As filed with the Securities and Exchange Commission on August 4, 2005
Registration No. 333-125957


                       SECURITIES AND EXCHANGE COMMISSION
- --------------------------------------------------------------------------------
                             Washington, D.C. 20549


                               AMENDMENT NO. 2 TO
                                    FORM S-1

             REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF 1933


                      American Bancorp of New Jersey, Inc.
- --------------------------------------------------------------------------------
               (Exact name of registrant as specified in charter)


           New Jersey                       6035                55-0897507
- ----------------------------           -----------------      ----------------
(State or other jurisdiction           (Primary SIC No.)      (I.R.S. Employer
of incorporation or organization)                            Identification No.)

                 365 Broad Street, Bloomfield, New Jersey 07003
                                 (973) 748-3600
- --------------------------------------------------------------------------------
         (Address and telephone number of principal executive offices)

            Mr. Fred G. Kowal, President and Chief Operating Officer
                  365 Broad Street, Bloomfield New Jersey 07003
                                 (973) 748-3600
- --------------------------------------------------------------------------------
            (Name, address and telephone number of agent for service)

                  Please send copies of all communications to:

                             Samuel J. Malizia, Esq.
                           Tiffany A. Hasselman, Esq.
                            MALIZIA SPIDI & FISCH, PC
                            1100 New York Ave., N.W.
                                 Suite 340 West
                             Washington, D.C. 20005
                                 (202) 434-4660

        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  As soon as practicable after this registration statement becomes effective.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box. [X]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. [ ]

     If this Form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration statement number of the earlier registration statement for the same
offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

     The registrant  hereby amends this  registration  statement on such date or
dates as may be necessary to delay its effective date until the registrant shall
file a further  amendment  which  specifically  states  that  this  registration
statement shall  thereafter  become effective in accordance with Section 8(a) of
the  Securities  Act of 1933 or until the  registration  statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.



PROSPECTUS
                      AMERICAN BANCORP OF NEW JERSEY, INC.
           (Proposed Holding Company for American Bank of New Jersey)


                        Up to 12,321,429 Shares of Common
              Stock (Including up to 8,625,000 newly issued shares
                           and up to 3,696,429 shares
               to be exchanged for shares of ASB Holding Company)


         American  Bancorp of New  Jersey,  Inc.  is  offering  common  stock in
connection with the conversion of American  Savings,  MHC from the mutual to the
stock form of organization. The shares being offered represent the 70% ownership
interest in ASB Holding Company  currently owned by American  Savings,  MHC, its
mutual  holding  company  parent.  The remaining  30% ownership  interest in ASB
Holding  Company  is owned by the  public  and will be  exchanged  for shares of
American  Bancorp  of  New  Jersey,  Inc.'s  common  stock.  If  you  are  now a
stockholder of ASB Holding Company, your shares will be automatically  exchanged
for shares of American Bancorp of New Jersey, Inc., and the number of shares you
will  receive  will be based on an exchange  ratio which is  dependent  upon the
number of shares we sell in our stock  offering.  All shares  being  offered for
sale will be sold at a price of $10.00 per share.

         If you are a current or former  depositor or borrower of American  Bank
of New Jersey as of the eligibility dates:

          o    You have  rights to  purchase  shares of our common  stock in the
               subscription offering.

         If you are currently a stockholder of ASB Holding Company:

          o    Each of your shares will be exchanged  automatically  for between
               1.6396 and 2.21828 shares of American Bancorp of New Jersey, Inc.
               common stock.
          o    After the  exchange of shares,  your  percentage  ownership  will
               remain   essentially   equivalent  to  your  current   percentage
               ownership interest in ASB Holding Company.
          o    You will  have  priority  to  purchase  additional  shares in the
               community  offering to the extent shares remain  available  after
               orders are filled in the subscription offering.

         If you fit neither of the above categories:

          o    You may purchase shares of American  Bancorp of New Jersey,  Inc.
               common  stock in the  community  offering  to the  extent  shares
               remain  available  after  orders are  filled in the  subscription
               offering  and  after  orders  from  current  stockholders  of ASB
               Holding Company are filled in the community offering.

         We are  offering  for sale up to  8,625,000  shares  of  common  stock;
however, we may sell up to 9,918,750 shares because of changes in the market and
general  financial  and  economic   conditions  without  notifying   prospective
purchasers.  We must sell a minimum of 6,375,000 shares in order to complete the
conversion  and stock  offering.  The minimum  purchase is 25 shares.  The stock
offering is expected to terminate on  ___________,  2005 at 12:00 noon,  eastern
time.  We  may  extend  this  termination  date  without  notice  to  you  until
___________,  2005.  Once  submitted,  orders are  irrevocable  unless the stock
offering is terminated or extended  beyond  ___________,  2005. If extended,  we
will notify each  subscriber  in a  resolicitation  of  subscriptions.  During a
resolicitation,  unless an  affirmative  response is received,  we will promptly
return a subscriber's  funds with interest at our passbook savings account rate.
In no event may the stock offering be extended beyond  ___________,  2007. Funds
received  prior to  completion  of the stock  offering will be held in an escrow
account  either at American  Bank of New Jersey or at our  discretion at another
insured  depository  institution and will earn interest at our passbook  savings
account  rate.  In the event the stock  offering  is  terminated,  funds will be
promptly returned with interest.

         ASB Holding  Company's  stock is  currently  quoted on the OTC Bulletin
Board under the symbol  "ASBH." We have applied for approval from Nasdaq to have
our common stock quoted on the Nasdaq National Market under the symbol "ABNJ."

         Keefe,  Bruyette & Woods, Inc. will assist us in our selling efforts on
a best efforts basis. Keefe,  Bruyette & Woods, Inc. is not required to purchase
any of the common stock that is being offered.

    This investment involves risk, including the possible loss of principal.
              Please read the "Risk Factors" beginning at page __.




                                                Minimum          Maximum    Maximum, as Adjusted
                                                -------          -------    --------------------
                                                                      
Number of Newly Issued Shares..............    6,375,000         8,625,000         9,918,750

Total Offering and Conversion Expenses(1)..  $ 1,376,500       $ 1,583,500       $ 1,702,525
Net Proceeds...............................  $62,373,500       $84,666,500       $97,484,975
Net Proceeds Per Share.....................  $      9.78       $      9.82       $      9.83

________________
(1)  Includes an  underwriting  commission  payable to Keefe,  Bruyette & Woods,
     Inc. of 1% of the aggregate amount of common stock sold in the subscription
     and community offerings.  For information  regarding the compensation to be
     received   by  Keefe,   Bruyette  &  Woods,   Inc.,   please  see  Plan  of
     Distribution/Marketing Arrangements at page __.


         These  securities  are not  deposits  or savings  accounts  and are not
insured or guaranteed by the Federal Deposit Insurance  Corporation or any other
governmental agency.

         Neither the  Securities and Exchange  Commission,  the Office of Thrift
Supervision, the Federal Deposit Insurance Corporation, nor any state securities
regulator  has approved or  disapproved  these  securities or determined if this
prospectus  is accurate or  complete.  Any  representation  to the contrary is a
criminal offense.

  For assistance, please contact the stock information center at (973) ___-____

                          Keefe, Bruyette & Woods, Inc.

                The Date of this Prospectus is ___________, 2005



                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----


Summary........................................................................
Risk Factors...................................................................
Use of Proceeds................................................................
Dividend Policy................................................................
Market for the Stock...........................................................
Capitalization.................................................................
Pro Forma Data.................................................................
Historical and Pro Forma Capital Compliance....................................
A Warning about Forward-looking Statements.....................................

Recent Developments............................................................

Selected Consolidated Financial and Other Data.................................
Management's Discussion and Analysis of
   Financial Condition and Results of Operations...............................
Business of American Bancorp of New Jersey, Inc................................
Business of American Bank of New Jersey .......................................
Regulation.....................................................................
Taxation.......................................................................
Management.....................................................................
The Conversion.................................................................
The Stock Offering.............................................................
Restrictions on Acquisition of American Bancorp of New Jersey, Inc.............
Description of Capital Stock...................................................
Legal and Tax Opinions.........................................................
Experts........................................................................
Registration Requirements......................................................
Where You Can Find Additional Information......................................
Index to Consolidated Financial Statements.....................................

Appendix A - Office of Thrift Supervision Regulations
   Section 552.14 Dissenter and appraisal rights...............................




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

                                     SUMMARY

This summary  highlights  selected  information  from this  document and may not
contain all the information  that is important to you. To better  understand the
stock offering,  you should read this entire document  carefully,  including the
consolidated financial statements and the notes thereto beginning at page F-1 of
this document.

American Bancorp of New Jersey, Inc.

         American  Bancorp  of New  Jersey,  Inc.  is a newly  formed New Jersey
corporation.  Its principal  executive  offices are located at 365 Broad Street,
Bloomfield, New Jersey 07003 and the telephone number is (973) 748-3600.

         American Bancorp of New Jersey,  Inc. is conducting this stock offering
in connection  with the conversion of American  Savings,  MHC from the mutual to
the stock form of  organization.  The shares of common stock of American Bancorp
of New  Jersey,  Inc. to be sold  represent  the 70%  ownership  interest in ASB
Holding Company, a federally  chartered mid-tier stock holding company,  that is
currently owned by American Savings,  MHC, a federally  chartered mutual holding
company.  The  remaining  30%  ownership  interest  in ASB  Holding  Company  is
currently  owned by public  stockholders  and will be  exchanged  for  shares of
American  Bancorp of New Jersey,  Inc.'s common stock based on an exchange ratio
which is dependent upon the number of shares of American  Bancorp of New Jersey,
Inc. common stock sold in the stock offering.

American Bank of New Jersey

         American  Bank of New Jersey is currently a wholly owned  subsidiary of
ASB Holding  Company and upon completion of the conversion and stock offering it
will become a wholly owned subsidiary of American Bancorp of New Jersey, Inc.

         American  Bank of New  Jersey  was  originally  founded  in 1919 as the
American-Polish Building & Loan Association of Bloomfield, New Jersey. It became
a state  chartered  savings  and loan  association  in 1948 and  converted  to a
federally  chartered  savings  bank in 1995.  It changed its name from  American
Savings  Bank of NJ to  American  Bank of New  Jersey  in  2005.  The  Bank  has
historically  operated as a traditional community bank, attracting and retaining
retail  deposits  in order to fund a  variety  of  mortgage  and  consumer  loan
products. The Bank also invests in mortgage-backed securities and collateralized
mortgage-backed  obligations.  Going  forward,  the Bank will  continue its core
business of offering retail banking  services,  one- to four-family  residential
mortgage  loans,  home  equity  loans  and  lines of  credit,  multi-family  and
commercial real estate loans,  construction loans, consumer loans and commercial
business,  with an increased  emphasis on the  origination  of  commercial  real
estate loans and commercial and industrial loans.

American Savings, MHC

         American  Savings,  MHC is currently  the  federally  chartered  mutual
holding company parent for ASB Holding  Company.  American  Savings,  MHC's sole
business  activity  consists of its ownership of 3,888,150 shares of ASB Holding
Company's common stock,  which represents 70% of its outstanding  shares. At the
conclusion of the  conversion and stock  offering,  American  Savings,  MHC will
cease to exist.

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

                                        1



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

ASB Holding Company

         ASB Holding Company is currently the middle-tier  federal stock holding
company of American Bank of New Jersey and ASB Investment  Corp. and owns all of
the outstanding  common stock of both entities.  Currently,  ASB Holding Company
has 5,554,500 shares of common stock issued and outstanding.  American  Savings,
MHC owns  3,888,150,  or 70%, of these shares.  The  remaining  shares of common
stock are held by the public.  At March 31, 2005, ASB Holding  Company had total
consolidated  assets of $441.0 million and total  stockholders'  equity of $38.8
million.  At the conclusion of the conversion  and stock  offering,  ASB Holding
Company will cease to exist and each  outstanding  share of ASB Holding Company,
other than those held by American Savings, MHC, will be exchanged  automatically
for between  1.6396 and 2.21828 shares of American  Bancorp of New Jersey,  Inc.
common stock. The exact exchange ratio is dependent upon the number of shares of
American Bancorp of New Jersey, Inc. common stock sold in the stock offering.

How the Ownership Structure Will Change After the Conversion

         The following chart shows our current  structure,  commonly referred to
as a "two-tier" mutual holding company structure:



                                             
- ----------------------------------------                 -------------------------------------------
                                                                     ASB Holding Company
       American Savings, MHC                                         Minority Stockholders
                                                                     (Public Stockholders)
- ----------------------------------------                 -------------------------------------------
                             |                                           |
                             |   70%                                     | 30%
                             |                                           |
        ---------------------------------------------------------------------------------------------------
                                                ASB Holding Company
        ---------------------------------------------------------------------------------------------------
                             |                                                          |
                             |  100%                                                    | 100%
                             |                                                          |
        -----------------------------------------------        --------------------------------------------
                American Bank of New Jersey                                   ASB Investment Corp.
        -----------------------------------------------        --------------------------------------------
                             |
                             |  100%
                             |
        -----------------------------------------------
                American Savings Investment Corp.
        -----------------------------------------------

The following chart shows our ownership structure after the conversion and stock offering:


        -----------------------------------------------
                      Public Stockholders
        -----------------------------------------------
                             |
                             |  100%
                             |
        ---------------------------------------------------------------------------------------------------
                                       American Bancorp of New Jersey, Inc.
        ---------------------------------------------------------------------------------------------------
                             |                                                          |
                             |  100%                                                    | 100%
                             |                                                          |
        -----------------------------------------------        --------------------------------------------
                American Bank of New Jersey                              ASB Investment Corp.
        -----------------------------------------------        --------------------------------------------
                             |
                             |  100%
                             |
        -----------------------------------------------
                American Savings Investment Corp.
        -----------------------------------------------



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

                                       2



The Stock Offering

         We are selling common stock which represents the 70% ownership interest
in ASB Holding Company now owned by American Savings, MHC in the following order
of priority.

          First:  Depositors  at American Bank of New Jersey with $50 or more on
                  deposit as of the close of business on March 31, 2004.

          Second: American Bank of New Jersey's employee stock ownership plan.

          Third:  Depositors  at American Bank of New Jersey with $50 or more on
                  deposit as of close of business on June 30, 2005.

          Fourth: Depositors  at  American  Bank  of New  Jersey  as of close of
                  business  on  July 31, 2005 and  borrowers  as of December 27,
                  1995  who  continue  as  borrowers as of the close of business
                  on July 31, 2005.


        We are  selling  between  6,375,000  and  8,625,000  shares of  American
Bancorp of New Jersey,  Inc.  common stock,  all at a price of $10.00 per share.
The number of shares sold may be increased to  9,918,750.  The actual  number of
shares we sell will depend on an  appraisal  performed by RP  Financial,  LC, an
independent  appraisal  firm.  We are  also  exchanging  shares  of ASB  Holding
Company,  other than those held by American Savings, MHC, for shares of American
Bancorp of New Jersey,  Inc.  based on an exchange  ratio of between  1.6396 and
2.21828.  The exchange ratio may be increased to as much as 2.55102 in the event
the stock offering  closes at the maximum,  as adjusted of the valuation  range.
See Stock  Pricing  and the Number of Shares to be Issued in the  Conversion  at
page __.


         The subscription  offering will terminate at 12:00 noon,  eastern time,
on  ___________,  2005. We may extend this expiration date without notice to you
for up to 45 days,  until  ___________,  2005.  Once  submitted,  your  order is
irrevocable unless the stock offering is extended beyond  ___________,  2005. We
may request permission from the Office of Thrift Supervision to extend the stock
offering  beyond  ___________,  2005,  but in no event may the stock offering be
extended  beyond  ___________,  2007. If the stock  offering is extended  beyond
___________,  2005, we will be required to notify each  subscriber and resolicit
subscriptions.  During any extension period,  subscribers will have the right to
modify or rescind their  subscriptions,  and, unless an affirmative  response is
received,  a subscriber's  funds will be returned with interest at American Bank
of New Jersey's passbook savings account rate.

         We may  cancel  the stock  offering  at any time  prior to the  special
meeting of members of American  Savings,  MHC to vote on the  conversion and the
special  meeting of  stockholders  of ASB Holding Company to vote on the plan of
conversion.  We may also  cancel the  conversion  and stock  offering  after the
special  meetings of members and stockholders if the OTS concurs in our decision
to do so. If we cancel  the  conversion  and stock  offering,  orders for common
stock already submitted will be canceled and subscribers' funds will be returned
with interest at American Bank of New Jersey's passbook savings account rate.

         Commencing  concurrently  with the subscription  offering,  we may also
offer shares of common stock in a community offering. In the community offering,
current  stockholders  of ASB Holding  Company  will have first  preference  and
natural  persons and trusts of natural  persons who reside in the counties where
American Bank of New Jersey has offices will have second  preference.  This part
of the stock offering may terminate at any time without notice but no later than
___________, 2005.

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

                                        3



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

         Shares  not  sold in the  subscription  or  community  offering  may be
offered for sale in a syndicated community offering,  which would be an offering
to the general  public on a best efforts basis by a syndicate of broker  dealers
managed by Keefe,  Bruyette & Woods,  Inc.  This part of the stock  offering may
terminate at any time without notice but no later than ___________, 2005.

         You  cannot  transfer  your  subscription  rights.  If you  attempt  to
transfer  your  rights,  you may lose the right to  purchase  shares  and may be
subject to criminal prosecution and/or other sanctions.

         We may, in our sole discretion, reject orders received in the community
offering and syndicated  community  offering either in whole or in part. If your
order is rejected in part,  you cannot  cancel the  remainder of your order.  We
have described the stock offering in greater detail beginning at page __.

The Exchange of ASB Holding Company Common Stock

         If you are now a stockholder of ASB Holding  Company,  your shares will
be automatically  exchanged for shares of American  Bancorp of New Jersey,  Inc.
The number of shares you will  receive will be based on an exchange  ratio.  The
actual  number of shares you  receive  will  depend upon the number of shares we
sell in our stock offering.

         The following  table shows how the exchange  ratio will adjust based on
the number of shares sold in our stock  offering.  The table also shows how many
shares of American  Bancorp of New Jersey,  Inc. an owner of ASB Holding Company
common stock would  receive in the  exchange,  adjusted for the number of shares
sold in the stock offering.



                                                                                                                  100 Shares of
                                                                                                                ASB Holding Company
                                                        Shares of American                                    Would be Exchanged for
                                                       Bancorp of New Jersey,    Total Shares                  the Following Number
                                                       Inc. to be  Exchanged      of Common                        of Shares of
                               Shares to be Sold        for Existing Shares of   Stock to be      Exchange      American Bancorp
                             in the Stock Offering       ASB Holding Company     Outstanding        Ratio      of New Jersey, Inc.
                             ---------------------       -------------------     -----------        -----      -------------------
                              Amount       Percent       Amount        Percent
                              ------       -------       ------        -------
                                                                                                 

Minimum.................     6,375,000          70%      2,732,143          30%    9,107,143        1.63960%            163
Midpoint................     7,500,000          70       3,214,285          30    10,714,285        1.92894             192
Maximum.................     8,625,000          70       3,696,429          30    12,321,429        2.21828             221
Adjusted maximum........     9,918,750          70       4,250,892          30    14,169,642        2.55102             255



         If you own your  shares of ASB  Holding  Company in "street  name," the
exchange will occur  automatically;  you do not need to take any action.  If you
have shares  registered in your name,  you will receive a transmittal  form with
instructions  to surrender your stock  certificates  after the stock offering is
completed.  You will  receive new  certificates  of our common stock within five
business days after we receive your properly executed transmittal form.

         No  fractional   shares  of  our  common  stock  will  be  issued  upon
consummation of the conversion. Payment for fractional shares will be calculated
based on the $10.00 per share  offering price and will be made after the receipt
of surrendered ASB Holding Company stock  certificates by Registrar and Transfer
Company,  which is the transfer agent for our stock and will act as the exchange
agent for the conversion.

         We have described the exchange in greater detail beginning at page __.

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

                                        4



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

Tax Effects of the Conversion

         We have received tax opinions indicating that, as a general matter, the
conversion and stock  offering,  including the exchange of shares of ASB Holding
Company  for shares of  American  Bancorp  of New  Jersey,  Inc.,  will not be a
taxable  transaction  for purposes of federal or state income taxes for American
Savings,  MHC,  ASB  Holding  Company,  American  Bancorp of New  Jersey,  Inc.,
American  Bank of New Jersey and persons  eligible to subscribe for stock in the
offering.  The same is true for existing  stockholders  of ASB Holding  Company,
except to the extent they receive cash in lieu of  fractional  shares;  existing
stockholders  of ASB Holding  Company will  recognize  gain or loss equal to the
difference  between the cash received and the tax basis of the fractional share.
See Federal and State Tax Consequences of the Conversion at page __.

Reasons for the Conversion

         We believe that the conversion will:

o    Better position us to remain viable and thrive as a full service  community
     bank in an increasingly competitive marketplace.

o    Assist us to continue building  shareholder value. Because a greater amount
     of our  outstanding  stock  will be held by public  stockholders  after the
     conversion,  we have  applied to have our common stock quoted on the Nasdaq
     National  Market.  This is expected  to provide  additional  liquidity  and
     visibility for our common stock.

o    Reduce levels of interest rate risk by enhancing net portfolio value across
     all interest rate environments due to significant growth in equity capital.
     Capital growth will also enable us to pursue business  strategies  designed
     to reduce income  sensitivity  to movements in market  interest  rates that
     result from the existing repricing mismatch between interest-earning assets
     and interest-  bearing  liabilities.  These  strategies  include growth and
     diversification into commercial lending - which tend to be shorter term and
     adjustable rate loans - complemented by funding strategies promoting growth
     in core deposits and emphasizing commercial deposit relationships.

o    Through the strategies noted above,  help us to support and rebuild our net
     interest  margin which  underwent  significant  compression due to systemic
     asset  repricing  triggered by the historical  interest rate lows of recent
     years.

o    Permit  us  to  maintain   capital   ratios   well  above  the   regulatory
     requirements.  The proceeds  from the stock  offering  will provide us with
     additional  equity capital,  which will support our proposed future deposit
     growth  and  expanded  operations.  While we  currently  exceed  applicable
     regulatory  capital  requirements,  the  sale of  stock,  coupled  with the
     accumulation  of earnings,  less dividends or other  reductions in capital,
     from year to year,  represents  a means for the  orderly  preservation  and
     expansion of our capital base.

o    Provide us easier  access,  as a full  stock  corporation,  to the  capital
     markets through possible future equity and debt offerings.

o    Allow us to actively seek future acquisitions to augment our organic growth
     objectives.  As a fully  converted  holding  company,  we will have greater
     strategic   flexibility   in   connection   with  merger  and   acquisition
     transactions.   Unlike  a  mutual  holding  company,   we  will  have  more
     flexibility to

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

                                        5



     use stock as a form of payment for  acquisitions and mergers with any other
     stock institution or its holding company.  Currently,  however,  we have no
     plans, agreements or understandings regarding any acquisition.

