paid on them,
respectively.  Results of operations  are also  dependent  upon the level of the
Company's  non-interest  income,  including fee income and service charges,  and
affected by the level of its  non-interest  expenses,  including its general and
administrative expenses.

                    Comparison of Operating Results for the
                     Quarters Ended March 31, 1997 and 1996.

Net Income.  The  Company's  net income for the three month ended March 31, 1997
increased  $149,000 to  $235,000  as compared to an $86,000  profit for the same
period in 1996.  This increase was due to an increase in net interest  income of
$264,000  and an  increase  in  non-interest  income  of  $47,000,  offset by an
increase in the provision for loan losses of $5,000, an increase in non-interest
expense of $57,000 and an increase in income taxes of $100,000.

Interest  Income.  Total  interest  income for the quarter  ended March 31, 1997
increased  $359,000,  or 27%,  as  compared  to the prior  year's  quarter.  The
increase  in  interest   income  was  the  result  of  an  increase  in  average
interest-earning   assets   of  $18.2   million.   The   increase   in   average
interest-earning  assets  was the  result  of a $12.7  million  increase  in the
average  balance of loans  receivable,  a $2.5  million  increase in the average
balance of  mortgage-backed  securities,  a $4.1 million increase in the average
balance of  investment  securities  and a $2.3  million  increase in the average
balance of  interest-bearing  deposits.  These  increases  reflect the Company's
investment of net proceeds received from the stock conversion as well as from an
increase  in the average  balance of  interest-bearing  liabilities.  During the
quarter  ended March 31,  1997,  the average  yield on  interest-earning  assets
remained constant at 7.93% as compared to the three months ended March 31, 1996.

Interest  Expense.  Total interest  expense for the quarter ended March 31, 1997
increased  $95,000,  or 12.7%,  to $837,000 as compared to $742,000 in the prior
year's  quarter.  The  increase in interest  expense  was due  primarily  to the
increase of $8.8 million in the average balance of interest-bearing  liabilities
from $64.7  million for the three months  ended March 31, 1996 to $73.5  million
for the three months ended March 31, 1997. The increase in interest  expense was
partially  offset by the slightly  lower  average rate paid on  interest-bearing
liabilities  of 4.55% for the three  months ended March 31, 1997 from 4.59 % for
the three months ended March 31, 1996. The increase in average  interest-bearing
liabilities  was primarily due to an increase in jumbo  certificates  of deposit
from local municipalities as previously discussed.

Provision for Loan Losses.  The  determination  of the allowance for loan losses
involves  material  estimates that are susceptible to significant  change in the
near  term.  The  allowance  for loan  losses is  maintained  at a level  deemed
adequate  to  provide  for losses  through  charges to  operating  expense.  The
allowance  is based  upon  past loss  experience  and other  factors  which,  in
management's  judgment,  deserve current  recognition in estimating losses. Such
other factors  considered by management  include  growth and  composition of the
loan  portfolio,  the  relationship  of the allowance for losses to  outstanding
loans, and economic conditions.

A provision for loan losses of $5,000 was recorded during the three months ended
March 31, 1997 while no provision  was recorded in the  comparable  1996 period.
The  increase  in the  provision  for losses on loans was  primarily  due to the
continuing  growth in loans  receivable.  The Bank will  continue  to review its
allowance for loan losses and make future  provisions as economic and regulatory
conditions dictate. Although the Bank maintains its allowance for loan losses at
a level that it considers to be adequate to provide for losses,  there can be no
assurance  that  future  losses  will  not  exceed  estimated  amounts  or  that
additional provisions for loan losses will not be required in future periods.

Non-Interest  Income.  The Company's  non-interest  income increased  $47,000 to
$159,000 for the quarter  ended March 31, 1997 compared to $112,000 for the same
quarter a year ago.  The increase  was due  primarily  from gains on the sale of
investment  securities  held for trade of $13,000 and an unrealized  gain on the
Company's trading portfolio of $48,000, both of which did not occur in the prior
year's quarter, partially offset by a $16,000 decrease in commission income from
the sale of various  financial  products by the Bank's wholly owned  subsidiary,
NIFCO, Inc.

Non-Interest  Expense.  The Company's  non-interest expense increased $57,000 to
$630,000 for the quarter  ended March 31, 1997 compared to $573,000 for the same
quarter a year ago. The increase  resulted  primarily  from  increased  staffing
costs of $42,000  due to normal  salary and  benefit  increases  and the expense
recognition of the ESOP and RRP, $24,000 of expenses relating to operations as a
public  company  which did not occur in the prior  year's  quarter,  $14,000  of
additional  data  processing   costs   associated  with   consolidation  of  the
VISA/Mastercard  program  into  strictly  a  VISA  charge  card  program  and to
increased debit card activity.  These increased costs were partially offset by a
decrease of $23,000 in federal deposit  insurance  premiums which was the result
of legislation enacted in September 1996 to recapitalize the Savings Association
Insurance Fund. As a result of this legislation, highly rated institutions, such
as the Bank, have begun paying substantially  reduced deposit insurance premiums
beginning January 1, 1997.

