SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 11-K

                                  ANNUAL REPORT
                        PURSUANT TO SECTION 15(d) OF THE
                         SECURITIES EXCHANGE ACT OF 1934

[X]  ANNUAL REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE ACT OF
     1934 [NO FEE REQUIRED, EFFECTIVE OCTOBER 7, 1996].

For the fiscal year ended           December 31, 2005
                           ---------------------------------------------------

                                       OR

[    ] TRANSITION  REPORT  PURSUANT TO SECTION 15(d) OF THE SECURITIES  EXCHANGE
     ACT OF 1934 [NO FEE REQUIRED].

For the transition period from _______________ to  ______________________

                     Commission File Number 000-49967
                                            ---------

     A. Full title of the plan and the address of the plan,  if  different  from
that of the issuer named below:

               Atlantic Liberty Savings, F.A. 401(k) Savings Plan

     B: Name of  issuer  of the  securities  held  pursuant  to the plan and the
address of its principal executive office:

                        Atlantic Liberty Financial Corp.
                               186 Montague Street
                            Brooklyn, New York 11201





                              SUMMARY ANNUAL REPORT

             FOR ATLANTIC LIBERTY SAVINGS, F.A. 401(K) SAVINGS PLAN


This is a summary of the annual report for the ATLANTIC  LIBERTY  SAVINGS,  F.A.
401(K)  SAVINGS PLAN,  EIN  11-0495750,  Plan No. 002, for the period January 1,
2005  through  December  31,  2005.  The  annual  report has been filed with the
Employee Benefits Security Administration, U.S. Department of Labor, as required
under the Employee Retirement Income Security Act of 1974 (ERISA).

                            Basic Financial Statement

Benefits  under the plan are provided  through a trust fund.  Plan expenses were
$77,658.  These expenses  included  $77,658 in benefits paid to participants and
beneficiaries.  A total of 23 persons were  participants in or  beneficiaries of
the plan at the end of the plan year,  although not all of these persons had yet
earned the right to receive benefits.

The  value of plan  assets,  after  subtracting  liabilities  of the  plan,  was
$1,380,265  as of December 31,  2005,  compared to  $1,297,537  as of January 1,
2005. During the plan year the plan experienced an increase in its net assets of
$82,728. This increase includes unrealized  appreciation and depreciation in the
value of plan assets;  that is, the  difference  between the value of the plan's
assets at the end of the year and the value of the  assets at the  beginning  of
the year or the cost of assets  acquired  during  the  year.  The plan had total
income  of  $160,386  including  employer  contributions  of  $56,438,  employee
contributions of $76,694, and earnings from investments of $27,254.

                      Your Rights To Additional Information

You have the right to  receive  a copy of the full  annual  report,  or any part
thereof, on request. The items listed below are included in that report:

     1.   financial information; and

     2.   information regarding any common or collective trusts, pooled separate
          accounts,  master  trusts or 103-12  investment  entities in which the
          plan participates.

To obtain a copy of the full annual report,  or any part thereof,  write or call
ATLANTIC LIBERTY SAVINGS,  F.A., 186 MONTAGUE STREET,  BROOKLYN, NY 11201, (718)
855-3555.

You also have the right to receive from the plan  administrator,  on request and
at no  charge,  a  statement  of the  assets  and  liabilities  of the  plan and
accompanying  notes,  or a  statement  of income  and  expenses  of the plan and
accompanying  notes,  or both.  If you request a copy of the full annual  report
from the plan administrator, these two statements and accompanying notes will be
included as part of that report.

You also have the legally  protected  right to examine the annual  report at the
main office of the plan (ATLANTIC  LIBERTY  SAVINGS,  F.A., 186 MONTAGUE STREET,
BROOKLYN, NY 11201) and at the U.S. Department of Labor in Washington,  D.C., or
to obtain a copy from the U.S.  Department  of Labor  upon  payment  of  copying
costs.  Requests to the  Department  should be addressed to:  Public  Disclosure
Room, Room N1513, Employee Benefits Security Administration,  U.S. Department of
Labor, 200 Constitution Avenue, N.W., Washington, D.C. 20210.




                                   SIGNATURES


     The Plan.  Pursuant to the  requirements of the Securities  Exchange Act of
1934, the trustees (or other persons who  administer the employee  benefit plan)
have  duly  caused  this  annual  report  to be  signed  on  its  behalf  by the
undersigned hereunto duly authorized.


                                               ATLANTIC LIBERTY SAVINGS, F.A.
                                               401(k) SAVINGS PLAN

                                      By:      RSGROUP TRUST COMPANY, as Trustee


Date:  June 16, 2006                  By:      /s/ William J. Pieper
                                               ----------------------
                                      Name:    William J. Pieper
                                      Title:   Senior Vice President