Conditions to Complete the Conversion

         We cannot complete the conversion and stock offering unless:

          (1)  it is approved by a majority of the votes  eligible to be cast by
               members of American Savings, MHC;

          (2)  it is approved by at least two-thirds of the votes eligible to be
               cast by  stockholders  of ASB Holding  Company,  including  those
               shares held by American Savings, MHC;

          (3)  it is approved by a majority of the votes  eligible to be cast by
               stockholders of ASB Holding Company,  excluding those shares held
               by American Savings, MHC;

          (4)  we sell a minimum of 6,375,000 shares of common stock; and

          (5)  the Office of Thrift Supervision  accepts the final update of our
               independent valuation.

         We have  described the conditions to complete the conversion in greater
detail at page __.

$10.00  Per Share  Stock  Pricing  and the  Number of Shares to be Issued in the
Conversion

         The number of shares offered is determined by an independent  appraisal
of the pro forma  estimated  market  value of  American  Bancorp of New  Jersey,
Inc.'s stock  performed  by RP  Financial,  LC divided by the purchase  price of
$10.00 and  multiplied by 70%, the  percentage of shares of ASB Holding  Company
that are currently held by American Savings, MHC and which are now being offered
to the public.


         The amount of stock sold in this  offering is required by regulation to
be based upon an independent appraisal which is reviewed by the Office of Thrift
Supervision. The independent appraiser, RP Financial, LC, has determined that as
of July 15, 2005,  our  estimated  aggregate  pro forma  market value was $107.1
million.  Pursuant to Office of Thrift  Supervision  regulations,  the appraiser
must  establish a valuation  range from 15% below to 15% above the estimated pro
forma  market  value.  Accordingly,  the  independent  appraisal  resulted  in a
valuation  range from $91.1 million to $123.2  million.  Based on this valuation
range and the 70%  ownership of ASB Holding  Company by American  Savings,  MHC,
between  6,375,000 shares and 8,625,000 shares of common stock are being offered
to the public at $10 per share.


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

                                        6



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

         The following  table presents a summary of selected  pricing ratios for
American Bancorp of New Jersey, Inc. and for the comparable publicly traded peer
group companies identified in the valuation report.



                                                       Price-to-earnings   Price-to-book   Price-to-tangible
                                                            multiple        value ratio    book value ratio
                                                            --------        -----------    ----------------
                                                                                     
American Bancorp of New Jersey, Inc. (pro forma)(1)
    Minimum...........................................       38.07x           96.90%            96.90%
    Midpoint..........................................       44.42x           103.31%           103.31%
    Maximum...........................................       50.67x           108.58%           108.58%
    Maximum, as adjusted..............................       57.72x           113.51%           113.51%

Valuation of peer group companies
as of July 15, 2005(2)

    Average...........................................       17.91x           144.37%           150.58%
    Median............................................       16.38x           141.69%           147.14%


_____________
(1)  Based on ASB  Holding  Company's  financial  data as of and for the  twelve
     months ended March 31, 2005.
(2)  Reflects  earnings for the most recent  12-month  period for which data was
     publicly available.

         The ratios we have  presented  are commonly  requested  by  prospective
investors  in order to determine  whether or not the stock meets the  investor's
investment  criteria.  Because of  differences  and  important  factors  such as
operating characteristics,  location, financial performance, asset size, capital
structure,   and  business  prospects  between  us  and  other  fully  converted
institutions,  you should not rely on these  comparative  valuation ratios as an
indication as to whether or not the stock is an appropriate  investment for you.
The  independent  valuation is not  intended,  and must not be  construed,  as a
recommendation  of any kind as to the  advisability  of  purchasing  the  common
stock.  Because the independent  valuation is based on estimates and projections
on a number of matters, all of which are subject to change from time to time, no
assurance can be given that persons  purchasing the common stock will be able to
sell their shares at a price equal to or greater than the  purchase  price.  See
Risk  Factors - You may not be able to sell your  shares  when you desire or for
$10.00  or more per share at page __,  Pro  Forma  Data at page __ and The Stock
Offering - Stock Pricing and the Number of Shares to be Offered at page __.


         Based on the  independent  valuation,  we  intend  to issue  between  a
minimum of 9,107,143 shares and a maximum of 12,321,429 shares, including shares
to be exchanged  for existing  shares of ASB Holding  Company.  The  independent
valuation  must be  updated  and  confirmed  by RP  Financial,  LC before we may
complete the stock  offering.  The maximum  amount of common stock being offered
may be increased by up to 15% without notice to persons who have  subscribed for
stock, so that a total of 14,169,642 shares could be issued, including shares to
be  exchanged  for  existing  shares  of ASB  Holding  Company.  If the  updated
independent  valuation would result in more than 14,169,642 shares being issued,
we will be required to notify all persons who have  subscribed and these persons
would have the opportunity to change or cancel their subscription  orders,  and,
unless an  affirmative  response  is  received,  a  subscriber's  funds  will be
returned with interest at American Bank of New Jersey's passbook savings account
rate.


Limits on the Amount of Stock You May Purchase

o    The minimum purchase is 25 shares.

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

                                        7



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

o    The maximum number of shares of stock that any  individual (or  individuals
     through a single account) may purchase is 150,000 shares.

o    The  maximum  number of shares of stock that any  individual  may  purchase
     together  with any  associate  or group of  persons  acting in  concert  is
     200,000 shares.

         If you  are now an ASB  Holding  Company  stockholder,  the  shares  of
American  Bancorp of New  Jersey,  Inc.  common  stock  that you  receive in the
exchange for shares of ASB Holding  Company common stock, in accordance with the
exchange ratio, will count against the above maximum purchase limitations.

         If  determined  to be necessary or desirable by the Board of Directors,
the  plan may be  amended  by a  two-thirds  vote of the  full  Board,  with the
concurrence  of the  Office of Thrift  Supervision.  Thus,  we may  increase  or
decrease the purchase limitations.  In the event the maximum purchase limitation
is  increased,  persons  who  subscribed  for the maximum  will be notified  and
permitted to increase their subscription.

         For  further  discussion  of the  purchase  limits and  definitions  of
"associate"  and "acting in concert," see The Stock  Offering -  Limitations  on
Purchases of Common Stock at page __.

How to Purchase Stock in the Offering

         If you want to place an order for  shares in the  stock  offering,  you
must complete an original  stock order form and send it to us together with full
payment. You must also sign the certification on side of the stock order form in
which you acknowledge that our common stock is not a bank deposit or account, is
not federally insured and is not guaranteed by American Bank of New Jersey or by
the federal  government.  The certification also includes an acknowledgment from
you that before  purchasing  shares of our common stock,  you received a copy of
this  prospectus and that you are aware of the risks involved in the investment,
including those described under Risk Factors at page __.

         We  must   receive  your  stock  order  form  before  the  end  of  the
subscription offering or the end of the community offering, as appropriate. Once
we receive your order, you cannot cancel or change it without our consent.

         To ensure that we properly identify your subscription  rights, you must
provide on your stock order form all of the  information  requested  for each of
your deposit  accounts as of the  eligibility  dates. If you fail to do so, your
subscription may be reduced or rejected if the stock offering is oversubscribed.

         You may pay for shares in the  subscription  offering or the  community
offering in any of the following ways:

o    By check or money order made payable to American Bank of New Jersey.

o    By authorizing  withdrawal  from an account at American Bank of New Jersey.
     To use funds in an IRA  account at American  Bank of New  Jersey,  you must
     transfer your account into a  self-directed  IRA account at an unaffiliated
     institution or broker.  Please contact the stock information center as soon
     as possible for assistance.

o    In cash, only if delivered in person.

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

                                        8



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

         We will  pay  interest  on your  subscription  funds  from  the date we
receive your funds at the passbook savings account rate until the stock offering
is completed or terminated.  All funds  authorized  for withdrawal  from deposit
accounts  with us will earn  interest at the  applicable  account rate until the
stock offering is completed or terminated.  If, as a result of a withdrawal from
a  certificate  of  deposit,   the  balance  falls  below  the  minimum  balance
requirement,  the remaining  funds will be transferred to a savings  account and
will earn interest at our passbook  savings account rate. There will be no early
withdrawal  penalty for withdrawals from certificates of deposit used to pay for
stock. Funds received in the subscription  offering will be held in a segregated
deposit  account  at  American  Bank of New  Jersey  established  to hold  funds
received as payment for shares. We may, at our discretion,  determine during the
stock  offering  period that it is in the best  interest of American Bank of New
Jersey to  instead  hold  subscription  funds in an escrow  account  at  another
federally insured financial institution.


Proposed Stock Purchases by Management

          We expect our directors and  executive  officers,  together with their
associates, to subscribe for approximately 351,000 shares of common stock in the
stock  offering.  The  purchase  price paid by them will be the same  $10.00 per
share price paid by all other persons who purchase shares of common stock in the
stock  offering.  Purchases of common stock in the offering by our directors and
executive officers, and their associates,  will be counted toward the minimum of
6,375,000 shares that must be sold in order to complete the conversion and stock
offering.  Following  the  conversion  and stock  offering,  our  directors  and
executive officers,  together with their associates, are expected to own 7.9% of
our outstanding shares at the midpoint of the offering range. See Proposed Stock
Purchases by Management at page __.

Our Use of the Proceeds Raised from the Sale of Stock

         We  estimate  that we will  receive net  proceeds  from the sale of the
common stock of between $62.4  million at the minimum of the offering  range and
$84.7  million at the maximum of the  offering  range.  American  Bancorp of New
Jersey,  Inc.  will use 50% of the net proceeds of the stock  offering to make a
capital  contribution  to American Bank of New Jersey.  American  Bancorp of New
Jersey,  Inc. will also lend the Bank's  employee  stock  ownership plan cash to
enable the plan to buy 8.0% of the shares sold in the stock  offering,  which at
the minimum of the offering range would total 510,000  shares,  requiring a $5.1
million  loan,  and at the maximum of the  offering  range  would total  690,000
shares,  requiring a $6.9  million  loan.  The balance  will be used for general
business  purposes,  which may include  investment in securities,  repurchase of
shares of common stock or payment of cash dividends.

         The funds  received  by  American  Bank of New Jersey  will be used for
general  business  purposes,  including  funding  the  origination  of loans and
investments  in  securities.  We may,  in the near  term,  use a portion  of the
proceeds to repay overnight Federal Home Loan Bank borrowings.  These borrowings
have grown  recently  as we have  leveraged  our balance  sheet by funding  loan
originations,  primarily  one- to-four  family  mortgage  loans,  with overnight
borrowings.

         We intend to hire  additional  lenders to grow our loan  portfolio.  As
part of our plan to diversify the loan mix by developing a separate and distinct
commercial  lending  business  unit,  we have  recently  hired a commercial  and
industrial  lender  and  intend  over the  next  several  years to hire  several
additional commercial real estate and commercial and industrial lenders. We also
plan to hire additional one-to-four family residential lenders.

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

                                        9



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

         We also intend to expand our branch office network. Our current plan is
to open up to five de novo branches over approximately the next three years, and
we have identified several potential sites for de novo branches. In addition, we
need to augment the office space available for our administrative  operations in
order to add the personnel called for by our growth plans.

         In addition to expansion of our branch network  through opening de novo
branches  or  acquiring  branch  offices,  we intend to  actively  consider  the
acquisition  of  local  financial   institutions   and/or   noninterest   income
subsidiaries  as a means to expand  our  banking  operations.  It is  uncertain,
however,  when or if  these  acquisitions  will  occur,  and we do not  have any
current understandings, agreements or arrangements for any acquisitions. See Use
of Proceeds at page __.

Stock Benefit Plans for Management

         In order to link our officers',  directors'  and  employees'  interests
closer to our stockholders' interests, we have established certain benefit plans
that use our stock as  compensation.  At a stockholder  meeting in January 2005,
stockholders of ASB Holding Company  approved the ASB Holding Company 2005 Stock
Option  Plan and the  American  Bank of New Jersey 2005  Restricted  Stock Plan.
Officers and directors of ASB Holding Company and its subsidiaries  were awarded
options to purchase  shares of common  stock under the option plan and shares of
common  stock under the  restricted  stock  plan.  The number of options and the
exercise  price  will be  adjusted  in  accordance  with the  exchange  ratio in
connection  with the  conversion.  The  restricted  stock  awards  will  also be
adjusted for the exchange ratio in connection with the  conversion.  The vesting
periods under these plans will remain  unchanged.  See 2005 Stock Awards at page
__ for details related to these stock plans. Additionally,  American Bank of New
Jersey  previously  established an employee  stock  ownership plan in connection
with the ASB Holding Company minority stock offering  completed in October 2003,
and the shares  purchased by this plan will be exchanged  for shares of American
Bancorp of New Jersey,  Inc. in the  conversion in accordance  with the exchange
ratio.

         We intend to establish  additional  stock  benefit  plans in connection
with and following this stock offering. The following table presents information
regarding the existing stock-based benefit plans and anticipated new stock-based
benefit plans.  The table below assumes that  10,714,285  shares are outstanding
after the stock  offering,  which  includes the sale of 7,500,000  shares in the
stock offering (the  midpoint) and the issuance of 3,214,285  shares in exchange
for shares of ASB Holding Company.  It is assumed that the value of the stock is
$10.00 per share and that the exchange of existing  shares is in accordance with
the exchange ratio at the midpoint of the offering range.
- --------------------------------------------------------------------------------

                                       10





                                                                                                                Percentage of
                                                                                                                     Shares
Existing and New Stock Benefit Plans:                                                        Estimated         Outstanding After
                                                    Participants          Shares          Value of Shares        the Conversion
                                                    ------------          ------          ---------------        --------------

                                                                                                    
Existing Employee Stock Ownership Plan............. Employees             257,143(1)          $2,571,430          2.4%

New Employee Stock Ownership Plan.................. Employees             600,000              6,000,000          5.6
                                                                        ---------            -----------         ----
   Total Employee Stock Ownership Plan.............                       857,143              8,571,430          8.0%
                                                                        ---------            -----------         ====
                                                    Directors
Existing Restricted Stock Awards................... and Officers          157,499(2)           1,574,990          1.5%

                                                    Directors                                                     2.5
New Restricted Stock Awards........................ and Officers          271,071              2,710,710
                                                                        ---------            -----------         ----
   Total Restricted Stock Awards...................                       428,570              4,285,700          4.0%
                                                                        ---------            -----------         ====
                                                    Directors
Existing Stock Options............................. and Officers          525,001(3)           2,499,005(4)       4.9%

                                                    Directors
New Stock Options.................................. and Officers          546,429              1,863,322(5)       5.1
                                                                        ---------            -----------         ----
   Total Stock Options.............................                     1,071,430              4,362,327         10.0
                                                                        ---------            -----------         ====

              Total................................                     2,357,143            $17,219,457         22.0%
                                                                        =========            ===========         ====



- --------
(1)  The existing  employee stock ownership plan holds 133,308 shares,  which at
     the midpoint will be exchanged for 257,143 shares.
(2)  A total of 81,651 shares were awarded under the existing  restricted  stock
     plan, which at the midpoint will be exchanged for 157,499 shares.
(3)  A total of 272,171  options  were granted  under the existing  stock option
     plan, which at the midpoint will be exchanged for 525,001 options.
(4)  Assumes that the options  granted under the existing stock option plan have
     a  value  of  $4.76   per   option,   which   was   determined   using  the
     Black-Scholes-Merton option pricing formula using various assumptions.  See
     Note 12 to the Consolidated Financial Statements included in this document.
(5)  Assumes  that the options  granted  under the new stock  option plan have a
     value   of   $3.41   per   option,   which   was   determined   using   the
     Black-Scholes-Merton option pricing formula using various assumptions.  See
     Pro Forma Data on page __. If the fair  market  value per share on the date
     of grant is different than $10.00, or if the assumptions used in the option
     pricing  formula are  different  from those used in preparing the pro forma
     data, the value of the options will be different. There can be no assurance
     that the  actual  fair  market  value per  share on the date of grant,  and
     correspondingly  the  exercise  price of the  options,  will be $10.00  per
     share.


         Stockholders  will  experience  a reduction  or  dilution in  ownership
interest of  approximately  12.28% if we use newly  issued  shares to fund stock
options and stock awards made under these plans (or taken individually, dilution
of  approximately  4.67% for the current  stock option  plan,  4.85% for the new
stock option plan,  1.45% for the current  restricted  stock plan, and 2.47% for
the new restricted  stock plan). It is our intention to fund these plans through
open market purchases, however, if any options previously granted under the 2005
Stock Option Plan are exercised  during the first year  following the completion
of this stock offering, they may be funded with newly issued shares as Office of
Thrift Supervision  regulations do not permit us to repurchase our shares during
the first year following the  completion of this stock  offering  except to fund
the  current  restricted  stock plan or the new  restricted  stock plan or under
extraordinary  circumstances.  See  Potential  Stock Benefit Plans - Dilution at
page __.

         If we present  the  restricted  stock plan and stock  option plan for a
stockholder  vote within one year of the  conversion,  current  Office of Thrift
Supervision  policy would  require us to limit the shares under the new plans so
that the existing and new  restricted  stock plans  together do not exceed 4% of
the shares  outstanding  after the  conversion  and the  existing  and new stock
options  plans  together do not exceed 10% of the shares  outstanding  after the
conversion.  The table and the

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

                                       11


dilution  percentages  shown  above  assume that the plans are  presented  for a
stockholder  vote within one year of the  conversion;  if the plans are voted on
after the one year anniversary of the conversion, we will not be subject to such
limits.


Market For Common Stock

         We have applied for approval  from Nasdaq to have  American  Bancorp of
New Jersey,  Inc.'s common stock quoted on the Nasdaq  National Market under the
symbol "ABNJ."  Quotations for the common stock of ASB Holding Company currently
appear on the OTC Bulletin  Board under the symbol  "ASBH." While it is expected
that  American  Bancorp of New Jersey,  Inc.'s  common stock will be more easily
tradeable  than  ASB  Holding  Company's  common  stock  because  there  will be
significantly more outstanding  shares than before the conversion,  there can be
no  assurance  of this.  Keefe,  Bruyette & Woods,  Inc.  has advised us that it
intends to be a market maker in the common stock and will assist us in obtaining
additional market makers.

Restrictions on Acquisition of American Bancorp of New Jersey, Inc.

         Our certificate of incorporation and bylaws contain provisions that may
make it  difficult  for someone to acquire  control of  American  Bancorp of New
Jersey,  Inc. These provisions may discourage  takeover attempts and prevent you
from  receiving  a premium  over the  market  price of your  shares as part of a
takeover. These provisions include:

          o    restrictions on the acquisition of our stock;
          o    limitations on voting rights;
          o    the  election of only  approximately  one-fourth  of our Board of
               Directors   each  year;
          o    restrictions  on the  ability  of  stockholders  to call  special
               stockholders' meetings;
          o    restrictions on the ability of  stockholders to make  stockholder
               proposals or nominate persons for election as directors;
          o    the right of the Board of  Directors to issue shares of preferred
               or  common  stock  without  stockholder   approval,   subject  to
               limitations imposed by Nasdaq; and
          o    the requirement of an 80% vote of  stockholders  for the approval
               of business  combinations not approved by two-thirds of the Board
               of Directors.

See Restrictions on Acquisition of American Bancorp of New Jersey,  Inc. at page
__.

         Additionally,  prior  Office of Thrift  Supervision  approval  would be
required for us to be acquired within three years after the conversion.  Current
Office of Thrift Supervision policy is to not grant this approval.

Dividend Policy

         Since the  completion of its initial  public stock  offering in October
2003, ASB Holding  Company has paid two dividends:  a special  dividend of $0.75
per share in December  2004 and a quarterly  dividend of $0.09 per share in June
2005. After the conversion,  American Bancorp of New Jersey, Inc. intends to pay
a regular  quarterly  dividend,  however,  there can be no  assurance  as to the
precise amount of the dividend.

         The dividends paid to date by ASB Holding Company were paid only to the
public  stockholders,  holding  30% of the  outstanding  shares  of ASB  Holding
Company,  while American Savings,  MHC waived

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

                                       12



its  receipt  of the  dividend  on the 70% of the  outstanding  shares it holds.
Following the conversion and stock  offering,  however,  100% of the outstanding
stock  of  American  Bancorp  of  New  Jersey,  Inc.  will  be  held  by  public
stockholders and dividends, if and when paid, will be payable on all outstanding
shares of common stock.

         The payment of dividends will depend on a number of factors,  including
our capital requirements, our financial condition and results of operations, tax
considerations,  statutory  and  regulatory  limitations,  and general  economic
conditions. No assurance can be given that we will pay dividends in the future.

Receiving a Prospectus and an Order Form

         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to the expiration date or hand delivered any later than two days
prior to the expiration  date.  Execution of the order form will confirm receipt
or delivery in accordance with Rule 15c2-8. Order forms will only be distributed
with a prospectus.

  For assistance, please contact the stock information center at (973) ___-____

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

                                       13

                                  RISK FACTORS

In addition to the other  information  in this  document,  you should  carefully
consider the following risk factors in evaluating an investment in our stock.