Provision for Income  Taxes.  Income tax expense for the quarter ended March 31,
1997 increased by $100,000 as compared to the prior years quarter as a result of
increased income before taxes.


                        Liquidity and Capital Resources


The Company's  principal sources of funds are deposits,  proceeds from principal
and interest payments on loans (including mortgage-backed securities),  sales or
maturities  of investment  securities,  borrowings  and income from  operations.
While  scheduled  loan  repayments  and  maturing   investments  are  relatively
predictable,  deposit  flows and early loan  repayments  are more  influenced by
interest rates,  floors and caps on loan rates,  general economic conditions and
competition.  The  primary  business  activity  of the  Company,  that of making
conventional  mortgage loans on  residential  housing,  is likewise  affected by
economic conditions.

Federal  regulations  require  the Bank to  maintain  minimum  levels  of liquid
assets. The required percentage has varied from time to time based upon economic
conditions  and savings  flows and is currently 5% of net  withdrawable  savings
deposits  and  borrowings  payable  on  demand  in one year or less  during  the
preceding calendar month. Liquid assets for purposes of this ratio include cash,
certain  time  deposits,  U.S.  Government,   government  agency  and  corporate
securities and other obligations  generally having remaining  maturities of less
than five years.  The Bank has  historically  maintained its liquidity ratio for
regulatory purposes at levels in excess of those required. At March 31, 1997 the
Bank's liquidity ratio for regulatory purposes was 21.36%.

The Company's most liquid assets are cash and cash equivalents, which consist of
interest-bearing deposits and short-term highly liquid investments with original
maturities  of less than three  months  that are  readily  convertible  to known
amounts  of cash.  The  level of these  assets  is  dependent  on the  Company's
operating,  financing and investing activities during any given period. At March
31, 1997 and December 31, 1996, cash and cash  equivalents  totaled $5.4 million
and $2.6 million respectively.

Liquidity  management for the Company is both a daily and long-term  function of
the  Company's  management  strategy.  Excess  funds are  generally  invested in
short-term  investments,  such as overnight  deposits.  If the Company  requires
funds  beyond its  ability to generate  them  internally,  additional  funds are
available through FHLB advances.

The Company  anticipates  that it will have  sufficient  funds available to meet
current  commitments.  At  March  31,  1997 the  Company  has  outstanding  loan
commitments  totaling  $617,000 and unused lines of credit granted totaling $4.8
million.

Federally  insured  savings  associations,  such as the Bank,  are  required  to
maintain a minimum level of regulatory capital.  The OTS has established capital
standards,  including a tangible capital requirement,  a leverage ratio (or core
capital)  requirement and a risk-based  capital  requirement  applicable to such
savings associations.  These capital requirements must be generally as stringent
as the  comparable  capital  requirements  for national  banks.  The OTS is also
authorized  to impose  capital  requirements  in excess  of these  standards  on
individual associations on a case-by-case basis.

At March 31, 1997, the Bank had core capital equal to $11.3 million, or 12.2% of
adjusted  total assets which was $8.6 million above the minimum  leverage  ratio
requirement  of 3% in effect on that date.  The Bank had total  capital of $11.7
million  (including  $11.3  million in core capital and  $350,000 in  qualifying
supplementary  capital) and risk-weighted  assets of $50.8 million (including no
converted  off-balance  sheet assets);  or total risk-based  capital of 23.0% of
risk-weighted  assets at March 31, 1997.  This amount was $7.6 million above the
8% requirement in effect on that date.

                             Non-Performing Assets

         The  following   table  sets  forth  the  amounts  and   categories  of
non-performing assets in the Company's portfolio. Loans are reviewed monthly and
any loan whose collectibility is doubtful is placed on non-accrual status. Loans
are placed on non-accrual  status when principal and interest is 90 days or more
past  due,   unless,   in  the  judgement  of  management,   the  loan  is  well
collateralized and in the process of collection.  Interest accrued and unpaid at
the time a loan is placed on  non-accrual  status is  charged  against  interest
income.  Subsequent  payments are either  applied to the  outstanding  principal
balance or recorded as  interest  income,  depending  on the  assessment  of the
ultimate  collectibility of the loan.  Restructured  loans include troubled debt
restructuring  (which  involved  forgiving a portion of interest or principal on
any loans or making loans at a rate  materially  less than the market rate).  At
March 31, 1997, the Company had no restructured loans or foreclosed assets.