Historically,  we have operated as a traditional  thrift. Our new strategic plan
calls  for us to  diversify  our  loan  portfolio  with  increased  emphasis  on
multi-family and commercial real estate loans and commercial business loans. The
repayment  risk related to these types of loans is considered to be greater than
the risk related to one-to-four family residential loans.

         At  March  31,  2005,  our loan  portfolio  included  multi-family  and
commercial  real estate  loans  totaling  $55.5  million,  or 16.4% of our total
portfolio. We also have a small amount,  $663,000, of commercial business loans.
It is our intention to significantly  increase our origination of these types of
loans.  As part of our plan to grow and  diversify  the loan mix by developing a
separate and distinct commercial lending business unit, we have recently hired a
commercial and industrial  lender and intend over the next several years to hire
several additional commercial real estate and commercial and industrial lenders.
We also expect that our  construction  lending program will expand in connection
with our increasing strategic emphasis on commercial real estate lending.

         Multi-family  and commercial real estate loans and commercial  business
loans are  generally  considered  to involve a higher degree of credit risk than
long-term  financing of owner-occupied  residential  properties.  The likelihood
that  these  loans  will not be repaid  or will be late in  paying is  generally
greater than with residential  loans. See Lending  Activities - Multi-family and
Commercial Mortgage Loans and Commercial Loans on pages __.

         Furthermore,  it may take some time for us to attract lending  business
sufficient  to offset the  increased  compensation  and  benefit  expenses  that
results  from  hiring the  additional  personnel  we will need.  There can be no
assurance that the lenders we hire will successfully grow our loan portfolio.

We intend to expand  our  franchise  through  de novo  branching.  Until the new
branches attract  sufficient  business to offset the increased expenses incurred
by de novo branching,  the new branches are likely to reduce our earnings. There
is no  assurance,  however,  that we  will  be  successful  in  opening  de novo
branches.

         Our  current  plan  is to  open  up  to  five  de  novo  branches  over
approximately  the next three years,  and we have identified  several  potential
sites for de novo branches. Costs for land purchase and branch construction will
adversely impact earnings going forward.  We currently estimate that total land,
construction  and  equipment  costs  could  average as much as $3.1  million per
branch and could be as high as $3.6 million for one branch,  however, the actual
expense could differ  significantly.  The expenses  associated  with opening new
offices, in addition to the personnel and operating costs that we will have once
these  offices  are open,  will  significantly  increase  noninterest  expenses.
Because  these  expenses  are in  fixed  assets,  they  will not  result  in any
additional  earnings but will result in a substantial  increase in  depreciation
and occupancy expense.

         There can be no assurance  when,  or if, these new offices will open or
that we will be  successful in executing  this part of the business  plan. If we
are able to locate and obtain  suitable  sites for these  branches,  there is no
guarantee that these de novo branches will be profitable.

                                       14


         Additional  expenses are also expected in  connection  with our need to
augment the office space available for our administrative  operations.  Our main
office in Bloomfield  currently houses our management  staff and  administrative
operations.  The space devoted to management and administrative  operations will
need to be augmented in order to add the additional lenders, mortgage processors
and support staff called for by our growth plans. Currently, we estimate that we
may incur a lease expense of up to $150,000 annually in connection with our plan
to augment our available space. In addition to a lease expense,  there is also a
possibility  we will incur  renovation  costs of up to $1.5 million.  The actual
lease and renovation expenses, however, could differ significantly.

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  because  the  income  from  our  assets  and  the  cost of our
liabilities are sensitive to changes in interest rates.

         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:

          o    The interest income we earn on our  interest-earning  assets such
               as loans and securities; and

          o    The 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 than the interest paid on our  liabilities.  See  Management of Interest
Rate Risk and Market Risk at page __.

We plan to remain  independent  and you should not invest in our common stock if
you are anticipating our sale.

         It is our intention to continue  operating as an independent  financial
institution. Our certificate of incorporation and bylaws contain provisions that
may make it difficult for someone to acquire control of us. These provisions may
discourage  takeover  attempts and prevent you from receiving a premium over the
market price of your shares as part of a takeover.

         In addition,  certain officers have employment agreements with American
Bank of New Jersey providing for change in control severance  payments.  We also
have a change in control severance policy covering our employees and a directors
consultant  and  retirement  plan that  provides  for payments in the event of a
change in  control.  The  officer  agreements,  employee  severance  policy  and
director plan will make it more expensive to acquire us.

         Additionally,  prior Office of Thrift Supervision would be required for
us to be acquired  within three years after the  conversion.  Current  Office of
Thrift  Supervision  policy is to not grant this approval.  See  Restrictions on
Acquisitions of American Bancorp of New Jersey, Inc. at page __.

                                       15



Our recently  implemented  stock-based benefit plans and our proposed additional
stock-based  benefit  plans will  increase our future  compensation  expense and
dilute stockholder ownership.

         We adopted a stock option plan and a  restricted  stock plan in January
2005. In  connection  with this stock  offering,  we intend to adopt a new stock
option plan that will  provide for the  granting of further  options to purchase
common  stock and a new  restricted  stock plan that will  provide  for  further
awards  of  restricted  stock  to  our  eligible  officers  and  directors.  Our
previously  established employee stock ownership plan will make additional stock
purchases in this stock  offering,  and it will  distribute  stock to all of our
qualifying  employees  over a period  of time.  Based on the  offering  price of
$10.00  per  share  and  assuming   values  for  the  stock  options  using  the
Black-Scholes  -Merton option pricing formula,  the value of the stock under the
existing and new stock option,  restricted  stock and employee  stock  ownership
plans,  if  all  shares   issuable  under  the  plans  are  awarded,   would  be
approximately $18.2 million at the midpoint of the offering range. See the table
and notes  thereto  under  Stock  Benefit  Plans at page __ of the  Summary  for
information  regarding  the  estimated  number of shares under each plan and the
assumed value of the stock options.

         The new  restricted  stock  plan,  the new  stock  option  plan and the
additional  stock  purchases by the employee stock  ownership plan will increase
our future costs of compensating  our directors,  officers,  and employees.  The
cost of the  employee  stock  ownership  plan will vary based on our stock price
over time,  while the cost of the new restricted stock plan will be based on our
stock  price when the awards  are first  granted.  In  addition,  the  Financial
Accounting  Standards  Board has  announced a change in the required  accounting
methods  applicable to stock options.  Under these accounting  requirements,  we
will be required to  recognize  compensation  expense  related to stock  options
outstanding  based  upon the fair  value of the awards at the date of grant over
the period that the awards are earned.  These additional expenses will adversely
affect our profitability and stockholders'  equity. We cannot predict the actual
amount  of the new  stock-related  compensation  and  benefit  expenses  because
applicable  accounting  standards  require that they be based on the fair market
value of the shares of common stock at specific  points in the future;  however,
we expect them to be material.


         Stockholders  will  experience  a reduction  or  dilution in  ownership
interest of  approximately  12.28% if we use newly  issued  shares to fund stock
options and stock awards made under these plans (or taken individually, dilution
of  approximately  4.67% for the current  stock option  plan,  4.85% for the new
stock option plan,  1.45% for the current  restricted  stock plan, and 2.47% for
the new restricted  stock plan). It is our intention to fund these plans through
open market purchases, however, if any options previously granted under the 2005
Stock Option Plan are exercised  during the first year  following the completion
of this stock offering, they may be funded with newly issued shares as Office of
Thrift Supervision  regulations do not permit us to repurchase our shares during
the first year following the completion of this stock offering  except to fund a
restricted stock plan or under extraordinary circumstances.  See Potential Stock
Benefit Plans - Dilution at page __.


Our new  organizational  structure will result in changes in shareholder  rights
for existing shareholders.

As a result of the conversion,  the existing stockholders of ASB Holding Company
will become  stockholders  of American  Bancorp of New  Jersey,  Inc.  There are
certain differences in stockholder rights arising from distinctions  between ASB
Holding Company's federal charter and bylaws and American Bancorp of New Jersey,
Inc.'s  certificate of incorporation  and bylaws,  which are based on New Jersey
corporate  law.  The  rights of  stockholders  to call  special  meetings,  make
director  nominations  and  stockholder  proposals  and amend the  corporation's
governing instruments are more limited  under   American

                                       16



Bancorp  of  New  Jersey,   Inc.'s  certificate  of  incorporation  and  bylaws.
Additionally,  the  certificate  of  incorporation  of  American  Bancorp of New
Jersey,  Inc.  limits the voting  rights for shares held in excess of 10% of the
outstanding  shares.  See  Comparison  of  Stockholders'  Rights of ASB  Holding
Company and American Bancorp of New Jersey, Inc. at page __.

Our low return on equity after the conversion may negatively impact the value of
our common stock.

         As a result of the additional  capital that will be raised by us in the
conversion,  our ability to leverage the net proceeds from the conversion may be
limited in the near  future.  Our return on equity is  initially  expected to be
lower than it has been in recent years, which may negatively impact the value of
our common stock.

Execution of our growth  strategy  through de novo  branching and increased loan
production will increase our expenses which will adversely impact earnings.

         Part of our current growth strategy is to expand our branch network and
increase our loan production by hiring commercial real estate and commercial and
industrial  lenders,  as well as additional  one-to-four family residential loan
originators.  Our  compensation  and  benefit  expenses  will  be  significantly
increased if we hire more lenders and also add staff to support  expanded branch
and loan operations. The land purchase and construction expenses associated with
opening  offices,  in addition to the personnel and operating costs that we will
have once  these  offices  are open,  will  significantly  increase  noninterest
expenses.  Our  current  plan  is to open  up to  five  de  novo  branches  over
approximately  the next  three  years,  and we  estimate  that the  total  land,
construction  and  equipment  costs  could  average as much as $3.1  million per
branch  and could be  higher.  Because  the  land,  construction  and  equipment
expenses are in fixed assets,  they will not result in any  additional  earnings
but will result in a substantial increase in depreciation and occupancy expense.

You may not be able to sell your  shares  when you  desire or for $10.00 or more
per share.

         Publicly  traded stocks have recently  experienced  substantial  market
price volatility.  This is due, in part, to investors'  shifting  perceptions of
the effect on various industry  sectors of changes and potential  changes in the
economy.  Volatility,  therefore,  may be  unrelated  to the  current  operating
performance of particular  companies whose shares are traded. The purchase price
of common  stock  sold in  conversion  transactions,  including  mutual-to-stock
conversion  transactions of mutual holding companies, is based on an independent
appraisal.  Independent  appraisals  are not  intended  to be, and should not be
construed as, a  recommendation  as to the  advisability  of purchasing  shares.
After our common stock begins to trade,  the trading price will be determined by
the marketplace.  The trading price will fluctuate because it will be influenced
by many factors, including prevailing interest rates, other economic conditions,
our operating performance and investor perceptions of the outlook for us and the
banking  industry  in general.  We cannot  assure you that if you choose to sell
shares you purchased in the stock offering,  you will be able to sell them at or
above the $10.00 per share offering price.

Our  business  is  geographically  concentrated  in New Jersey and a downturn in
conditions in the state could have an adverse impact on our profitability.

         A substantial  majority of our loans are to individuals  and businesses
in New  Jersey.  Any  decline in the  economy of the state could have an adverse
impact on our  earnings.  Because we have a  significant  amount of real  estate
loans, decreases in local real estate values could adversely affect the value of
property  used as  collateral.  Adverse  changes in the  economy and real estate
values may also have a

                                       17



negative  effect on the ability of our  borrowers to make timely  repayments  of
their loans, which would have an adverse impact on our earnings.

Strong   competition   within  our   market   area  may  limit  our  growth  and
profitability.

         Competition  in the  banking  and  financial  services  industry in New
Jersey is intense. In our market area, we compete with commercial banks, savings
institutions, mortgage brokerage firms, credit unions, finance companies, mutual
funds,  insurance companies and brokerage and investment banking firms operating
locally and elsewhere.  Many of these  competitors  have  substantially  greater
resources  and lending  limits than we do and offer  services  that we do not or
cannot provide.  This  competition has made it more difficult for us to make new
loans and more difficult to retain deposits.  Price  competition for loans might
result in us originating  fewer loans,  or earning less on our loans,  and price
competition  for  deposits  might  result in us reducing  our total  deposits or
paying more on our deposits.

We operate in a highly  regulated  environment and may be adversely  affected by
changes in laws and regulations.

         We are subject to extensive regulation,  supervision and examination by
the  Office  of  Thrift   Supervision  and  by  the  Federal  Deposit  Insurance
Corporation.  This regulation and  supervision  govern the activities in which a
bank and its  holding  company  may engage and are  intended  primarily  for the
protection of the insurance fund and  depositors.  Regulatory  authorities  have
extensive  discretion  in  connection  with their  supervisory  and  enforcement
activities, including the imposition of restrictions on the operation of a bank,
the  classification  of assets by a bank and the adequacy of a bank's  allowance
for loan losses.  Any change in this  regulation and  oversight,  whether in the
form of regulatory  policy,  regulations,  or legislation  could have a material
impact on us and our operations. See Regulation beginning at page __.

                                 USE OF PROCEEDS

         We are conducting this stock offering  principally to raise  additional
capital to support our  continued  growth.  The net proceeds  will depend on the
total number of shares of stock issued in the offering, which will depend on the
independent valuation and market  considerations.  The net proceeds will also be
impacted by the expenses  incurred by us in connection  with the stock offering.
Although  the actual net  proceeds  from the sale of the common  stock cannot be
determined  until the stock  offering is  completed,  we  estimate  that we will
receive net proceeds  from the sale of common stock of between  $62.4 million at
the minimum and $84.7 million at the maximum of the offering range.

         Assuming  expenses  of between  $1.4  million at the  minimum  and $1.7
million at the  maximum,  as adjusted,  of the  offering  range and assuming the
purchase of 8% of the shares by the employee stock ownership plan, the following
table shows the manner in which we will use the net proceeds:

                                       18





                                                                                                            Maximum, as
                                                Minimum              Midpoint              Maximum           Adjusted
                                         ---------------------- ------------------   ------------------- ----------------
                                            $          %           $           %          $         %        $        %
                                         -------     -----      -------     -----      -------   -----    -------   -----
                                                                        (Dollars in thousands)
                                                                                           
Loan to employee stock
ownership plan.....................      $ 5,100       8.2%     $ 6,000       8.2%     $ 6,900     8.1%   $ 7,935     8.1%
Investment in American Bank
of New Jersey......................       31,187      50.0       36,760      50.0       42,333    50.0     48,743    50.0
American Bancorp of New
Jersey, Inc. working capital.......       26,086      41.8       30,760      41.8       35,433    41.9     40,857    41.9
                                         -------     -----      -------     -----      -------   -----    -------   -----
         Net Proceeds..............      $62,373     100.0%     $73,520     100.0%     $84,666   100.0%   $97,485   100.0%
                                         =======     =====      =======     =====      =======   =====    =======   =====


         We will use 50% of the net  proceeds  of the stock  offering  to make a
capital  contribution  to  American  Bank of New  Jersey.  We will also lend the
Bank's  employee stock ownership plan cash to enable the plan to buy up to 8% of
the shares sold in the stock offering.  The balance,  ranging from $26.1 million
at the  minimum  of the  offering  range to $40.9  million  at the  maximum,  as
adjusted,  will be  retained as our  initial  capitalization.  We will use these
funds for general business purposes which may include  investment in securities,
repurchase  of shares of our common  stock,  or payment of cash  dividends.  For
additional  information  regarding the payment of cash  dividends,  see Dividend
Policy at page __.

         Similar  to ASB  Holding  Company,  the  current  holding  company  for
American Bank of New Jersey,  our primary activity  following  completion of the
conversion  and stock offering will be to hold all of the stock of American Bank
of New Jersey. We have not engaged in any significant business to date.

         The funds  received by American Bank of New Jersey from us will be used
for general business  purposes,  including  funding the origination of loans and
investments in securities.  The Bank may, in the near term, use a portion of the
proceeds to repay overnight Federal Home Loan Bank borrowings.  These borrowings
have grown  recently  as we have  leveraged  our balance  sheet by funding  loan
originations,  primarily  one-to-four  family  mortgage  loans,  with  overnight
borrowings.

         The Bank  intends to hire  additional  lenders.  As part of its plan to
grow and diversify the loan mix by developing a separate and distinct commercial
lending  business  unit, the Bank has recently hired a commercial and industrial
lender  and  intends  over the next  several  years to hire  several  additional
commercial  real estate and  commercial and  industrial  lenders.  The Bank also
plans to hire additional one- to-four family residential lenders.

         We intend to expand the Bank's branch office network.  Our current plan
is to open up to five de novo branches over  approximately the next three years,
and  several  potential  sites for de novo  branches  have been  identified.  We
currently  estimate that the total land,  construction and equipment costs could
average as much as $3.1  million per branch and could be as high as $3.6 million
for one branch,  however,  the actual  expense  could differ  significantly.  In
addition, we intend to augment the office space available for our administrative
operations.  Our main office in Bloomfield currently houses our management staff
and   administrative   operations.   The  space   devoted  to   management   and
administrative  operations  will  need  to be  augmented  in  order  to add  the
additional  lenders,  mortgage  processors  and support  staff called for by our
growth plans.  Currently, we estimate that we may incur a lease expense of up to
$150,000 annually in connection with our plan to augment our available space. In
addition  to a  lease  expense,  there  is  also a  possibility  we  will  incur
renovation  costs  of up to  $1.5  million.  The  actual  lease  and  renovation
expenses, however, could differ significantly.

                                       19



         In addition to expansion of our branch network  through opening de novo
branches  or  acquiring  branch  offices,  we intend to  actively  consider  the
acquisition  of  local  financial   institutions   and/or   noninterest   income
subsidiaries  as a means to expand  our  banking  operations.  It is  uncertain,
however,  when or if  these  acquisitions  will  occur,  and we do not  have any
current understandings, agreements or arrangements for any acquisitions.

         If the employee stock ownership plan is not able to purchase all of its
common stock in the stock  offering,  it may purchase  shares of common stock in
the market after the stock  offering.  If the purchase price of the common stock
is higher  than  $10.00  per  share,  the amount of  proceeds  required  for the
purchase by the employee stock  ownership plan will increase,  and the resulting
stockholders' equity will decrease.

         The net proceeds may vary  significantly  because total expenses of the
stock  offering may be  significantly  more or less than those  estimated at the
various  points  of  the  offering  range.  Payments  for  shares  made  through
withdrawals  from existing  deposit accounts at American Bank of New Jersey will
not  result in the  receipt  of new funds for  investment  but will  result in a
reduction  of American  Bank of New Jersey's  deposits  and interest  expense as
funds  are  transferred  from  interest-bearing  certificates  or other  deposit
accounts.

                                 DIVIDEND POLICY

         Since the  completion of its initial  public stock  offering in October
2003, ASB Holding  Company has paid two dividends:  a special  dividend of $0.75
per share in December  2004 and a quarterly  dividend of $0.09 per share in June
2005. After the conversion,  American Bancorp of New Jersey, Inc. intends to pay
a regular  quarterly  dividend,  however,  there can be no  assurance  as to the
precise amount of the dividend.

         The dividends paid to date by ASB Holding Company were paid only to the
public  stockholders,  holding  30% of the  outstanding  shares  of ASB  Holding
Company,  while American Savings,  MHC waived its receipt of the dividend on the
70% of the  outstanding  shares it holds.  Following  the  conversion  and stock
offering,  however,  100% of the  outstanding  stock of American  Bancorp of New
Jersey,  Inc. will be held by public  stockholders and dividends will be payable
on all outstanding shares of common stock.

         The payment of dividends  will depend on a number of factors  including
our capital requirements, our financial condition and results of operations, tax
considerations,  statutory  and  regulatory  limitations,  and general  economic
conditions.  No assurance can be given that we will pay dividends in the future,
or that, if paid, dividends will not be reduced or eliminated in future periods.

         Under New Jersey law, American Bancorp of New Jersey,  Inc. may not pay
dividends if, after giving effect  thereto,  it would be unable to pay its debts
as they become due in the usual  course of its  business or if its total  assets
would be less than its total liabilities. American Bancorp of New Jersey, Inc.'s
ability  to pay  dividends  may also  depend on the  receipt of  dividends  from
American  Bank of New  Jersey  which  is  subject  to a  variety  of  regulatory
limitations on the payment of dividends. See Regulation - Regulation of American
Bank of New Jersey - Dividend and Other Capital Distribution Limitations at page
__.  Furthermore,  as a condition to the OTS giving its authorization to conduct
the stock offering, American Bancorp of New Jersey, Inc. has agreed that it will
not initiate any action within one year of  completion of the stock  offering in
the  furtherance  of payment of a special  distribution  or return of capital to
stockholders of American Bancorp of New Jersey, Inc.

                                       20




                              MARKET FOR THE STOCK

         Quotations for ASB Holding  Company's  common stock currently appear on
the OTC Bulletin Board under the symbol "ASBH."  American Bancorp of New Jersey,
Inc. is a newly formed  company and has not issued  capital  stock.  It will not
have any stock  outstanding  until the completion of this stock offering.  It is
expected that there will be a more active trading market for the common stock of
American Bancorp of New Jersey, Inc. than there has been for ASB Holding Company
because there will be more shares outstanding to the public. We have applied for
approval  from  Nasdaq to have our common  stock  quoted on the Nasdaq  National
Market under the symbol  "ABNJ."  There can be no  assurance,  however,  that an
active  and liquid  trading  market for our  common  stock will  develop  or, if
developed, be maintained.

         The  following  table sets forth the high and low sales  prices for ASB
Holding Company's common stock and dividends paid for the periods indicated. ASB
Holding  Company's  common  stock  commenced  trading on  October  3, 2003.  The
following  stock  price  information  represents  inter-dealer  quotations  and,
therefore, may not include retail markups, markdowns, or commissions and may not
reflect actual  transactions.  As of March 31, 2005, there were 1,666,350 shares
of ASB Holding Company's common stock outstanding to persons other than American
Savings,  MHC.  In  connection  with the  conversion,  each share of ASB Holding
Company  common stock will be converted  into shares of common stock of American
Bancorp of New Jersey,  Inc.,  based upon the exchange ratio as described  under
The Conversion - Share Exchange Ratio at page __.  Accordingly,  the information
in this  table  should  be  reviewed  in  conjunction  with the  exchange  ratio
information.




                                                           High       Low    Dividends
                                                           ----       ---    ---------
                                                                     
Fiscal 2004
- -----------
First Quarter (October 3, 2003 to December 31, 2003)....  $18.50    $16.20      $ -
Second Quarter..........................................   17.95     16.65       -
Third Quarter...........................................   17.15     14.25       -
Fourth Quarter..........................................   15.19     14.50       -

Fiscal 2005
- -----------
First Quarter...........................................   18.00     15.00     0.75
Second Quarter..........................................   18.50     16.70       -
Third Quarter (through _______, 2005)...................   _____     _____     0.09


         At May 17,  2005,  the business day  immediately  preceding  the public
announcement of the conversion and new stock offering, and at ___________, 2005,
the closing price of ASB Holding  Company's  common stock as reported on the OTC
Bulletin Board was $18.00 per share and $_____ per share, respectively.  At July
31, 2005, ASB Holding  Company had ________  stockholders  of record,  including
persons who hold stock in "street" name through various brokerage firms.

                                       21



                                 CAPITALIZATION

         Set forth below is the historical  capitalization  as of March 31, 2005
and the pro forma  capitalization of American Bancorp of New Jersey,  Inc. after
giving  effect  to the  stock  offering.  The  table  also  gives  effect to the
assumptions set forth under Pro Forma Data at page __. A change in the number of
shares  sold  in  the  stock  offering  may  materially  affect  the  pro  forma
capitalization.



                                                                               Pro Forma Capitalization at March 31, 2005
                                                                       ---------------------------------------------------------
                                                                                                                     Maximum,
                                                                          Minimum       Midpoint        Maximum     as adjusted
                                                                         6,375,000      7,500,000      8,625,000    9,918,750
                                                         Actual at       Shares at      Shares at      Shares at    Shares at
                                                         March 31,        $10.00         $10.00         $10.00        $10.00
                                                          2005(1)        per share      per share      per share    per share(2)
                                                          -------        ---------      ---------      ---------    ------------
                                                                                    (In  thousands)
                                                                                                       
Deposits(3)............................................   $328,043       $328,043       $328,043       $328,043         $328,043
FHLB advances(4).......................................     68,263         68,263         68,263         68,263           68,263
                                                          --------       --------       --------       --------         --------
Total deposits and borrowings..........................   $396,306       $396,306       $396,306       $396,306         $396,306
                                                          ========       ========       ========       ========         ========
Stockholders' equity:
Preferred stock, $0.10 par value, 10,000,000
    shares authorized (post conversion);
    none to be issued..................................   $      -       $      -       $      -       $           -  $        -
Common stock, $0.10 par value, 20,000,000
    shares authorized (post conversion); assuming
    shares outstanding as shown(5).....................        555            911          1,071          1,232            1,417
Additional paid-in capital(5)(6).......................     17,066         79,083         90,070        101,055          113,689
Retained earnings(7)...................................     24,848         24,848         24,848         24,848           24,848
Assets received from American Savings, MHC(8)..........          -            100            100            100              100
Less:
  Accumulated other comprehensive loss, net of tax.....       (950)          (950)          (950)          (950)            (950)
  Amount reclassified on employee stock
     ownership plan shares(9)..........................       (312)             -              -              -                -
  Unearned employee stock ownership plan
     shares(10)........................................     (1,131)        (6,231)        (7,131)        (8,031)          (9,066)

  Unearned restricted stock plan shares(11)............     (1,265)        (3,569)        (3,976)        (4,382)          (4,850)
                                                           -------        -------       --------       --------         --------
Total stockholders' equity.............................    $38,811        $94,192       $104,032       $113,872         $125,188
                                                           =======        =======       ========       ========         ========



__________________
(1)  Actual   capitalization   at  March  31,  2005  consists  of  the  existing
     capitalization of ASB Holding Company
(2)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur  due  to  an  increase  in  the  independent  valuation  and a
     commensurate increase in the offering range of up to 15% to reflect changes
     in market and financial conditions.
(3)  Does not reflect  withdrawals  from  deposit  accounts  for the purchase of
     stock in the offering.  Any withdrawals  would reduce pro forma deposits by
     an amount equal to the withdrawals.
(4)  We may, in the near term, use a portion of the proceeds to repay  overnight
     Federal Home Loan Bank borrowings.  At March 31, 2005, overnight borrowings
     totaled $14.5  million.  Pro forma  Federal Home Loan Bank  advances  would
     decrease  if we use a  portion  of the  proceeds  to  repay  the  overnight
     borrowings.
(5)  Pro forma common stock and additional paid-in capital reflect the number of
     shares  of  common  stock  to be  outstanding  after  the  stock  offering.
     Additional  paid-in capital amounts under pro forma  capitalization are net
     of stock offering expenses.

(6)  No effect  has been given to the  issuance  of  additional  shares of stock
     pursuant to the 2005 Stock Option Plan or any stock option plan that may be
     adopted by American Bancorp of New Jersey,  Inc. and presented for approval
     by  the  stockholders  after  the  stock  offering.   An  amount  equal  to
     approximately  7.3% of the  shares of stock sold in the  offering  would be
     reserved for issuance  upon the exercise of options to be granted under the
     new stock  option plan  following  the stock  offering.  See  Management  -
     Potential Stock Benefit Plans - Stock Option Plan at page __.

                                       22



(7)  The retained  earnings of American Bank of New Jersey will be substantially
     restricted  after the  conversion.  See Regulation - Regulation of American
     Bank of New Jersey - Dividends and Other Capital  Distribution  Limitations
     at page __.
(8)  Pro forma data  reflects  the  consolidation  of $100,000  of capital  from
     American Savings, MHC.
(9)  The amount  reclassified on employee stock ownership plan shares represents
     the contingent repurchase obligation. At March 31, 2005, the employee stock
     ownership  plan held 133,308 shares of ASB Holding  Company's  common stock
     and 16,913 of these shares were  allocated to the accounts  maintained  for
     participants. Participants become eligible to receive payment of the vested
     benefits  under the plan upon  retirement,  disability  or  termination  of
     employment. Participants who elect to receive their benefit payments in the
     form of ASB Holding Company common stock may require ASB Holding Company to
     purchase  the common  stock  distributed  at fair  value  during two 60-day
     periods.  The first purchase  period begins on the date the benefit is paid
     and the  second  purchase  period  begins on the first  anniversary  of the
     payment date.  This  contingent  repurchase  obligation is reflected in the
     financial  statements  as  "Common  stock  in ESOP  subject  to  contingent
     repurchase  obligation" and reduces  shareholder's equity by an amount that
     represents  the fair  value of all  allocated  shares,  without  regard  to
     whether  it is likely  that the  shares  would be  distributed  or that the
     recipients of the shares would be likely to exercise their right to require
     ASB  Holding  Company to  purchase  the  shares.  At March 31,  2005,  this
     contingent  repurchase obligation reduced stockholders' equity by $312,000.
     This  obligation  will be terminated  upon completion of the conversion and
     stock  offering  as it  is  not  applicable  to  Nasdaq  traded  stock.  We
     anticipate that American Bancorp of New Jersey, Inc.'s common stock will be
     traded on Nasdaq while ASB Holding  Company's common stock is traded on the
     OTC Bulletin Board.
(10) The purchase price of unearned  shares held by the employee stock ownership
     plan is reflected as a reduction of stockholders' equity. Includes unearned
     shares held  currently by the existing  employee  stock  ownership plan and
     assumes  that  8.0%  of the  shares  sold  in the  stock  offering  will be
     purchased by the new employee stock ownership plan, and that the funds used
     to acquire the  additional  employee  stock  ownership  plan shares will be
     borrowed from American  Bancorp of New Jersey,  Inc. For an estimate of the
     impact of the loan on  earnings,  see Pro Forma  Data at page __.  American
     Bank of New Jersey intends to make scheduled discretionary contributions to
     the employee stock  ownership plan sufficient to enable the plan to service
     and repay its debt over a ten year period.  See Management - Employee Stock
     Ownership  Plan at page __. If the employee  stock  ownership plan does not
     purchase  stock in the stock  offering and the  purchase  price in the open
     market  is  greater  than  $10.00   price  per  share,   there  will  be  a
     corresponding  reduction in stockholders'  equity. See The Stock Offering -
     Subscription Offering - Subscription Rights at page __.

(11) The purchase price of unearned shares held by the restricted stock plans is
     reflected  as a reduction of  stockholders'  equity.  Includes  shares held
     currently  by the 2005  Restricted  Stock Plan and  assumes  that an amount
     equal  to  approximately  3.6% of the  shares  of stock  sold in the  stock
     offering are  purchased  for the new  restricted  stock plan  following the
     stock offering at $10.00 per share. In addition,  the 2005 Restricted Stock
     Plan  intends to continue to make stock  purchases  in the open market from
     time to time to fund this plan after the completion of the stock  offering.
     If the purchase  price in the open market is greater than $10.00 per share,
     there  will be a  corresponding  reduction  in  stockholders'  equity.  See
     footnote (2) to the table under Pro Forma Data at page __. See Management -
     Potential Stock Benefit Plans - Restricted Stock Plan at page __.

                                 PRO FORMA DATA

         The actual net proceeds from the sale of the stock cannot be determined
until the stock  offering is  completed.  However,  investable  net  proceeds to
American  Bancorp of New Jersey,  Inc.  are  currently  estimated  to be between
approximately  $54.8  million  and  $74.4  million  (or  $85.7  million  if  the
independent valuation is increased by 15%) based on the following assumptions:

o    receipt of assets of $100,000 from American Savings, MHC;

o    an amount  equal to the cost of  purchasing  8% of the  shares  sold in the
     stock offering will be loaned to the employee stock  ownership plan to fund
     its purchase of 8% of the shares sold in the stock offering;

o    an  amount  equal to  approximately  3.6% of the  shares  sold in the stock
     offering will be awarded  pursuant to the restricted  stock plan adopted no
     sooner than six months  following the stock  offering,  funded through open
     market purchases; and

o    expenses of the stock  offering  are  estimated  to be  approximately  $1.4
     million  at the  minimum  of the  offering  range and $1.6  million  at the
     maximum ($1.7 million if the valuation is increased by 15%).

                                       23



         We have prepared the following  table,  which sets forth our historical
net income and  stockholders'  equity  prior to the stock  offering  and our pro
forma  consolidated  net income and  stockholders'  equity  following  the stock
offering.  In preparing this table,  and in calculating  pro forma data, we have
made the following assumptions:

o    Pro forma earnings have been calculated assuming the stock had been sold at
     the  beginning of the period and the net  proceeds had been  invested at an
     average yield of 3.35% for the six months ended March 31, 2005 and the year
     ended September 30, 2004,  which  approximates the yield on a one-year U.S.
     Treasury bill on March 31, 2005 and September 30, 2004. The yield on a one-
     year U.S. Treasury bill,  rather than an arithmetic  average of the average
     yield on interest-earning assets and the average rate paid on deposits, has
     been used to estimate  income on net proceeds  because it is believed  that
     the one-year U.S.  Treasury  bill rate is a more  accurate  estimate of the
     rate that would be obtained on an investment of net proceeds from the stock
     offering.

o    The pro forma  after-tax  yield on the net  proceeds is assumed to be 2.01%
     for the six months  ended March 31,  2005 and for the year ended  September
     30, 2004, based on an effective tax rate of 39.94% for both periods.

o    We did not include any withdrawals from deposit accounts to purchase shares
     in the stock offering.

o    Historical and pro forma per share amounts have been calculated by dividing
     historical  and pro  forma  amounts  by the  indicated  number of shares of
     stock,  as adjusted in the pro forma net  earnings per share to give effect
     to the purchase of shares by the employee stock ownership plan.

o    Pro forma stockholders' equity amounts have been calculated as if the stock
     had been sold on March 31, 2005 and September 30, 2004,  respectively,  and
     no  effect  has  been  given  to  the  assumed   earnings   effect  of  the
     transactions.

         The following pro forma data rely on the assumptions we outlined above,
and these data do not represent  the fair market value of the common stock,  the
current  value of assets or  liabilities,  or the  amount of money that would be
distributed to  stockholders  if we liquidated  American  Bancorp of New Jersey,
Inc. The pro forma data do not predict how much we will earn in the future.  You
should  not  use  the  following   information  to  predict  future  results  of
operations.

         The pro forma  information  does not take into account our  anticipated
future expenses in connection with de novo branching or the expenses  related to
our growth strategy,  including the hiring of additional lenders. The historical
data for the year ended  September 30, 2004 does not reflect any expense for the
restricted  stock plan and stock  option plan  approved  by ASB Holding  Company
stockholders  on January 20, 2005. The historical  data for the six months ended
March 31, 2005 does not reflect accrual of restricted stock plan expense for the
entire six month period because the  restricted  stock plan awards were not made
until January  2005.  The pro forma data for the six months ended March 31, 2005
includes an adjustment  for stock option  expense for those  options  awarded in
January 2005. Please see Note 1 to the Consolidated Financial Statements for the
pro forma expense  disclosed and Note 12 for the Black Scholes  assumptions  and
number of options.

         The following tables summarize historical data and pro forma data at or
for the six months  ended March 31, 2005 and at or for the year ended  September
30, 2004 based on the  assumptions  set forth above and in the tables and should
not be used as a basis for  projections  of market value of the stock  following
the stock  offering.  Pro forma  stockholders'  equity  per share  does not give
effect to the liquidation  account to be established in the  conversion,  or, in
the event of  liquidation  of American Bank of New Jersey,  to the tax effect of
the recapture of the bad debt reserve.  See Management - Potential Stock Benefit
Plans - Stock Option Plan at page __ and The Conversion - Liquidation  Rights at
page __.

                                       24





                                                                         At or For the Six Months Ended March 31, 2005
                                                                 ------------------------------------------------------------------
                                                                    6,375,000       7,500,000        8,625,000        9,918,750
                                                                   Shares Sold     Shares Sold      Shares Sold     Shares Sold at
                                                                    at $10.00       at $10.00        at $10.00          $10.00
                                                                    per share       per share        per share        per share
                                                                    ---------       ---------        ---------        ---------
                                                                       (Dollars in thousands, except per share amounts)

                                                                                                           
Gross proceeds...............................................         $63,750         $75,000          $86,250           $99,188

Less expenses................................................           1,377           1,480            1,584             1,703
Plus: Assets received from American Savings, MHC.............             100             100              100               100
                                                                      -------         -------          -------           -------
   Estimated net proceeds....................................          62,473          73,620           84,766            97,585
Less ESOP funded by American Bancorp of New Jersey, Inc......          (5,100)         (6,000)          (6,900)           (7,935)
Less restricted stock plan adjustment........................          (2,304)         (2,711)          (3,117)           (3,585)
                                                                      -------         -------          -------           -------
   Estimated investable net proceeds.........................         $55,069         $64,909          $74,749           $86,065
                                                                      =======         =======          =======           =======

Net Income:
   Historical ...............................................          $1,194          $1,194           $1,194            $1,194
   Pro forma income on net proceeds..........................             554             653              752               866
   Pro forma ESOP adjustment(1)..............................            (153)           (180)            (207)             (238)
   Pro forma restricted stock plan adjustment(2).............            (138)           (163)            (187)             (215)
   Pro forma options adjustment - new options(3).............            (143)           (168)            (193)             (222)
   Pro forma options adjustment - January 2005 options(4)....             (54)            (54)             (54)              (54)
                                                                       ------          ------           ------            ------
   Pro forma net income(1)(2)(3)(4)(5).......................          $1,260          $1,282           $1,305            $1,331
                                                                       ======          ======           ======            ======

Per share net income:
   Historical ...............................................           $0.14           $0.12            $0.10             $0.09
   Pro forma income on net proceeds..........................            0.06            0.06             0.06              0.06
   Pro forma ESOP adjustment(1)..............................           (0.02)          (0.02)           (0.02)            (0.02)
   Pro forma restricted stock plan adjustment(2).............           (0.02)          (0.02)           (0.02)            (0.02)
   Pro forma options adjustment - new options(3).............           (0.02)          (0.02)           (0.02)            (0.02)
   Pro forma options adjustment - January 2005 options(4)....           (0.01)          (0.01)           (0.00)            (0.00)
                                                                        -----           -----            -----             -----
   Pro forma net income per share(1)(2)(3)(4)(5).............           $0.13           $0.11            $0.10             $0.09
                                                                        =====           =====            =====             =====

Shares used in calculation of income per share (6)...........       8,622,643      10,144,285       11,665,929        13,415,817

Stockholders' equity:
   Historical ...............................................         $38,811        $ 38,811         $ 38,811          $ 38,811
   Estimated net proceeds....................................          62,473          73,620           84,766            97,585
   Plus:    Elimination of ESOP reclassification.............             312             312              312               312
   Less: Common Stock acquired by the ESOP(1)................          (5,100)         (6,000)          (6,900)           (7,935)
   Less: Common Stock acquired by the
              restricted stock plan(2).......................          (2,304)         (2,711)          (3,117)           (3,585)
                                                                      -------        --------         --------          --------
   Pro forma stockholders' equity............................         $94,192        $104,032         $113,872          $125,118
                                                                      =======        ========         ========          ========

Stockholders' equity per share:
   Historical ...............................................          $ 4.26          $ 3.62           $ 3.15            $ 2.74
   Estimated net proceeds....................................            6.86            6.87             6.87              6.88
   Plus:    Elimination of ESOP reclassification.............            0.03            0.03             0.03              0.02
   Less: Common Stock acquired by the ESOP(1)................           (0.56)          (0.56)           (0.56)            (0.56)
   Less: Common stock acquired by the
              restricted stock plan(2).......................           (0.25)          (0.25)           (0.25)            (0.25)
                                                                       ------           -----           ------            ------
   Pro forma stockholders' equity per share..................          $10.34           $9.71           $ 9.24            $ 8.83
                                                                       ======           =====           ======            ======
Offering price as a percentage of pro forma
  stockholders' equity per share.............................           96.71%         102.99%          108.23%           113.25%
                                                                        =====          ======           ======            ======
Offering price as a percentage of pro forma
 net income per share........................................           38.46X          45.45X           50.00X            55.56X
                                                                        =====           =====            =====             =====

Shares used in calculation of stockholders' equity per share(5)     9,107,143      10,714,285       12,321,429        14,169,642

                                                                                       (Footnotes on following page)


                                       25



- -------------------
(1)  Assumes that 8% of the shares sold in the stock  offering will be purchased
     by the employee  stock  ownership  plan and that the plan will borrow funds
     from  American  Bancorp  of New  Jersey,  Inc.  The stock  acquired  by the
     employee stock ownership plan is reflected as a reduction of  stockholders'
     equity. American Bank of New Jersey intends to make annual contributions to
     the  plan in an  amount  at  least  equal  to the  principal  and  interest
     requirement of the loan. This table assumes a 10 year amortization  period.
     See  Management - Employee  Stock  Ownership Plan at page __. The pro forma
     net earnings assumes:  (i) that American Bank of New Jersey's  contribution
     to the employee stock ownership plan for the principal  portion of the debt
     service requirement for the six months ended March 31, 2005 was made at the
     end of the period;  (ii) that 25,500,  30,000,  34,500 and 39,675 shares at
     the  minimum,  midpoint,  maximum,  and 15% above the maximum of the range,
     respectively,  were  committed  to be released  during the six months ended
     March 31,  2005,  at an  average  fair  value of $10.00  per share and were
     accounted  for as a charge to  expense  in  accordance  with  Statement  of
     Position ("SOP") No. 93-6; and (iii) only the employee stock ownership plan
     shares committed to be released were considered outstanding for purposes of
     the net earnings per share calculations.  All employee stock ownership plan
     shares were considered outstanding for purposes of the stockholders' equity
     per share calculations.


(2)  Gives effect to the  restricted  stock plan that may be adopted by American
     Bank of New Jersey  following the stock offering and presented for approval
     at a meeting  of  stockholders  to be held  after  completion  of the stock
     offering. If the restricted stock plan is approved by the stockholders, the
     restricted  stock plan is  expected  to acquire an amount of stock equal to
     approximately  3.6% of the shares sold in the stock  offering,  or 230,411,
     271,071, 311,732 and 358,492 shares of stock, respectively, at the minimum,
     midpoint,  maximum  and 15% above the  maximum  of the range  through  open
     market  purchases.  Funds used by the  restricted  stock  plan to  purchase
     shares will be contributed to the restricted stock plan by American Bank of
     New Jersey.  In calculating  the pro forma effect of the  restricted  stock
     plan,  it is  assumed  that  the  required  stockholder  approval  has been
     received  for the plan,  that the shares were  acquired  by the  restricted
     stock plan at the  beginning of the six months ended March 31, 2005 through
     open  market  purchases,  at $10.00 per  share,  and that 20% of the amount
     contributed  was amortized to expense during the six months ended March 31,
     2005.  The  restricted  stock  plan  will be  amortized  over 5 years.  The
     issuance of authorized but unissued shares of stock to the restricted stock
     plan instead of open market  purchases would dilute the voting interests of
     existing  stockholders by approximately  2.47% and pro forma net income per
     share for the six months ended March 31, 2005 would be $0.13,  $0.11, $0.11
     and $0.10 at the  minimum,  midpoint,  maximum and 15% above the maximum of
     the range,  respectively,  and pro forma stockholders'  equity per share at
     March 31,  2005 would be  $10.09,  $9.47,  $9.01 and $8.62 at the  minimum,
     midpoint,  maximum  and 15% above the  maximum of the range,  respectively.
     There can be no assurance that stockholder approval of the restricted stock
     plan will be obtained,  or the actual  purchase price of the shares will be
     equal to $10.00 per share. See Management - Potential Stock Benefit Plans -
     Restricted Stock Plan at page __.