                                                         March 31      December 31
                                                           1997           1996
                                                           ----           ----
                                                          (Dollars in thousands)
                                                                    
Non- accruing loans:
     One to four family ........................           $544            302
     Multi- family .............................            --             --
     Non- residential ..........................            --             --
     Construction ..............................            --             --
     Consumer ..................................              1              3
                                                           ----           ----

Total ..........................................            545            305
                                                           ----           ----

Total non- performing assets ...................           $545            305
                                                           ====           ====

Total as a percentage of total assets ..........           0.58%          0.35%
                                                           ====           ====



For the quarter  ended March 31, 1997,  gross  interest  income which would have
been recorded had the  non-accruing  loans been current in accordance with their
original terms amounted to $7,000.

In addition to the  non-performing  assets set forth in the table  above,  as of
March 31,  1997,  there were no loans with  respect to which  known  information
about the  possible  credit  problems of the  borrowers or the cash flows of the
security properties have caused management to have concerns as to the ability of
the borrowers to comply with present loan  repayment  terms and which may result
in the future inclusion of such items in the non- performing asset categories.

Management has considered the Company's  non-performing  and "of concern" assets
in establishing its allowance for loan losses.

                              Recent Developments

On January 31, 1997,  the Company  announced  its  intention to repurchase up to
53,359  shares,  or  approximately  5% of its  outstanding  shares over the next
twelve  months.  This  repurchase  program is to be  accomplished  by purchasing
shares in open market transactions,  from time to time, subject to availability.
As of May 6, 1997 all shares have been purchased.

The Company declared a cash dividend of $.06 per share,  payable on May 21, 1997
to shareholders of record on May 7, 1997.

On April 25, 1997,  the Company  announced  its  intention to  repurchase  up to
50,728 shares, or approximately 5% of the then outstanding  shares over the next
twelve  months.  This  repurchase  program is to be  accomplished  by purchasing
shares in open market transactions,  from time to time, subject to availability.
As of May 6, 1997 no shares have been purchased.

PART II - OTHER INFORMATION


Item 1.  LEGAL PROCEEDINGS

         From  time to time,  the Bank is a party  to legal  proceedings  in the
         ordinary course of business, wherein it enforces its security interest.
         The Company and the Bank are not engaged in any legal  proceedings of a
         material nature at the present time.

Item 2.  CHANGES IN SECURITIES

                  None.

Item 3.  DEFAULTS UPON SENIOR SECURITIES

                  None.



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

         The following  items were  presented to  shareholders  at the Company's
         Annual  Meeting on April 23, 1997:

         1. The  election of Clement B. Knapp,  Jr. and Donald L. Harle to serve
         as  directors  for terms of three years or until  successors  have been
         elected and qualified.

         2. The ratification of the appointment of Cobitz, VandenBerg & Fennessy
         as auditors  for the Company  for the fiscal year ending  December  31,
         1997.

         Both of the above items were approved by  shareholders  at the meeting.
         The  election of Clement B. Knapp,  Jr. was  approved by a vote of 924,
         802 in favor and 5,750  withheld.  The  election of Donald D. Harle was
         approved  by a vote  of  928,802  in  favor  and  1,750  withheld.  The
         appointment of Cobitz,  VandenBerg & Fennessy was ratified by a vote of
         919,452 in favor, 600 against and 10,500 abstaining.

Item 5.  OTHER INFORMATION

                  Not applicable.

Item 6.  EXHIBITS AND REPORTS ON FORM 8-K

         (a) Computation of earnings per share (Exhibit 11 filed herewith)


                                   SIGNATURES


         Pursuant to the  requirements of Section 13 or 15 (d) of the Securities
and  Exchange  Act of 1934,  the  Registrant  has duly  caused this report to be
signed on its behalf by the undersigned, thereunto duly authorized.


                                          AMB FINANCIAL CORP.
                                          -------------------
                                              Registrant



DATE:  May 6, 1997

                                 BY:/s/Clement B. Knapp, Jr.
                                    ------------------------
                                    Clement B. Knapp, Jr.
                                    President and Chief Executive Officer
                                    (Duly Authorized Representative)




                                 BY:/s/Daniel T. Poludniak
                                    ----------------------
                                    Daniel T. Poludniak
                                    Vice President and Chief Financial Officer
                                    (Principal Financial and Accounting Officer)

                               INDEX TO EXHIBITS


Exhibit No.                                                         
  No.
 

  11              Statement re: Computation of Per Share Earnings