(3)  Gives  effect to the stock  option  plan that may be  adopted  by  American
     Bancorp of New Jersey,  Inc. following the stock offering and presented for
     approval at a meeting of  stockholders  to be held after  completion of the
     stock offering and assumes that the options  granted under the stock option
     plan  have a value of $3.41 per  option,  which  was  determined  using the
     Black-Scholes-Merton   option   pricing   formula   using   the   following
     assumptions:  (i) the trading  price on date of grant was $10.00 per share;
     (ii)  exercise  price is equal to the  trading  price on the date of grant;
     (iii) dividend yield of 1.8%; (iv) expected life of 10 years;  (v) expected
     volatility  of 20%;  and  risk-free  interest  rate of  4.5%.  The  assumed
     expected  volatility  is  based  on the  trading  history  of  ASB  Holding
     Company's  common stock.  If the fair market value per share on the date of
     grant is different than $10.00,  or if the  assumptions  used in the option
     pricing  formula are different  from those used in preparing this pro forma
     data, the value of the options and the related  expense  recognized will be
     different.  There can be no assurance that the actual fair market value per
     share on the date of grant, and  correspondingly  the exercise price of the
     options,  will be $10.00 per share. The issuance of authorized but unissued
     shares of stock  instead of open  market  purchases  to fund  exercises  of
     options  granted  under the stock  option  plan  would  dilute  the  voting
     interests of existing stockholders by approximately 4.85%. See Management -
     Potential Stock Benefit Plans - Stock Option Plan on page ___.


(4)  The pro forma data for the six months  ended  March 31,  2005  includes  an
     adjustment  for stock option  expense for those options  awarded in January
     2005.  Please see Note 1 to the Consolidated  Financial  Statements for the
     pro forma expense  disclosed and Note 12 for the Black Scholes  assumptions
     and number of options.

(5)  Retained  earnings will continue to be  substantially  restricted after the
     stock offering.  See Dividend Policy at page __ and Regulation - Regulation
     of American Bank of New Jersey - Dividends  and Other Capital  Distribution
     Limitations at page __.

(6)  For purposes of calculating  net income per share,  only the employee stock
     ownership  plan  shares  committed  to be  released  under  the  plan  were
     considered  outstanding.  For purposes of calculating  stockholders' equity
     per share, all employee stock ownership shares were considered outstanding.
     We have also  assumed that no options  granted  under the stock option plan
     were  exercised  during the period and that the  trading  price of American
     Bancorp  of New  Jersey,  Inc.  common  stock at the end of the  period was
     $10.00 per share.  Under this assumption,  using the treasury stock method,
     no  additional  shares  of stock  were  considered  to be  outstanding  for
     purposes of  calculating  earnings  per share or  stockholders'  equity per
     share.

                                       26






                                                                            At or For the Year Ended September 30, 2004
                                                                 ------------------------------------------------------------------
                                                                    6,375,000       7,500,000        8,625,000        9,918,750
                                                                   Shares Sold     Shares Sold      Shares Sold     Shares Sold at
                                                                    at $10.00       at $10.00        at $10.00          $10.00
                                                                    per share       per share        per share        per share
                                                                    ---------       ---------        ---------        ---------
                                                                       (Dollars in thousands, except per share amounts)

                                                                                                           
Gross proceeds...............................................         $63,750         $75,000          $86,250           $99,188

Less expenses................................................           1,377           1,480            1,584             1,703
Plus: Assets received from American Savings, MHC.............             100             100              100               100
                                                                      -------         -------          -------           -------
   Estimated net proceeds....................................          62,473          73,620           84,766            97,585
Less ESOP funded by American Bancorp of New Jersey, Inc......          (5,100)         (6,000)          (6,900)           (7,935)
Less restricted stock plan adjustment........................          (2,304)         (2,711)          (3,117)           (3,585)
                                                                      -------         -------          -------           -------
   Estimated investable net proceeds.........................         $55,069         $64,909          $74,749           $86,065
                                                                      =======         =======          =======           =======

Net Income:
   Historical ...............................................          $2,162          $2,162           $2,162            $2,162
   Pro forma income on net proceeds..........................           1,108           1,306            1,504             1,732
   Pro forma ESOP adjustment(1)..............................            (306)           (360)            (414)             (477)
   Pro forma restricted stock plan adjustment(2).............            (277)           (326)            (374)             (431)
   Pro forma option plan adjustment(3).......................            (285)           (335)            (386)             (444)
                                                                       ------          ------           ------            ------
   Pro forma net income(1)(2)(3)(4)..........................          $2,402          $2,447           $2,492            $2,542
                                                                       ======          ======           ======            ======

Per share net income:
   Historical ...............................................           $0.25           $0.21            $0.18             $0.16
   Pro forma income on net proceeds..........................            0.13            0.13             0.13              0.13
   Pro forma ESOP adjustments(1).............................           (0.04)          (0.04)           (0.04)            (0.04)
   Pro forma restricted stock plan adjustment(2).............           (0.03)          (0.03)           (0.03)            (0.03)
   Pro forma option plan adjustment(3).......................           (0.03)          (0.03)           (0.03)            (0.03)
                                                                        -----           -----            -----             -----
   Pro forma net income per share(1)(2)(3)(4)................           $0.28           $0.24            $0.21             $0.19
                                                                        =====           =====            =====             =====

Shares used in calculation of income per share (5)...........       8,648,143      10,174,285       11,700,429        13,455,492

Stockholders' equity:
   Historical ...............................................         $39,314        $ 39,314         $ 39,314          $ 39,314
   Estimated net proceeds....................................          62,473          73,620           84,766            97,585
   Plus:    Elimination of ESOP reclassification.............             312             312              312               312
   Less: Common Stock acquired by the ESOP(1)................          (5,100)         (6,000)          (6,900)           (7,935)
   Less: Common Stock acquired by the
              restricted stock plan(2).......................          (2,304)         (2,711)          (3,117)           (3,585)
                                                                      -------        --------         --------          --------
   Pro forma stockholders' equity............................         $94,695        $104,535         $114,375          $125,691
                                                                      =======        ========         ========          ========

Stockholders' equity per share:
   Historical ...............................................          $ 4.32          $ 3.67           $ 3.19            $ 2.77
   Estimated net proceeds....................................            6.86            6.87             6.88              6.89
   Plus:    Elimination of ESOP reclassification.............            0.03            0.03             0.03              0.02
   Less: Common Stock acquired by the ESOP(1)................           (0.56)          (0.56)           (0.56)            (0.56)
   Less: Common stock acquired by the
              restricted stock plan(2).......................           (0.25)          (0.25)           (0.25)            (0.25)
                                                                       ------           -----           ------            ------
   Pro forma stockholders' equity per share..................          $10.40           $9.76           $ 9.28            $ 8.87
                                                                       ======           =====           ======            ======
Offering price as a percentage of pro forma
  stockholders' equity per share.............................           96.15%         102.46%          107.76%           112.74%
                                                                        =====          ======           ======            ======
Offering price as a percentage of pro forma
 net income per share........................................           35.71X          41.67X           47.62X            52.63X
                                                                        =====           =====            =====             =====

Shares used in calculation of stockholders' equity per share(5)     9,107,143      10,714,285       12,321,429        14,169,642

                                                                                        (Footnotes on following page)


                                       27



- ------------------
(1)  Assumes that 8% of the shares sold in the stock  offering will be purchased
     by the employee  stock  ownership  plan and that the plan will borrow funds
     from  American  Bancorp  of New  Jersey,  Inc.  The stock  acquired  by the
     employee stock ownership plan is reflected as a reduction of  stockholders'
     equity. American Bank of New Jersey intends to make annual contributions to
     the  plan in an  amount  at  least  equal  to the  principal  and  interest
     requirement of the loan. This table assumes a 10 year amortization  period.
     See  Management - Employee  Stock  Ownership Plan at page __. The pro forma
     net earnings assumes:  (i) that American Bank of New Jersey's  contribution
     to the employee stock ownership plan for the principal  portion of the debt
     service  requirement  for year ended September 30, 2004 was made at the end
     of the period;  (ii) that 51,000,  60,000,  69,000 and 79,350 shares at the
     minimum,  midpoint,  maximum,  and 15%  above  the  maximum  of the  range,
     respectively, were committed to be released during the year ended September
     30, 2004,  at an average fair value of $10.00 per share and were  accounted
     for as a charge to expense in accordance with Statement of Position ("SOP")
     No.  93- 6; and  (iii)  only  the  employee  stock  ownership  plan  shares
     committed to be released were  considered  outstanding  for purposes of the
     net earnings per share  calculations.  All employee  stock  ownership  plan
     shares were considered outstanding for purposes of the stockholders' equity
     per share calculations.


(2)  Gives effect to the  restricted  stock plan that may be adopted by American
     Bank of New Jersey  following the stock offering and presented for approval
     at a meeting  of  stockholders  to be held  after  completion  of the stock
     offering. If the restricted stock plan is approved by the stockholders, the
     restricted  stock plan is  expected  to acquire an amount of stock equal to
     approximately  3.6% of the shares sold in the stock  offering,  or 230,411,
     271,071, 311,732 and 358,492 shares of stock, respectively, at the minimum,
     midpoint,  maximum  and 15% above the  maximum  of the range  through  open
     market  purchases.  Funds used by the  restricted  stock  plan to  purchase
     shares will be contributed to the restricted stock plan by American Bank of
     New Jersey.  In calculating  the pro forma effect of the  restricted  stock
     plan,  it is  assumed  that  the  required  stockholder  approval  has been
     received  for the plan,  that the shares were  acquired  by the  restricted
     stock plan at the  beginning of the year ended  September  30, 2004 through
     open  market  purchases,  at $10.00 per  share,  and that 20% of the amount
     contributed  was amortized to expense  during the year ended  September 30,
     2004.  The  restricted  stock  plan  will be  amortized  over 5 years.  The
     issuance of authorized but unissued shares of stock to the restricted stock
     plan instead of open market  purchases would dilute the voting interests of
     existing  stockholders by approximately  2.47% and pro forma net income per
     share for the year ended  September 30, 2004 would be $0.28,  $0.25,  $0.22
     and $0.20 at the  minimum,  midpoint,  maximum and 15% above the maximum of
     the range,  respectively,  and pro forma stockholders'  equity per share at
     September 30, 2004 would be $10.14,  $9.52, $9.05 and $8.65 at the minimum,
     midpoint,  maximum  and 15% above the  maximum of the range,  respectively.
     There can be no assurance that stockholder approval of the restricted stock
     plan will be obtained,  or the actual  purchase price of the shares will be
     equal to $10.00 per share. See Management - Potential Stock Benefit Plans -
     Restricted Stock Plan at page __.

(3)  Gives  effect to the stock  option  plan that may be  adopted  by  American
     Bancorp of New Jersey,  Inc. following the stock offering and presented for
     approval at a meeting of  stockholders  to be held after  completion of the
     stock offering and assumes that the options  granted under the stock option
     plan  have a value of $3.41 per  option,  which  was  determined  using the
     Black-Scholes-Merton   option   pricing   formula   using   the   following
     assumptions:  (i) the trading  price on date of grant was $10.00 per share;
     (ii)  exercise  price is equal to the  trading  price on the date of grant;
     (iii) dividend yield of 1.8%; (iv) expected life of 10 years;  (v) expected
     volatility  of 20%;  and  risk-free  interest  rate of  4.5%.  The  assumed
     expected  volatility  is  based  on the  trading  history  of  ASB  Holding
     Company's  common stock.  If the fair market value per share on the date of
     grant is different than $10.00,  or if the  assumptions  used in the option
     pricing  formula are different  from those used in preparing this pro forma
     data, the value of the options and the related  expense  recognized will be
     different.  There can be no assurance that the actual fair market value per
     share on the date of grant, and  correspondingly  the exercise price of the
     options,  will be $10.00 per share. The issuance of authorized but unissued
     shares of stock  instead of open  market  purchases  to fund  exercises  of
     options  granted  under the stock  option  plan  would  dilute  the  voting
     interests of existing stockholders by approximately 4.85%. See Management -
     Potential Stock Benefit Plans - Stock Option Plan on page ___.


(4)  Retained  earnings will continue to be  substantially  restricted after the
     stock  offering.  See Dividend  Policy at __ and Regulation - Regulation of
     American  Bank of New Jersey -  Dividends  and Other  Capital  Distribution
     Limitations at page __.

(5)  For purposes of calculating  net income per share,  only the employee stock
     ownership  plan  shares  committed  to be  released  under  the  plan  were
     considered  outstanding.  For purposes of calculating  stockholders' equity
     per share, all employee stock ownership shares were considered outstanding.
     We have also  assumed that no options  granted  under the stock option plan
     were  exercised  during the period and that the  trading  price of American
     Bancorp  of New  Jersey,  Inc.  common  stock at the end of the  period was
     $10.00 per share.  Under this assumption,  using the treasury stock method,
     no  additional  shares  of stock  were  considered  to be  outstanding  for
     purposes of  calculating  earnings  per share or  stockholders'  equity per
     share.

                                       28



                   HISTORICAL AND PRO FORMA CAPITAL COMPLIANCE

         The following table presents  American Bank of New Jersey's  historical
and pro forma  capital  position  and its capital  requirements  as of March 31,
2005.  Pro forma capital levels assume receipt by American Bank of New Jersey of
50% of the net proceeds.  For a discussion of the assumptions underlying the pro
forma capital calculations presented below, see Use of Proceeds,  Capitalization
and Pro Forma Data at pages __, __ and __. The  definitions of the terms used in
the table are those provided in the capital regulations issued by the OTS. For a
discussion of the capital  standards  applicable to American Bank of New Jersey,
see Regulation - Regulation of American Bank of New Jersey - Regulatory  Capital
Requirements at page __.



                                                                        Pro Forma at March 31, 2005
                                               -------------------------------------------------------------------------------------
                                                                                                                  $99,187,500
                               Actual, at            $63,750,000        $75,000,000         $86,250,000       Maximum, as adjusted
                             March 31, 2005       Minimum Offering   Midpoint Offering     Maximum Offering      Offering (1)
                          --------------------  ------------------- -------------------  -------------------  --------------------
                                   Percentage           Percentage         Percentage           Percentage            Percentage
                          Amount  of Assets(2)  Amount of Assets(2) Amount of Assets(2)  Amount of Assets(2)  Amount  of Assets(2)
                          ------  ------------  ------ ------------ ------ ------------  ------ ------------  ------  ------------
                                                                     (Dollars in thousands)
                                                                                         
GAAP Capital(3)........  $33,941       7.76%   $57,773  12.53%     $62,040   13.33%     $66,307   14.12%     $71,213    15.01%
                         =======       ====    =======  =====      =======   =====      =======   =====      =======    =====

Tangible Capital:
  Actual or Pro Forma..  $34,856       7.96%   $58,688  12.71%     $62,955   13.50%     $67,222   14.29%     $71,128    15.17
  Required.............    6,571       1.50      6,929   1.50        6,993    1.50        7,057    1.50        7,130     1.50
                         -------       ----    -------  -----      -------   -----      -------   -----      -------    -----
  Excess...............  $28,285       6.46%   $51,760  11.21%     $55,962   12.00%     $60,165   12.79%     $64,998    13.67%
                         =======       ====    =======  =====      =======   =====      =======   =====      =======    =====
Core Capital:
  Actual or Pro Forma..  $34,856       7.96%   $58,688  12.71%     $62,955   13.50%     $67,222   14.29%     $72,128    15.17%
  Required(4)..........   17,524       4.00     18,477   4.00       18,648    4.00       18,818    4.00       19,015     4.00
                         -------       ----    -------  -----      -------   -----      -------   -----      -------    -----
  Excess...............  $17,332       3.96%   $40,211   8.71%     $44,308    9.50%     $48,403   10.29%     $53,114    11.17%
                         =======       ====    =======   ====      =======    ====      =======   =====      =======    =====
Risk-Based Capital:
  Actual or
    Pro Forma(5)(6)....  $36,545      15.34%   $60,377  24.85%     $64,644   26.52%     $68,911   28.17%     $73,817    30.05%
  Required.............   19,053       8.00     19,435   8.00       19,503    8.00       19,572    8.00       19,650     8.00
                         -------       ----    -------  -----      -------   -----      -------   -----      -------    -----
  Excess...............  $17,492       7.34%   $40,943  16.85%     $45,141   18.52%     $49,340   20.17%     $54,168    21.05%
                         =======       ====    =======  =====      =======   =====      =======   =====      =======    =====
Tier 1 Risk-Based
Capital:
  Actual or
    Pro Forma(5)(6)....  $34,856      14.64%   $58,688  24.16%     $62,955   25.82%     $67,222   27.48%     $72,128    29.37%
  Required.............    9,527       4.00      9,717   4.00        9,751    4.00        9,786    4.00        9,825     4.00
                         -------      -----    -------  -----      -------   -----      -------   -----      -------    -----
  Excess...............  $25,329      10.64%   $48,971  20.16%     $53,204   21.82%     $57,436   23.48%     $62,304    25.37%
                         =======      =====    =======  =====      =======   =====      =======   =====      =======    =====



- -----------------
(1)  As adjusted  to give  effect to an  increase in the number of shares  which
     could  occur due to an  increase  in the  offering  range of up to 15% as a
     result of  regulatory  considerations  or  changes  in  market  or  general
     financial and economic  conditions  following the commencement of the stock
     offering.
(2)  Tangible  and  core  capital  levels  are  shown as a  percentage  of total
     adjusted assets.  The risk-based  capital level is shown as a percentage of
     risk-weighted assets.
(3)  GAAP  capital  includes   unrealized  gain  (loss)  on   available-for-sale
     securities, net, which is not included as regulatory capital.
(4)  The current OTS core capital  requirement  for savings banks is 3% of total
     adjusted assets for thrifts that receive the highest supervisory rating for
     safety and soundness and 4% to 5% for all other  thrifts.  See Regulation -
     Regulation of American Bank of New Jersey - Regulatory Capital Requirements
     at page __.
(5)  Assumes net proceeds are invested in assets that carry a 50% risk-weighing.
(6)  The difference between equity under GAAP and regulatory  risk-based capital
     is  attributable  to  the  addition  of  $915,000  for  accumulated   other
     comprehensive (loss) and $1,690,000 for the allowance for loan losses.

                                       29



                   A WARNING ABOUT FORWARD-LOOKING STATEMENTS

         This  prospectus  contains  forward-looking  statements,  which  can be
identified  by the use of words such as  "believes,"  "expects,"  "anticipates,"
"estimates" or similar expressions. Forward-looking statements include:

o    statements of our goals, intentions and expectations;

o    statements  regarding our business plans,  prospects,  growth and operating
     strategies;

o    statements regarding the quality of our loan and investment portfolios; and

o    estimates of our risks and future costs and benefits.

         These  forward-looking  statements are subject to significant risks and
uncertainties.  Actual results may differ materially from those  contemplated by
the forward-looking statements due to, among others, the following factors:

o    general economic conditions,  either nationally or in our market area, that
     are worse than expected;

o    changes in the interest rate  environment  that reduce our interest margins
     or reduce the fair value of financial instruments;

o    increased competitive pressures among financial services companies;

o    changes in consumer spending, borrowing and savings habits;

o    legislative or regulatory changes that adversely affect our business;

o    adverse changes in the securities markets;

o    our ability to successfully manage our growth;

o    changes in accounting policies and practices, as may be adopted by the bank
     regulatory agencies or the Financial Accounting Standards Board; and

o    our  ability to enter into new  markets  and/or  expand  product  offerings
     successfully and take advantage of growth opportunities.

         Any of the  forward-looking  statements that we make in this prospectus
and in other  public  statements  we make may  turn out to be wrong  because  of
inaccurate  assumptions we might make, because of the factors  illustrated above
or  because  of  other  factors  that  we  cannot  foresee.   Consequently,   no
forward-looking statement can be guaranteed.

                                       30




                               RECENT DEVELOPMENTS

         The  financial  information  under the captions  Balance Sheet Data and
Summary of  Operations  in this  section is derived  from ASB Holding  Company's
audited  financial  statements for the fiscal year ended  September 30, 2004 and
unaudited financial statements for the nine months ended June 30, 2005 and 2004.
In the opinion of management,  all  adjustments  consisting of normal  recurring
adjustments  that are necessary for a fair  presentation  of the interim periods
have been reflected.  The results of operations and other data presented for the
nine month  period ended June 30, 2005 do not  necessarily  indicate the results
that may be expected for the fiscal year ending  September 30, 2005 or any other
period.

Balance Sheet Data:


                                                          At               At
                                                       June 30,        September
                                                        2005            30, 2004
                                                       ------           --------
                                                        (Dollars in thousands)

                                                                  
Assets                                                 $443,248         $424,944
Cash and cash equivalents                                 8,687            8,034
Loans receivable, net                                   338,856          308,970
Loans held-for-sale                                         675             --
Securities available-for-sale                            68,682           89,495
Securities held-to-maturity                               8,251            2,794
Federal Home Loan Bank stock                              3,303            2,890
Deposits                                                331,391          322,716
Borrowings                                               66,049           57,491
Equity                                                   39,285           39,314


Summary of Operations:


                                                              At or For the Nine
                                                                 Months Ended
                                                                   June 30,
                                                               2005       2004
                                                              -------    -------
                                                             (Dollars in thousands)
                                                                   
  Interest income                                             $15,217    $13,489
  Interest expense                                              6,903      5,990
                                                              -------    -------
     Net interest income                                        8,314      7,499
  Provision for loan losses                                       105         96
                                                              -------    -------
  Net interest income after provision for loan losses           8,209      7,403
  Noninterest income                                              802        808
  Noninterest expense                                           6,627      5,599
                                                              -------    -------
  Income before taxes                                           2,384      2,612
  Income tax provision                                            864      1,105
                                                              -------    -------
  Net income                                                  $ 1,520    $ 1,597
                                                              =======    =======
 Actual Number of (not in thousands):
  Real estate loans outstanding                                 1,602      1,500
  Deposit accounts                                             20,318     20,095
  Offices(1)                                                        2          2

- -----
(1) All offices are full-service.


                                       31



                                                                                    At or For the
                                                                                  Nine Months Ended
                                                                                      June 30,
                                                                               ----------------------
                                                                                 2005         2004
                                                                               -------       --------
                                                                                         
Performance Ratios(1):
  Return on average assets (ratio of net income to average
     total assets)                                                               0.47%         0.54%
  Return on average equity (ratio of net income to average
     equity)                                                                     5.27%         5.71%
  Net interest rate spread                                                       2.32%         2.29%
  Net interest margin on average interest-earning assets                         2.64%         2.61%
  Average interest-earning assets to average interest-
     bearing liabilities                                                       114.53%       115.41%
  Operating expense ratio (noninterest expenses to average
     total assets)                                                               2.03%         1.89%
  Efficiency ratio (noninterest expense divided by sum of
     net interest income and noninterest income)                                72.70%        67.39%
Asset Quality Ratios:
  Non-performing loans to total loans                                            0.29%         0.07%
  Non-performing assets to total assets                                          0.23%         0.10%
  Net charge-offs to average loans outstanding                                   0.00%         0.00%
  Allowance for loan losses to non-performing loans                            168.32%       717.88%
  Allowance for loan losses to total loans                                       0.49%         0.51%
Capital Ratios:
  Equity to assets at end of period                                              8.86%         9.26%
  Average equity to average assets                                               8.85%         9.45%


- ----------------
(1)  Performance  ratios for the nine month periods ended June 30, 2005 and 2004
     are annualized where appropriate.

General

         Our results of operations  depend primarily on our 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 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 commercial  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.

         Declining  interest rates in the three year period ended  September 30,
2003 resulted in  acceleration  of asset  prepayments  due primarily to mortgage
refinancing.  The  negative  impact  on  interest  income  from  earning  assets
refinancing to lower market interest rates was exacerbated during that period by
the  accelerated   amortization  of  the  remaining   balance  of  net  deferred
origination costs and net premiums  relating to these assets.  This reduction in
earning asset yields was  partially  offset by a reduction in our cost of retail
deposits.  However, the reduction in our overall cost of liabilities lagged that
of our deposits due to our balance of higher costing, long term, fixed rate FHLB


                                       32



borrowings   previously  drawn  for  interest  rate  risk  management  purposes.
Together,  these factors  resulted in a reduction of our net interest margin and
net income through that period.

         During the fiscal year ended  September 30, 2004,  the general level of
market interest rates increased from the historical lows of the prior three year
period.  These increases slowed the pace of loan  refinancing,  thereby reducing
the rate at which earning  assets  prepaid.  Slowing  prepayments  resulted in a
corresponding  reduction in the  amortization  of deferred  costs and  premiums,
thereby  increasing   earning  asset  yields.   The  cost  of   interest-bearing
liabilities  lagged the upward movement in current market interest rates.  After
decreasing  for  thirteen  consecutive  quarters,  the cost of  interest-bearing
liabilities  remained  unchanged for the quarters  ended March 31, 2004 and June
30, 2004  before  increasing  modestly  in the final  quarter of the fiscal year
ended September 30, 2004. As a result,  we reported a 16 basis point improvement
in our net interest  margin to 2.60% for the year ended  September 30, 2004 from
2.44% for the year ended September 30, 2003.

         We continued to realize modest  improvement in our net interest  margin
through the first nine months of fiscal 2005 when  compared  with that  reported
for fiscal 2004.  We realized a 14 basis point  increase in our yield on earning
assets  from 4.69% for the year ended  September  30, 2004 to 4.83% for the nine
months ended June 30, 2005.  This increase was  attributable to a 21 basis point
increase in the yield on investment securities and a 115 basis point increase in
the yield on interest-bearing deposits and other earning assets. These increases
were offset by a 6 basis point decline in the yield on loans for the nine months
ended  June  30,  2005 as  compared  to the  yield  on loans  for  fiscal  2004.
Offsetting  this overall  improvement  in earning  assets  yields was a 10 basis
point increase in the cost of interest-bearing  liabilities from 2.41% to 2.51%.
This increase  resulted,  in part, from a 19 basis point increase in the cost of
interest-  bearing  deposits.  This  increase  was  offset  by a 26 basis  point
decrease in the cost of  borrowings  due  largely to  increased  utilization  of
overnight borrowings. In total, our net interest margin increased 4 basis points
to 2.64% for the nine months ended June 30, 2005 from 2.60% for fiscal 2004.

         Our results of operations also depend on our provision for loan losses,
noninterest  income,  and  noninterest   expense.   Non-performing  loans  as  a
percentage of total assets have  increased  modestly to 0.23% of total assets at
June 30, 2005 from 0.12% of total assets at September  30, 2004.  However,  this
increase in  non-performing  assets has not resulted in the need for  additional
loan loss  provisions.  Consequently,  loan loss  provisions in the current year
continue to result primarily from the overall growth in portfolio loans.

         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 nine months ended
June 30,  2005 - a  reduction  of 2 basis  point from 0.27% for fiscal  2004.  A
portion of this decrease is  attributable  to overall growth in average  earning
assets outpacing that of fee income from deposits and loans.

         Gains and losses on sale of loans,  excluded in the  comparison  above,
typically result from 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 are retained in the  portfolio  rather than being sold into
the  secondary  market.  Consequently,  the  gains  and  losses on sale of loans
reported will fluctuate with market conditions.

                                       33


         Noninterest expense includes salaries and employee benefits,  occupancy
and equipment expenses and other general and administrative expenses. Generally,
certain  operating costs have increased since the initial 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 than had
been recorded in earlier  years.  This trend is expected to continue as we incur
additional  compliance  costs  associated with the  Sarbanes-Oxley  Act of 2002.
Additionally,  we are recording higher employee compensation and benefit expense
than we had in the years  preceding our minority  stock  offering.  Much of this
increase is  attributable to the  implementation  of an employee stock ownership
plan benefit that did not exist prior to the offering.  More  recently,  benefit
costs have  increased as we implemented  the  restricted  stock and stock option
plans approved by shareholders at the annual meeting held on January 20, 2005.

         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%.  In
the future, we may evaluate the costs and benefits of further prepayments, which
may  result in  additional  one time  charges  to  earnings  in the form of FHLB
prepayment  penalties  to further  improve  the Bank's net  interest  spread and
margin and enhance future earnings.

         Excluding  penalties  for  prepayment  of  borrowed  funds,  annualized
noninterest expense as a percentage of average assets totaled 2.03% for the nine
months  ended June 30,  2005 - an  increase  of 14 basis  points  from 1.89% for
fiscal 2004. In part, this increase is attributable to the implementation of the
restricted stock plan benefits noted above.  However, a portion of this increase
is also attributable to the restructuring of the Director  Retirement Plan which
resulted in a pre tax charge of $444,000  during the three months ended June 30,
2005.  Additionally,  we are also recording  higher  consulting and professional
fees  associated  with  evaluating  and  executing  our balance sheet growth and
diversification strategies.

         In relation to the rate of balance sheet growth,  these sharp increases
in  compensation,  benefit and  professional  service costs have been  partially
offset  by  slower  increases  - as  well  as  outright  reductions  - in  other
noninterest  expenses.  For the nine months ended June 30, 2005,  both occupancy
and equipment and data processing costs have been reduced from both a dollar and
percentage  of average  assets  perspective  when  compared  with  fiscal  2004.
Together,  reductions in these expenses  totaled 4 basis points which  partially
offset the 18 basis point combined  increase in all other non interest  expenses
for the same  period.  In large  part,  these  reductions  result  from  reduced
depreciation and core processing  expenses and the absence in the current period
of  certain  non-recurring   charges  associated  with  information   technology
infrastructure upgrades that were incurred in fiscal 2004.

         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 current plan is to open up to five de novo branches
over  approximately  the  next  three  years,  and we  have  identified  several
potential  sites  for de novo  branches.  Costs  for land  purchase  and  branch
construction  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, will significantly  increase  noninterest
expenses.  Additional  expenses are also expected in connection with our need to
augment the office space available for our administrative operations in order to
add the personnel called for by our growth plans.

                                       34



         In total,  our return on average  assets  decreased  7 basis  points to
0.47% for the nine  months  ended June 30, 2005 from 0.54% for fiscal 2004 while
return on average  equity  decreased 50 basis points to 5.27% from 5.77% for the
same  comparative  periods.  However,  absent the one-time  after-tax charge for
restructuring the Director Retirement Plan of approximately $267,000, our return
on average  assets and return on average  equity for the nine months  ended June
30, 2005 would have been 0.55% and 6.20%, respectively.

         Our net interest margin may 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  previously
experienced.  Conversely,  notwithstanding  the earning asset yield  improvement
during fiscal 2004 and the first six months of fiscal 2005 while  interest rates
rose from their  historical  lows,  further  increases  in  interest  rates from
current  levels  could  trigger  continued  increases  in  the  Bank's  cost  of
interest-bearing  liabilities  that outpace that of its yield on earning  assets
causing  further net interest  margin  compression.  Such  compression  occurred
during the three months ended June 30, 2005 when our net interest  spread shrank
17 basis  point to 2.24% from 2.41% for the three month  period  ended March 31,
2005.  While yield on earning assets grew 6 basis points from 4.85% at March 31,
2005 to 4.91% at June 30, 2005,  that  improvement in yield was more than offset
by a 23 basis point increase in the cost of  interest-bearing  liabilities  from
2.44% to 2.67% during the same  comparative  period. A portion of this increased
cost was  attributable  to the  disintermediation  of lower  cost,  non-maturity
deposits into higher cost certificates of deposit.

         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 during the prior three years. Like many banks, we were
successful  in  growing   deposits  while  interest  rates  decreased  to  their
historical  lows.  However,  our  ability to retain and grow such  deposits at a
reasonable  cost,  while a highly  competitive  marketplace  adjusts its pricing
strategies to an environment of rising interest  rates, is now being  rigorously
tested.

         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 northern New Jersey,  downturns in the regional economy  encompassing
New Jersey could have a negative impact on our earnings.

Comparison of Financial Condition at June 30, 2005 and September 30, 2004

         Our total assets increased by $18.3 million, or 4.3%, to $443.2 million
at June 30,  2005 from  $424.9  million at  September  30,  2004.  The  increase
reflected  growth in securities held to maturity,  cash and cash equivalents and
loans receivable, net offset by declines in securities available for sale. Loans
receivable,  net increased by $29.9 million,  or 9.7%, to $338.9 million at June
30, 2005 from $309 million at September 30, 2004. Our increase in loans resulted
from a high volume of  multi-family  and commercial  real estate and one-to-four
family mortgage loan originations.

         The following  table compares the  composition of the loan portfolio by
loan type as a  percentage  of total assets at June 30, 2005 and  September  30,
2004.  Amounts  reported  exclude  allowance  for loan  losses and net  deferred
origination costs.

                                       35



                                                             June 30, 2005             September 30, 2004
                                                          ---------------------       ----------------------
                                                                            (Dollars in thousands)
                                                                    Percent of                   Percent of
Type of Loans                                             Amount   Total Assets       Amount    Total Assets
- -------------                                             ------   ------------       ------    ------------
                                                                                         
Construction                                            $  2,569        0.58%        $  3,075        0.72%
1/1 and 3/3 ARMs                                           4,895        1.10            1,800        0.42
3/1 and 5/1 ARMs                                         109,720       24.76           89,694       21.11
5/5 and 10/10 ARMs                                        37,669        8.50           24,619        5.79
7/1 and 10/1 ARMs                                          1,748        0.40            1,675        0.40
15 year or less fixed                                    109,233       24.65          112,238       26.41
Greater than 15 year fixed                                60,915       13.74           64,702       15.23
Home equity lines of credit                               11,711        2.64           10,666        2.51
Consumer                                                     725        0.16              746        0.18
Commercial                                                   993        0.22              398        0.09
                                                         -------       -----          -------       -----
Total                                                   $340,178       76.75%        $309,613       72.86%
                                                         =======       =====          =======       =====


         Securities classified as available-for-sale decreased $20.8 million, or
23.2%,  to $68.7  million at June 30, 2005 from $89.5  million at September  30,
2004 as we  continued  to  reinvest  cash flows from the  investment  securities
portfolio into loans.  These  decreases were partially  offset by an increase in
securities  held to maturity of $5.5  million or 195.3% to $8.3  million at June
30, 2005 from $2.8 million at September  30, 2004.  Additionally,  cash and cash
equivalents  increased  by $653,000,  or 8.1%,  to $8.7 million at June 30, 2005
from $8 million at September 30, 2004.

         The  following   table  compares  the  composition  of  the  investment
securities  portfolio by security  type as a percentage  of total assets at June
30, 2005 and September 30, 2004.  Amounts reported exclude  unrealized gains and
losses on the available for sale portfolio.


                                                             June 30, 2005               September 30, 2004
                                                          --------------------        ------------------------
                                                                       (Dollars in thousands)
                                                                    Percent of                     Percent of
Type of Security                                          Amount   Total Assets       Amount      Total Assets
- ----------------                                          ------   ------------       ------      ------------
                                                                                           
Fixed rate MBS                                           $13,850        3.12%         $15,923          3.75%
ARM MBS                                                    8,442        1.90            8,755          2.06
Fixed rate CMO                                            30,731        6.93           43,982         10.36
Floating rate CMO                                          2,994        0.68              435          0.10
ARM mutual fund                                           10,000        2.26           10,000          2.35
Fixed rate agency debentures                              11,998        2.71           13,997          3.29
                                                          ------        ----           ------          ----
Total                                                    $78,015       17.60%         $93,092         21.91%
                                                          ======       =====           ======         =====


         Assuming no change in interest rates, the estimated average life of the
investment securities  portfolio,  excluding the ARM mutual fund, was 2.09 years
and 2.23 years at June 30, 2005 and September 30, 2004, respectively. Assuming a
hypothetical  immediate  and permanent  increase in interest  rates of 300 basis
points,  the estimated  average life of the portfolio  extends to 2.69 years and
3.12 years at June 30, 2005 and September 30, 2004, respectively.

                                       36


         Total deposits increased by $8.7 million, or 2.7%, to $331.4 million at
June 30, 2005 from $322.7  million at  September  30,  2004.  The  increase  was
primarily due to increases in certificates  of deposit and non  interest-bearing
deposits, partially offset by a decline in savings deposits and interest-bearing
checking  deposits.  Certificates of deposit accounts increased $31.5 million or
26.7% to $149.5 million.  Savings deposits decreased by $22.8 million,  or 15.9%
to $120.6 million.  Checking  deposits,  including demand,  NOW and money market
checking accounts, increased $6,000 or 0.01% to $61.3 million.


         The following table compares the  composition of the deposit  portfolio
by  category  as a  percentage  of total  assets  at June 30,  2005 with that of
September 30, 2004.


                                                             June 30, 2005              September 30, 2004
                                                         ----------------------        -----------------------
                                                                       (Dollars in thousands)
                                                                    Percent of                     Percent of
Deposit Category                                          Amount   Total Assets        Amount     Total Assets
- ----------------                                          ------   ------------        ------     ------------
                                                                                            
Money market checking                                   $ 20,066          4.53%        $ 25,834         6.08%
Other checking                                            41,235          9.30           35,461         8.34
Money market savings                                      32,466          7.32           44,880        10.56
Other savings                                             88,125         19.88           98,521        23.18
Certificates of deposit                                  149,499         33.73          118,020        27.78
                                                         -------         -----          -------        -----
Total                                                   $331,391         74.76%        $322,716        75.94%
                                                         =======         =====          =======        =====


         FHLB advances  increased  $8.5 million,  or 14.8%,  to $66.0 million at
June 30, 2005 from $57.5 million at September 30, 2004. The net increase of $8.5
million  comprised a net increase of $9.6 million  drawn on overnight  repricing
lines of credit  offset by the  repayment of a maturing  $1.0 million fixed rate
term advance and $42,000 of amortization on fixed rate amortizing advances.

         The following table compares the composition of the borrowing portfolio
by remaining term to maturity at June 30, 2005 and September 30, 2004. Scheduled
principal payments on amortizing borrowings are reported as maturities.


                                                             June 30, 2005                  September 30, 2004
                                                         ----------------------        -----------------------
                                                                           (Dollars in thousands)
                                                                    Percent of                     Percent of
Remaining Term                                            Amount   Total Assets       Amount      Total Assets
- --------------                                            ------   ------------       ------      ------------
                                                                                         
Overnight                                                $12,300       2.77%         $ 2,700         0.64%
One year or less                                           6,059       1.37            1,057          0.25
Over one year to two years                                 8,063       1.82            8,060          1.90
Over two years to three years                              8,063       1.82            8,062          1.90
Over three years to four years                            11,564       2.61           12,065          2.84
Over four years to five years                              6,000       1.35            7,547          1.77
More than five years                                      14,000       3.16           18,000          4.23
                                                          ------       ----           ------          ----
Total                                                    $66,049      14.90%         $57,491         13.53%
                                                          ======      =====           ======         =====


         Equity  decreased  $29,000,  or 0.07% to $39.3 million at June 30, 2005
from $39.3 million at September 30, 2004. The decrease  reflects  dividends paid
of $1.3 million,  offset by net income of $1.5

                                       37


million  for the nine  months  ended  June 30,  2005.  In  addition,  the amount
reclassified on ESOP shares increased $375,000 due to a change in the fair value
and the number of shares of common  stock in the ESOP  subject  to a  contingent
repurchase  obligation  as  discussed in Note 10 to the  Consolidated  Financial
Statements.

Comparison of Operating Results for the Nine Months Ended June 30, 2005 and June
30, 2004

         General.  Net income for the nine  months  ended June 30, 2005 was $1.5
million,  a  decrease  of  $77,000,  or 4.8% from the same  period in 2004.  The
decrease in net income resulted from an increase in noninterest  expense and the
provision for loan losses offset by an increase in net interest  income  coupled
with a decrease in non interest income and the provision for income taxes.

         Interest Income.  Total interest income increased 12.8% or $1.7 million
to $15.2 million for the nine months ended June 30, 2005, from $13.5 million for
the same period in 2004. For those same comparative  periods,  the average yield
on  interest-earning  assets increased 14 basis points to 4.83% from 4.69% while
the average balance of  interest-earning  assets increased $36.1 million or 9.4%
to $419.7 million from $383.6 million.

         Interest  income on loans increased $1.9 million or 17%, to $13 million
for the nine months  ended June 30, 2005 from $11.1  million for the same period
in 2004.  This  increase was due, in part,  to a $52.0  million  increase in the
average balance of loans  receivable to $324.8 million for the nine month period
ended June 30, 2005 from $272.8  million for same period in 2004.  The impact on
interest income  attributable to this growth more than offset the 9 basis points
decrease  in the average  yield on loans which  declined to 5.33% from 5.42% 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.

         The rise in  interest  income  on loans was  offset  by lower  interest
income on  securities,  which  decreased  $229,000 to $2.1  million for the nine
months  ended June 30, 2005 from $2.4 for the same period in 2004.  The decrease
was  due,  in  part,  to a $16.7  million  decline  in the  average  balance  of
investment  securities  to $88.0 million for the nine months ended June 30, 2005
from $104.7 million for the same period in 2004.  The impact on interest  income
attributable  to this decline was partly offset by a 23 basis point  increase in
the average  yield on  securities  which grew to 3.22% from 2.99% 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  $70,000 to  $111,000  for the nine months
ended June 30, 2005 from $41,000 for the same period in 2004.  This increase was
due, in part, to an increase of $895,000 in the average  balance of these assets
to $6.9  million for the nine months  ended June 30, 2005 from $6.0  million for
the same period in 2004.  The impact on  interest  income  attributable  to this
growth was further  augmented by a 123 basis point rise in the average  yield on
these  assets  which  increased  to 2.13% from 0.90% for those same  comparative
periods.

         Interest Expense. Total interest expense increased by $913,000 or 15.2%
to $6.9  million for the nine months  ended June 30, 2005 from $6.0  million for
the same period in 2004. For those same comparative periods, the average cost of
interest-bearing liabilities increased 11 basis points to 2.51%

                                       38



from 2.40% while the average balance of interest-bearing  liabilities  increased
$34.0 million or 10.3% to $366.4 million from $332.4 million.

         Interest  expense  on  deposits  increased  $849,000  or  21.9% to $4.7
million for the nine months  ended June 30, 2005 from $3.9  million for the same
period in 2004.  This increase was due, in part, to a $28.8 million  increase in
the average balance of interest-bearing  deposits to $301.8 million for the nine
months ended June 30, 2005 from $273.0  million for the same period in 2004. The
components of this net increase for the comparative  periods include an increase
of $13.2  million in the average  balance of  certificates  of  deposit,  a $1.5
million  increase in the average balance of savings accounts and a $14.1 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 20 basis point  increase in the average
cost of  interest-bearing  deposits to 2.09% for the nine months  ended June 30,
2005 from 1.89% for the same period in 2004. The components of this increase for
the comparative  periods  includes a 42 basis point increase in the average cost
of  certificates  of deposit,  a 2 basis point  increase in the average  cost of
savings  accounts  and  a 19  basis  point  increase  in  the  average  cost  of
interest-bearing checking accounts.

         Interest expense on FHLB advances increased $64,000 to $2.2 million for
the nine  months  ended June 30,  2005 from $2.1  million for the same period in
2004. This increase was due, in part, to a $5.2 million  increase in the average
balance of advances to $64.6  million for the nine months ended June 30, 2005 as
compared to the same period one year ago. The impact on expense  attributable to
this increase in average balance was modestly offset by a 26 basis point decline
in the average cost of advances for those same  comparative  periods.  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.  In total, net interest income for the nine months
ended June 30, 2005  increased  by $815,000 or 10.9%,  to $8.3 million from $7.5
million for the same period in 2004. For those same comparative periods, our net
interest  rate spread  increased 3 basis  points to 2.32% while our net interest
margin increased 3 basis points to 2.64% from 2.61%.

         Provision for Loan Losses. In evaluating the level of the allowance for
loan losses, management considers historical loss experience, 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,  peer group information,  and prevailing economic conditions.  Large
groups of smaller balance  homogeneous  loans,  such as residential real estate,
small commercial 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  and commercial real estate 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 as of
June 30,  2005 was  maintained  at a level that

                                       39


represented  management's  best estimate of losses in the loan  portfolio to the
extent they were both probable and reasonable to estimate.

         The  provision  for loan losses  totaled  $105,000  for the nine months
ended June 30, 2005 representing an increase of $9,000 over the same comparative
period in 2004.  The  current  year's  loan loss  provision  was  reduced by the
recovery of a $42,000 reserve  previously  established  against an impaired loan
which paid off in full during the current year.  Notwithstanding  this recovery,
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.  However, the 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 recent loan  growth,  a large 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 loan loss provision  calculations as described above. Both historical and
environmental  loss  factors  are  reviewed  and  updated  quarterly  as part of
management's assessment of the allowance for loan losses.

         Using this methodology,  incremental growth in the outstanding  balance
of the loans on which  historical  and  environmental  loss  factors are applied
results in additional loan loss  provisions.  For the nine months ended June 30,
2005, total gross loan balances,  excluding the allowance for loan losses,  grew
$30.7 million or 9.9%.  The growth was  primarily  comprised of net increases in
one-to-four  family mortgages  totaling $14.7 million,  increases in home equity
and  commercial  loans totaling $1.7 million and increases in  multi-family  and
commercial  real estate loans  totaling  $14.8  million,  offset by a decline in
consumer loan totaling $21,000 and the disbursed  balances of construction loans
totaling $500,000.

         By  comparison,  loan  growth for the nine  months  ended June 30, 2004
totaled $22.7 million or $8.0 million less 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 $20.3 million,  an increase of
$2.5 million in multi-family and commercial real estate loans and an increase of
$594,000 in home  equity  loans,  offset by net  decreases  in  consumer  loans,
construction loans and commercial loans totaling $706,000.

         In total,  the allowance for loan losses as a percentage of gross loans
outstanding  decreased  2 basis  points to 0.49% at June 30,  2005 from 0.51% at
June 30, 2004.  These ratios reflect  allowance for loan losses balances of $1.7
million  and $1.5  million,  respectively.  As noted  earlier,  the level of the
allowance  is based on  estimates  and the  ultimate  losses may vary from those
estimates.

         Noninterest Income. Noninterest income decreased $6,000 to $802,000 for
the nine  months  ended June 30, 2005  compared to the same period in 2004.  The
decrease   was   primarily   the   result   of  a   $16,000   loss  on  sale  of
available-for-sale  securities  coupled  with a decline  of  $17,000  in deposit
service fees attributable  primarily to reduced customer  utilization of deposit
services introduced in the prior fiscal year. In addition,  there was a decrease
of $17,000  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  $44,000  from  $156,000  for the nine months  ended June 30, 2004 to
$200,000  for the same  quarter

                                       40


ended this year resulting from higher policy balances held.  Other  non-interest
income remained flat at $111,000 from period to period.

         Noninterest Expense. Noninterest expense increased $1,028,000, or 18.4%
to $6.6  million for the nine months  ended June 30, 2005 from $5.6  million for
the same period in 2004. The increase was primarily a result of higher  expenses
for salaries and benefits, advertising and other non-interest expense, offset by
decreases in occupancy  and  equipment  expense,  data  processing,  and federal
deposit insurance expense.

         Salaries  and  employee  benefits  increased  $826,000 or 23.3% to $4.4
million for the nine months  ended June 30, 2005 as compared to $3.5 million for
the same period in 2004. A significant portion of this increase was attributable
to a charge  of  $444,000  resulting  from  restructuring  the  Bank's  Director
Retirement  Plan.  Additionally,   compensation  and  benefits  costs  increased
$136,000 due to the implementation of a restricted stock plan during the current
fiscal year.  Salaries and wages  including  bonus and payroll taxes,  increased
$204,000 or 7.98% due, in part,  to  executive  and lending  staffing  additions
coupled with overall annual increases in employee compensation. Finally, medical
insurance  benefit premiums  increased $20,000 or 6.57% for the same comparative
periods.

         Occupancy and equipment  expense  decreased $42,000 to $606,000 for the
nine months  ended June 30, 2005 as compared to $648,000  for the same period in
2004. This decrease is primarily  attributable to a $54,000 decrease in computer
depreciation  expense. For the same comparative  periods,  data processing costs
also  decreased  $29,000  from  $500,000 to  $471,000  due to the absence in the
current period of non recurring  information  technology  conversion and upgrade
expenses that were recognized during 2004.

         Other noninterest expenses increased $250,000 for the nine months ended
June 30,  2005 as  compared  to the same  period in 2004.  Legal fees  increased
$104,000 to $187,000  for the nine months  ended June 30, 2005 from  $83,000 for
the same period in 2004. A portion of the increase in legal fees is attributable
to matters  presented  to  shareholders  at the annual  meeting held January 20,
2005.  Additionally,  professional and consulting fees,  including  auditing and
accounting fees,  increased  $104,000 to $217,000 for the nine months ended June
30, 2005 as compared to the same period in 2004.  A portion of this  increase is
attributable to our 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 our business plan.

         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.

         Provision  for Income Taxes.  The provision for income taxes  decreased
$151,000  for the nine months  ended June 30, 2005 from the same period in 2004.
The  effective  tax rate was 36.2% and 38.9% for the nine months  ended June 30,
2005 and 2004,  respectively.  The modest  decrease in the effective tax rate is
primarily attributable to the 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

                                       41


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
effective income tax rate.

                                       42


                 SELECTED CONSOLIDATED FINANCIAL AND OTHER DATA


         The  financial  information  under the captions  Balance Sheet Data and
Summary of  Operations  in this  section is derived  from ASB Holding  Company's
audited financial  statements for the five fiscal years ended September 30, 2004
and unaudited  financial  statements for the six months ended March 31, 2005 and
2004,  and should be read together with the financial  statements  and the notes
thereto  beginning on page F-1 of this  document.  In the opinion of management,
all adjustments  consisting of normal  recurring  adjustments that are necessary
for a fair presentation of the interim periods have been reflected.  The results
of operations  and other data presented for the six month period ended March 31,
2005 do not necessarily indicate the results that may be expected for the fiscal
year ending September 30, 2005 or any other period.



Balance Sheet Data:                                 At
                                                 March 31,                           At September 30
                                                 ---------      -------------------------------------------------------------------
                                                   2005           2004        2003            2002            2001           2000
                                                 --------       --------    --------        --------        --------       --------
                                                                          (Dollars in thousands)
                                                                                                         
  Assets.................................        $440,954       $424,944    $427,066        $334,879        $258,208       $223,521
  Cash and cash equivalents..............           4,841          8,034      38,365          17,330          22,109          4,152
  Loans receivable, net..................         333,252        308,970     262,844         208,374         166,322        139,906
  Loans held-for-sale....................             302              -         500               -               -              -
  Securities available-for-sale..........          75,992         89,495     107,391          90,134          52,022         56,627
  Securities held-to-maturity............           8,526          2,794       2,839           6,970          10,187         12,887
  Federal Home Loan Bank stock...........           3,513          2,890       3,150           2,200           2,300          2,260
  Deposits...............................         328,043        322,716     292,826         264,587         188,828        159,302
  Borrowings.............................          68,263         57,491      55,000          44,000          46,000         43,700
  Equity.................................          38,811         39,314      22,339          21,872          20,155         17,077





Summary of Operations:                               At or For the Six
                                                       Months Ended
                                                         March 31,                At or For the Year Ended September 30,
                                                  ----------------------     ---------------------------------------------
                                                    2005           2004        2004         2003           2002     2001      2000
                                                  -------        -------     -------       -------       -------  -------   -------

                                                                             (Dollars in thousands)
                                                                                                     
  Interest income........................         $ 9,994        $ 9,017     $18,204       $17,476       $17,578  $16,052   $15,070
  Interest expense.......................           4,423          4,028       8,105         8,870         8,829    9,140     8,398
                                                  -------        -------     -------       -------       -------  -------   -------
     Net interest income.................           5,571          4,989      10,099         8,606         8,749    6,912     6,672
  Provision for loan losses..............             112             54         207           254           105        2        22
                                                  -------        -------     -------       -------       -------  -------   -------
  Net interest income after
    provision for loan losses............           5,459          4,935       9,892         8,352         8,644    6,910     6,650
  Noninterest income.....................             537            563       1,298           718           595      458       555
  Noninterest expense....................           4,111          3,769       7,657         6,862         6,274    4,923     4,338
                                                  -------        -------     -------       -------       -------  -------   -------
  Income before taxes....................           1,885          1,729       3,533         2,208         2,965    2,445     2,867
  Income tax provision...................             691            668       1,371           805         1,075      888     1,039
                                                  -------        -------     -------       -------       -------  -------   -------
  Net income.............................         $ 1,194        $ 1,061     $ 2,162       $ 1,403       $ 1,890  $ 1,557   $ 1,828
                                                  =======        =======     =======       =======       =======  =======   =======
Actual Number of (not in thousands):
  Real estate loans outstanding..........           1,919          1,795       1,871         1,744         1,535    1,330     1,234
  Deposit accounts.......................          20,190         20,157      20,021        20,386        20,046   18,120    17,030
  Offices(1).............................               2              2           2             2             2        2         1


- -------
(1)  All offices are full-service.

                                       43




                                                          At or For the
                                                         Six Months Ended                         At or For the Year Ended
                                                             March 31,                                  September 30,
                                                       -------------------       -------------------------------------------------
                                                         2005         2004          2004      2003      2002      2001       2000
                                                         ----         ----          ----      ----      ----      ----       ----
                                                                                                    
Performance Ratios(1):
  Return on average assets (ratio of net income
     to average total assets)...................         0.55%        0.54%         0.54%     0.39%     0.63%     0.68%      0.86%
  Return on average equity (ratio of net income
     to average equity).........................         6.22%        5.73%         5.77%     6.48%     9.30%     8.28%     11.13%
  Net interest rate spread......................         2.36%        2.29%         2.28%     2.14%     2.63%     2.49%      2.63%
  Net interest margin on average interest-earning
     assets.....................................         2.67%        2.61%         2.60%     2.44%     3.00%     3.10%      3.20%
  Average interest-earning assets to average
     interest-bearing liabilities...............       114.62%      115.23%       115.67%   111.69%   112.30%   115.01%    113.99%
  Operating expense ratio (noninterest expenses
     to average total assets)...................         1.91%        1.92%         1.92%     1.89%     2.09%     2.16%      2.03%
  Efficiency ratio (noninterest expense divided
     by sum of net interest income and
     noninterest income)........................        67.31%       67.89%        67.18%    73.60%    67.14%    68.80%     60.03%
Asset Quality Ratios:
  Non-performing loans to total loans...........         0.11%        0.13%         0.17%     0.20%     0.27%     0.36%      0.53%
  Non-performing assets to total assets.........         0.08%        0.14%         0.12%     0.12%     0.17%     0.24%      0.35%
  Net charge-offs to average loans outstanding..         0.00%        0.00%         0.00%     0.00%     0.00%     0.00%      0.01%
  Allowance for loan losses to non-performing
     loans......................................       481.48%      403.68%       304.05%   265.18%   195.96%   160.67%    128.92%
  Allowance for loan losses to total loans......         0.50%        0.52%         0.50%     0.52%     0.53%     0.58%      0.68%
Capital Ratios:
  Equity to assets at end of period.............         8.80%        9.80%         9.25%     5.23%     6.53%     7.81%      7.79%
  Average equity to average assets..............         8.90%        9.42%         9.37%     5.98%     6.78%     8.24%      7.70%


- ----------------
(1)  Performance  ratios for the six month periods ended March 31, 2005 and 2004
     are annualized where appropriate.

                                       44



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

General

         Our results of operations  depend primarily on our 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 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 commercial  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.

         Declining  interest rates in the three year period ended  September 30,
2003 resulted in  acceleration  of asset  prepayments  due primarily to mortgage
refinancing.  The  negative  impact  on  interest  income  from  earning  assets
refinancing to lower market interest rates was exacerbated during that period by
the  accelerated   amortization  of  the  remaining   balance  of  net  deferred
origination costs and net premiums  relating to these assets.  This reduction in
earning asset yields was  partially  offset by a reduction in our cost of retail
deposits.  However, the reduction in our overall cost of liabilities lagged that
of our deposits due to our balance of higher costing, long term, fixed rate FHLB
borrowings   previously  drawn  for  interest  rate  risk  management  purposes.
Together,  these factors  resulted in a reduction of our net interest margin and
net income through that period.

         During the fiscal year ended  September 30, 2004,  the general level of
market interest rates increased from the historical lows of the prior three year
period.  These increases slowed the pace of loan  refinancing,  thereby reducing
the rate at which earning  assets  prepaid.  Slowing  prepayments  resulted in a
corresponding  reduction in the  amortization  of deferred  costs and  premiums,
thereby  increasing   earning  asset  yields.   The  cost  of   interest-bearing
liabilities  lagged the upward movement in current market interest rates.  After
decreasing  for  thirteen  consecutive  quarters,  the cost of  interest-bearing
liabilities  remained  unchanged for the quarters  ended March 31, 2004 and June
30, 2004  before  increasing  modestly  in the final  quarter of the fiscal year
ended September 30, 2004. As a result,  we reported a 16 basis point improvement
in our net interest  margin to 2.60% for the year ended  September 30, 2004 from
2.44% for the year ended September 30, 2003.

         We continued to realize  improvement in our net interest margin through
the first six months of fiscal 2005 when  compared with that reported for fiscal
2004. We realized an 11 basis point increase in our yield on earning assets from
4.69% for the year ended  September  30, 2004 to 4.80% for the six months  ended
March 31, 2005.  This increase was  attributable to a 15 basis point increase in
the yield on investment securities and a 74 basis point increase in the yield on
interest-bearing  deposits and other earning assets. These increases were offset
by a 6 basis point  decline in the yield on loans for the six months ended March
31,  2005 as  compared to the yield on loans for fiscal  2004.  Offsetting  this
overall  improvement in the yield on earning assets was a 2 basis point increase
in the cost of  interest-bearing  liabilities from 2.41% to 2.43%. This increase
resulted,   in  part,   from  a  10  basis   point   increase  in  the  cost  of
interest-bearing deposits. This increase was offset by a 22 basis point decrease
in the cost of  borrowings  due largely to  increased  utilization  of overnight
borrowings.  In total,  the net  interest  margin  improved by 7 basis points to
2.67% for the six months ended March 31, 2005 from 2.60% for fiscal 2004.

                                       45



         Our results of operations also depend on our provision for loan losses,
noninterest income and noninterest expense. Non-performing loans as a percentage
of total assets have declined to 0.08% at March 31, 2005 from 0.12% at September
30, 2004.  Consequently,  loan loss provisions during the six months ended March
31, 2005 resulted primarily from the overall growth in portfolio loans.

         Noninterest income includes deposit service fees and charges, income on
the cash surrender value of bank-owned  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 on sales of assets,  annualized noninterest income
as a percentage of average  assets  totaled 0.25% for the six months ended March
31, 2005 - a reduction  of 2 basis  points from 0.27% for fiscal 2004. A portion
of this decrease was  attributable  to overall growth in average  earning assets
outpacing that of fee income from deposits and loans.

         Gains and losses on sales of loans,  excluded in the comparison  above,
typically result from selling long term,  fixed rate mortgage loan  originations
into the secondary market for interest rate risk management purposes. Demand for
these 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 are retained in the  portfolio  rather than being sold into
the  secondary  market.  Consequently,  the gains  and  losses on sales of loans
reported will  fluctuate with market  conditions  and have not been  significant
since 2003.

         Noninterest expense includes salaries and employee benefits,  occupancy
and equipment expenses and other general and administrative expenses. Generally,
certain  operating costs have increased since the initial 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 than had
been recorded in earlier  years.  This trend is expected to continue as we incur
additional  compliance  costs  associated with the  Sarbanes-Oxley  Act of 2002.
Additionally,  we are recording higher employee compensation and benefit expense
than we had in the years  preceding the minority  stock  offering of ASB Holding
Company.  Much of this increase was  attributable  to the  implementation  of an
employee  stock  ownership  plan that did not exist prior to the initial  public
offering.  More  recently,  benefit  costs have  increased as we  implement  the
restricted  stock and stock option plans approved by  shareholders at the annual
meeting held on January 20, 2005.

         Management expects additional  compensation and benefit expenses in the
future in connection  with the purchase by the employee stock  ownership plan of
8.0% of the shares sold by American  Bancorp of New Jersey,  Inc. in the current
stock  offering as well as the new  restricted  stock plan and new stock  option
plan we intend to adopt following the current stock  offering.  See Management -
Potential Stock Benefit Plans at page __.

         Our compensation and benefit expenses will also increase as a result of
our overall growth  strategy.  In March 2005, we added to our management  team a
new president and chief operating  officer,  Mr. Fred Kowal. As part of our plan
to grow and  diversify  the loan  mix by  developing  a  separate  and  distinct
commercial  lending  business  unit,  we have  recently  hired a commercial  and
industrial  lender  and  intend  over the  next  several  years to hire  several
additional commercial real estate and commercial and industrial lenders. We also
plan to hire additional one-to four-family residential lenders.


         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%.  In
the future, we may evaluate the costs and benefits of further prepayments, which
may  result in  additional  one time  charges  to  earnings  in the

                                       46



form of FHLB  prepayment  penalties  to further  improve the Bank's net interest
spread and margin and enhance future earnings.


         Excluding  penalties  for  prepayment  of  borrowed  funds,  annualized
noninterest  expense as a percentage of average assets totaled 1.91% for the six
months  ended  March 31,  2005 - an  increase  of 2 basis  points from 1.89% for
fiscal 2004. In part, this increase was  attributable to the  implementation  of
the  restricted  stock plan  benefits  noted  above.  Additionally,  we are also
recording higher consulting and professional fees associated with evaluating and
executing our balance sheet growth and diversification strategies.

         In relation to the rate of balance sheet growth,  these sharp increases
in  compensation,  benefit and  professional  service costs have been  partially
offset by slower increases - and in some cases reductions - in other noninterest
expenses.  For the six months ended March 31, 2005, both occupancy and equipment
and data processing costs have been reduced from both a dollar and percentage of
average assets perspective when compared with fiscal 2004. Together,  reductions
in these expenses totaled 0.04% which offset the 0.06% combined  increase in all
other noninterest  expenses for the same period. In large part, these reductions
resulted from lower depreciation and core processing expenses and the absence in
the current period of certain  non-recurring charges associated with information
technology infrastructure upgrades that were performed in fiscal 2004.

         Management  expects  occupancy  and  equipment  expense to  increase in
future periods as we seek to implement our de novo branching strategy. We intend
to expand our branch office  network.  Our current plan is to open up to five de
novo branches over  approximately  the next three years,  and we have identified
several potential sites for de novo branches. Costs for land purchase and branch
construction  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, will significantly  increase  noninterest
expenses.  Additional  expenses are also expected in connection with our need to
augment the office space available for our administrative operations in order to
add the personnel called for by our growth plans.




         In total, our return on average assets increased 1 basis point to 0.55%
for the six months  ended March 31, 2005 from 0.54% for fiscal 2004 while return
on  average  equity  increased  45 basis  points to 6.22%  from  5.77%.  Our net
interest  margin may 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 previously  experienced.
Conversely,  notwithstanding  the earning asset yield improvement  during fiscal
2004 and during the first six months of fiscal 2005 which resulted from interest
rates rising from their historical lows,  continued  increases in interest rates
from   current   levels   could   trigger

                                       47



increases  in the  Bank's  cost of  interest-bearing  liabilities  that  outpace
increases,  if any, in its yield on earning assets causing  further net interest
margin  compression.  This risk is  particularly  noteworthy  given  the  Bank's
substantial net growth in non-maturity  deposits over the past three years. Like
many  banks,  we were  successful  in  growing  deposits  while  interest  rates
decreased  to their  historical  lows.  However,  our ability to retain and grow
these  deposits at a reasonable  cost,  while a highly  competitive  marketplace
adjusts its pricing  strategies to an environment of rising  interest  rates, is
only now beginning to be tested.


         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
northern New Jersey, downturns in the regional economy encompassing northern New
Jersey could have a negative impact on our earnings.

Critical Accounting Policies

         Note  1 to our  Consolidated  Financial  Statements  included  in  this
document  contains a summary of our  significant  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 historical loss experience, 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,  peer group information,
and prevailing economic conditions.  Large groups of smaller balance homogeneous
loans,  such as residential  real estate,  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  and commercial  real estate 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  our  allowance  for  loan  losses  and may  require  us to
recognize additional provisions based on their judgment of information available
to them at the time of their  examination.  The  allowance for loan losses as of
March 31, 2005 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.

                                       48


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 $333.3  million at March 31, 2005 and total  deposits
growing from $264.6 million at September 30, 2002 to $328.0 million at March 31,
2005.

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

o    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  years,  and we are  currently  negotiating
     agreements in connection with several potential sites for de novo branches.

o    Grow and diversify  the loan mix by (i)  enhancing  the Bank's  one-to-four
     family  mortgage loan  origination  capacity by adding several  residential
     lenders and (ii) developing a separate and distinct commercial lending unit
     by adding  several  commercial  real estate and  commercial  and industrial
     lenders. We have recently hired our first commercial and industrial lender.
     Additionally, our President and Chief Operating Officer, Fred G. Kowal, who
     joined the Bank in March 2005, has a commercial banking background.

o    Grow and diversify  noninterest  income  through  supplemental  deposit and
     lending related services and strategies.

o    Explore alternative loan and deposit product and service delivery channels.

o    Broaden and strengthen customer relationships by bolstering cross marketing
     strategies   and  tactics   with  a  focus  on   multiple   account/service
     relationships.

o    Utilize  capital  markets  tools to grow  capital and  enhance  shareholder
     value.

Comparison of Financial Condition at March 31, 2005 and September 30, 2004

         Our total assets increased by $16.1 million, or 3.8%, to $441.0 million
at March 31,  2005 from $424.9  million at  September  30,  2004.  The  increase
reflected growth in loans receivable, net and securities held to maturity offset
by declines in  interest-bearing  deposits and  securities  available  for sale.
Loans receivable,  net increased by $24.3 million, or 7.9%, to $333.3 million at
March 31, 2005 from $309.0  million at September 30, 2004. Our increase in loans
resulted  primarily from originations of multi-family and commercial real estate
and one-to four-family mortgage loans.

                                       49



         Amounts  reported in the  following  table  exclude  allowance for loan
losses and net deferred origination costs.

                                     March 31, 2005          September 30, 2004
                                  --------------------     ---------------------
                                              (Dollars in thousands)
                                           Percent of                Percent of
Type of Loans                     Amount  Total Assets      Amount  Total Assets
- -------------                     ------  ------------      ------  ------------

Construction                    $  3,913        0.89%     $  3,075        0.72%
1/1 and 3/3 ARMs                   5,550        1.26         1,800        0.42
3/1 and 5/1 ARMs                 101,718       23.07        89,694       21.11
5/5 and 10/10 ARMs                35,122        7.96        24,619        5.79
7/1 and 10/1 ARMs                  1,754        0.40         1,675        0.40
15 year or less fixed            111,504       25.29       112,238       26.41
Greater than 15 year fixed        62,092       14.08        64,702       15.23
Home equity lines of credit       11,249        2.55        10,666        2.51
Consumer                             701        0.16           746        0.18
Commercial                           663        0.15           398        0.09
                                --------       -----      --------       -----
Total                           $334,266       75.81%     $309,613       72.86%
                                ========       =====      ========       =====

         Adjustable  rate  mortgages,  or "ARMs",  listed in the table above are
denoted by initial and subsequent rate  adjustment  periods,  respectively.  For
example,  a 3/1  ARM is a  hybrid  adjustable  rate  loan  whose  interest  rate
initially  adjusts  after a fixed rate  period of three  years and then  adjusts
every one year thereafter.

         Securities classified as available-for-sale decreased $13.5 million, or
15.1%,  to $76.0  million at March 31, 2005 from $89.5  million at September 30,
2004 as the Bank continued to reinvest cash flows from the securities  portfolio
into  loans  rather  than  back  into the  securities  portfolio.  Cash and cash
equivalents decreased by $3.2 million, or 40%, to $4.8 million at March 31, 2005
from $8.0  million at  September  30, 2004 to provide  funding for loan  growth.
These  decreases  were  partially  offset by an increase in  securities  held to
maturity of $5.7  million or 203.6% to $8.5  million at March 31, 2005 from $2.8
million at September 30, 2004.

         The  following   table  compares  the  composition  of  the  securities
portfolio by security type as a percentage of total assets at March 31, 2005 and
September 30, 2004.  Amounts reported exclude unrealized gains and losses on the
available for sale portfolio.

                                       50


                                     March 31, 2005        September 30, 2004
                                ----------------------   ----------------------
                                              (Dollars in thousands)
                                           Percent of              Percent of
Type of Security                  Amount  Total Assets    Amount  Total Assets
- ----------------                  ------  ------------    ------  ------------

Fixed rate MBS                   $14,565         3.30%   $15,923        3.75%
ARM MBS                            9,142         2.07      8,755        2.06
Fixed rate CMO                    35,184         7.99     43,982       10.36
Floating rate CMO                  3,150         0.71        435        0.10
ARM mutual fund                   10,000         2.27     10,000        2.35
Fixed rate agency debentures      13,997         3.17     13,997        3.29
                                 -------        -----    -------       -----
Total                            $86,038        19.51%   $93,092       21.91%
                                 =======        =====    =======       =====

         Assuming no change in interest rates, the estimated average life of the
investment securities  portfolio,  excluding the ARM mutual fund, was 2.54 years
and 2.23 years at March 31, 2005 and September 30, 2004, respectively.  Assuming
a hypothetical  immediate and permanent  increase in interest rates of 300 basis
points, the estimated average life of the portfolio would hypothetically  extend
to 3.13  years  and 3.12  years at  March  31,  2005  and  September  30,  2004,
respectively.

         Total deposits  increased by $5.3 million,  or 1.6%, to $328 million at
March 31, 2005 from $322.7  million at  September  30,  2004.  The  increase was
primarily due to increases in  certificates  of deposit and  noninterest-bearing
deposits, partially offset by a decline in savings deposits and interest-bearing
checking  deposits.  Certificates of deposit accounts increased $17.3 million or
14.7% to $135.3 million.  Savings deposits decreased by $8.8 million, or 6.1% to
$134.6  million.  Checking  deposits,  including  demand,  NOW and money  market
checking accounts, decreased $3.2 million or 5.2% to $58.1 million.

         The following table compares the  composition of the deposit  portfolio
by  category  as a  percentage  of total  assets at March 31,  2005 with that of
September 30, 2004.

                                     March 31, 2005        September 30, 2004
                                ----------------------   ----------------------
                                              (Dollars in thousands)
                                           Percent of              Percent of
Deposit Category                  Amount  Total Assets    Amount  Total Assets
- ----------------                  ------  ------------    ------  ------------

Money market checking           $ 20,367       4.62%    $ 25,834       6.08%
Other checking                    37,744       8.56       35,461       8.34
Money market savings              38,804       8.80       44,880      10.56
Other savings                     95,833      21.73       98,521      23.18
Certificates of deposit          135,295      30.68      118,020      27.78
                                --------      -----     --------      -----
Total                           $328,043      74.39%    $322,716      75.94%
                                ========      =====     ========      =====

         FHLB advances  increased  $10.8 million,  or 18.8%, to $68.3 million at
March 31, 2005 from $57.5  million at September  30,  2004.  The net increase of
$10.8  million was  comprised of $11.8  million  drawn on an  overnight  line of
credit which  replaced $1.0 million of maturing  fixed rate advances and $28,000
of amortization on fixed rate amortizing advances.

                                       51



         The following table compares the composition of the borrowing portfolio
by  remaining  term to  maturity  at March  31,  2005 and  September  30,  2004.
Scheduled   principal   payments  on  amortizing   borrowings  are  reported  as
maturities.

                                     March 31, 2005        September 30, 2004
                                ----------------------   ----------------------
                                              (Dollars in thousands)
                                           Percent of              Percent of
Remaining Term                    Amount  Total Assets    Amount  Total Assets
- --------------                    ------  ------------    ------  ------------

Overnight                        $14,500         3.29%   $ 2,700        0.64%
One year or less                   2,057         0.47      1,057        0.25
Over one year to two years         9,061         2.05      8,060        1.90
Over two years to three years      6,064         1.38      8,062        1.90
Over three years to four years    14,068         3.19     12,065        2.84
Over four years to five years      7,513         1.70      7,547        1.77
More than five years              15,000         3.40     18,000        4.23
                                 -------        -----    -------       -----
Total                            $68,263        15.48%   $57,491       13.53%
                                 =======        =====    =======       =====

         Equity decreased $503,000,  or 1.3%, to $38.8 million at March 31, 2005
from $39.3 million at September 30, 2004.  The decrease  reflects a special cash
dividend  paid of $1.2  million  and a $468,000  increase in  accumulated  other
comprehensive  loss,  offset by net  income of $1.2  million  for the six months
ended  March 31,  2005.  In  addition,  the amount  reclassified  on ESOP shares
increased $260,000 due to a change in the fair value and the number of shares of
common stock in the ESOP subject to a contingent repurchase obligation.

Comparison  of  Operating  Results  for the Six Months  Ended March 31, 2005 and
March 31, 2004

         General.  Net income for the six months  ended  March 31, 2005 was $1.2
million, an increase of $133,000,  or 12.5% from the same period in fiscal 2004.
The  increase in net income  resulted  from an increase in net  interest  income
partially offset by a decrease in noninterest income, an increase in noninterest
expense and an increase in the provision for income taxes.

         Interest  Income.  Total interest income increased 10.8% or $977,000 to
$10.0 million for the six months ended March 31, 2005, from $9.0 million for the
same period in fiscal  2004.  For those same  comparative  periods,  the average
yield on  interest-earning  assets  increased 8 basis points to 4.80% from 4.72%
while the average balance of interest-earning  assets increased $32.4 million or
8.4% to $416.7 million from $384.3 million.

         Interest  income on loans  increased  $1.1  million  or 14.6%,  to $8.5
million for the six months  ended March 31, 2005 from $7.4  million for the same
period in fiscal  2004.  This  increase  was due,  in part,  to a $47.8  million
increase in the average  balance of loans  receivable to $318.5  million for the
six months  ended March 31,  2005 from $270.7  million for same period in fiscal
2004. The impact on interest income attributable to this growth more than offset
the 14 basis  point  decrease in the  average  yield on loans which  declined to
5.33% from 5.47% 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 demand.

         The rise in  interest  income  on loans was  offset  by lower  interest
income on  securities,  which  decreased  $137,000  to $1.5  million for the six
months ended March 31, 2005 from $1.6 million for the

                                       52



same period in fiscal 2004.  The decrease was due  primarily to a $16.4  million
decline in the average balance of investment securities to $91.1 million for the
six months  ended  March 31,  2005 from  $107.5  million  for the same period in
fiscal  2004.  The impact on interest  income  attributable  to this decline was
offset by a 23 basis point  increase in the average  yield on  securities  which
grew to 3.18% from 2.95% 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 $36,000 to $61,000 for the six months ended
March 31, 2005 from  $25,000 for the same period in fiscal 2004.  This  increase
was due, in part, to an increase of $1.1 million in the average balance of these
assets to $7.1 million for the six months ended March 31, 2005 from $6.0 million
for the same period in fiscal 2004. The impact on interest  income  attributable
to this growth was  augmented by an 89 basis point rise in the average  yield on
these  assets  which  increased  to 1.72% from 0.83% for those same  comparative
periods.

         Interest Expense. Total interest expense increased by $395,000 or 9.80%
to $4.4  million for the six months  ended March 31, 2005 from $4.0  million for
the same period in fiscal 2004. For those same comparative  periods, the average
cost of interest-bearing  liabilities remained stable at 2.43% while the average
balance  of  interest-bearing  liabilities  increased  $31.9  million or 9.6% to
$363.6 million from $331.7 million.

         Interest  expense  on  deposits  increased  $419,000  or  16.1% to $3.0
million for the six months  ended March 31, 2005 from $2.6  million for the same
period in fiscal  2004.  This  increase  was due,  in part,  to a $29.9  million
increase in the average balance of  interest-bearing  deposits to $301.8 million
for the six months ended March 31, 2005 from $271.9  million for the same period
in fiscal 2004. The components of this net increase for the comparative  periods
include  an  increase  of  $5.2  million  or  4.4%  in the  average  balance  of
certificates of deposit,  a $9.2 million or 7.0% increase in the average balance
of savings accounts and a $15.4 million or 70.3% 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 9 basis point increase in the average cost
of interest-bearing  deposits which rose to 2.00% for the six months ended March
31, 2005 from 1.91% for the same period in fiscal 2004.  The  components of this
net increase for the comparative  periods  includes a 30 basis point increase in
the average cost of  certificates  of deposit,  and a 12 basis point increase in
the average  cost of  interest-bearing  checking  accounts.  The cost of savings
deposits remained stable at 1.57% for the same comparative periods.

         Interest  expense on FHLB advances  decreased  $24,000 to $1.40 million
for the six months  ended March 31, 2005 from $1.43  million for the same period
in fiscal 2004. This decrease was due, in part, to a 24 basis point reduction in
the average  cost of advances  which  declined to 4.54% for the six months ended
March 31,  2005 from  4.78% for the same  period in fiscal  2004.  The impact on
expense  attributable to this decline in average cost was partially  offset by a
$2.0 million  increase in the average  balance of advances to $61.8 million from
$59.8  million for those same  comparative  periods.  The lower average cost was
primarily due to utilization of overnight line of credit borrowings and new term
borrowings  whose cost was less than those that matured or were  prepaid  during
fiscal 2004.

         Net Interest  Income.  In total, net interest income for the six months
ended March 31, 2005  increased by $582,000 or 11.7%,  to $5.6 million from $5.0
million for the same period in fiscal 2004.

                                       53



For those same  comparative  periods,  our net interest rate spread increased 10
basis points to 2.36% from 2.26% while our net interest margin increased 7 basis
points to 2.67% from 2.60%.

         Provision for Loan Losses. In evaluating the level of the allowance for
loan losses, management considers historical loss experience, 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,  peer group information,  and prevailing economic conditions.  Large
groups of smaller balance  homogeneous  loans,  such as residential real estate,
small commercial 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  and commercial real estate 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 as of
March 31, 2005 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.

         The provision for loan losses totaled $112,000 for the six months ended
March 31, 2005  representing  an increase of $58,000  over the same  comparative
period  in  fiscal  2004.  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. However,
the 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 recent loan  growth,  a large 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 as part of management's  assessment of the allowance for loan
losses.

         Using this methodology,  incremental growth in the outstanding  balance
of the loans on which  historical  and  environmental  loss  factors are applied
results in additional loss provisions.  For the six months ended March 31, 2005,
total gross loan  balances,  excluding the  allowance for loan loss,  grew $24.6
million  or 8.0%.  The  growth  was  primarily  comprised  of net  increases  in
one-to-four family mortgages  totaling $10.7 million,  increases in multi-family
and  commercial  real estate loans  totaling  $12.3  million,  and net growth in
disbursed balances of construction loans totaling $845,000.

         By  comparison,  loan  growth for the six months  ended  March 31, 2004
totaled $11.3 million or $13.3 million less than the same comparative  period in
fiscal 2005. The growth in this prior comparative period was primarily comprised
of net increases in one-to-four family mortgages and home equity lines of credit
totaling $12.6 million,  a decrease in  multi-family  and commercial real estate
loans totaling  $830,000,  and net growth in disbursed  balances of construction
loans totaling $145,000.

                                       54



         In total,  the allowance for loan losses as a percentage of gross loans
outstanding  decreased  2 basis  points to 0.50% at March 31, 2005 from 0.52% at
March 31, 2004.  These ratios  reflect  allowance for loan loss balances of $1.7
million and $1.4 million,  respectively.  Furthermore,  nonperforming loans as a
percentage of gross loans was 0.11% at March 31, 2005 compared to 0.13% at March
31, 2004. As noted earlier, the level of the allowance is based on estimates and
the ultimate losses may vary from those estimates.

         Noninterest  Income.  Noninterest  income decreased $26,000 to $537,000
for the six months  ended March 31,  2005  compared to the same period in fiscal
2004. The decrease was primarily the result of a decline in deposit service fees
and charges  totaling  $29,000  largely due to reduced  customer  utilization of
deposit services introduced in fiscal 2004. For these same comparative  periods,
gain on sale of loans  held for sale also  declined  $20,000 as fewer long term,
fixed rate loans were originated and sold into the secondary market.  Offsetting
these decreases was an $18,000 increase in income from bank-owned life insurance
policies resulting from higher policy balances held and an increase of $5,000 in
other noninterest income.

         Noninterest Expense. Noninterest expense increased $342,000, or 9.1% to
$4.1  million for the six months  ended March 31, 2005 from $3.8 million for the
same  period in fiscal  2004.  The  increase  was  primarily  a result of higher
expenses for salaries and benefits,  advertising and other non-interest expense,
offset by decreases in occupancy and equipment  expense,  data  processing,  and
federal deposit insurance expense.

         Salaries  and  employee  benefits  increased  $201,000  or 8.6% to $2.5
million for the six months  ended March 31, 2005 as compared to $2.3 million for
the same  period in fiscal  2004.  A large  portion of the  increase  was due to
$67,000 in restricted stock plan expense arising from the  implementation of the
plan during fiscal 2005.  Additionally,  salaries and wages  including bonus and
payroll  taxes,  increased  $134,000.  Of  this  increase,  $75,000  was  due to
comparatively  higher  management  incentive plan expense in the current quarter
when compared with the same period in fiscal 2004 when  significant  cutbacks in
management  incentive  plan  compensation  resulted from  corporate  performance
targets not being  achieved.  The  remaining  increase of $59,000 was  primarily
attributable to annual increases in employee compensation.

         Occupancy and equipment  expense  decreased $32,000 to $409,000 for the
six months  ended March 31, 2005 as compared to $441,000  for the same period in
fiscal 2004. This decrease was primarily  attributable to a $37,000  decrease in
computer depreciation expense. For the same comparative periods, data processing
costs also  decreased  $41,000 to  $293,000  due to the  absence in the  current
period of non- recurring information  technology conversion and upgrade expenses
that were recognized during fiscal 2004.

         Other  noninterest  expenses  increased  $205,000  or 41.3% for the six
months ended March 31, 2005 as compared to the same period in fiscal 2004. Legal
fees increased  $84,000 to $156,000 for the six months ended March 31, 2005 from
$72,000 for the same period in fiscal  2004.  A portion of the increase in legal
fees was attributable to matters presented to shareholders at the annual meeting
held January 20, 2005. Additionally, professional and consulting fees, including
auditing and accounting fees,  increased  $89,000 to $166,000 for the six months
ended March 31, 2005 as compared to the same period in fiscal 2004. A portion of
this  increase was due largely to our  operation as a public  company  including
implementation  costs  associated  with the  Sarbanes-Oxley  Act of 2002.  Other
increases  in legal,  professional  and  consulting  fees were  attributable  to
ongoing evaluation and implementation of growth and  diversification  strategies
relating to the execution of our business plan.

                                       55



         Provision  for Income Taxes.  The provision for income taxes  increased
$23,000  for the six months  ended March 31, 2005 from the same period in fiscal
2004.  The effective tax rate was 36.6% and 38.6% for the six months ended March
31, 2005 and 2004,  respectively.  The  decrease in the  effective  tax rate was
primarily  attributable  to the Bank's  funding of American  Savings  Investment
Corp. 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
effective income tax rate.

Comparison of Financial Condition at September 30, 2004 and September 30, 2003

         Our total assets decreased by $2.1 million, or 0.50%, to $424.9 million
at September 30, 2004 from $427.1  million at September  30, 2003.  The decrease
reflected a reduction  in short term liquid  assets  resulting  from  refunds of
stock  oversubscriptions  in connection  with the October 3, 2003 closing of the
initial  public  offering and a decrease in  securities.  These  decreases  were
partially  offset by an increase in loans.  Loans  receivable,  net increased by
$46.1  million,  or 17.5%,  to $309.0  million at September 30, 2004 from $262.8
million at September 30, 2003. Our increase in loans resulted from a high volume
of one-to  four-family  mortgage loan originations  reflecting  continued strong
demand by  borrowers  seeking  to take  advantage  of  historically  low  market
interest  rates  in the  earlier  part of the year  coupled  with  slowing  loan
prepayments  in the latter part of the year resulting from interest rates rising
from those historical lows.

         The following  table compares the  composition of the loan portfolio by
loan type as a percentage  of total  assets at  September  30, 2004 with that of
September 30, 2003.  Amounts reported exclude  allowance for loan losses and net
deferred origination costs.

                               September 30, 2004           September 30, 2003
                               ------------------           ------------------
                                            (Dollars in thousands)
                                         Percent of                 Percent of
Type of Loans                   Amount  Total Assets       Amount  Total Assets
- -------------                   ------  ------------       ------  ------------

Construction                  $  3,075         0.72%     $    450       0.11%
1/1 and 3/3 ARMs                 1,800         0.42         1,383       0.32
3/1 and 5/1 ARMs                89,694        21.11        46,357      10.85
5/5 and 10/10 ARMs              24,619         5.79        16,892       3.96
7/1 and 10/1 ARMs                1,675         0.40         2,462       0.58
15 year or less fixed          112,238        26.41       108,587      25.43
Greater than 15 year fixed      64,702        15.23        76,005      17.80
Home equity lines of credit     10,666         2.51         8,893       2.08
Consumer                           746         0.18           780       0.18
Commercial                         398         0.09         1,610       0.37
                              --------        -----      --------      -----
Total                         $309,613        72.86%     $263,419      61.68%
                              ========        =====      ========      =====

                                       56



         Securities classified as available-for-sale decreased $17.9 million, or
16.7%,  to $89.5 million at September 30, 2004 from $107.4  million at September
30, 2003 as we continued to reinvest cash flows from our  investment  securities
portfolio into loans. Cash and cash equivalents  decreased by $30.4 million,  or
79.2%, to $8.0 million at September 30, 2004 from $38.4 million at September 30,
2003 to provide  funding for refunds of stock  oversubscriptions  in  connection
with the stock offering.

         The  following   table  compares  the  composition  of  the  investment
securities  portfolio  by  security  type as a  percentage  of total  assets  at
September 30, 2004 with that of September  30, 2003.  Amounts  reported  exclude
unrealized gains and losses on the available-for-sale portfolio.


                               September 30, 2004           September 30, 2003
                               ------------------           ------------------
                                            (Dollars in thousands)
                                         Percent of                 Percent of
Type of Security                Amount  Total Assets       Amount  Total Assets
- ----------------                ------  ------------       ------  ------------
Fixed rate MBS                 $15,923        3.75%       $15,401        3.61%
ARM MBS                          8,755        2.06          4,893        1.15
Fixed rate CMO                  43,982       10.36         66,373       15.54
Floating rate CMO                  435        0.10            699        0.16
ARM mutual fund                 10,000        2.35         10,000        2.34
Fixed rate agency debentures    13,997        3.29         13,538        3.17
                               -------       -----       --------       -----
Total                          $93,092       21.91%      $110,904       25.97%
                               =======       =====       ========       =====

         Assuming no change in interest rates, the estimated average life of the
investment securities  portfolio,  excluding the ARM mutual fund, was 2.23 years
and 2.80 years at  September  30, 2004 and  September  30,  2003,  respectively.
Assuming a  hypothetical  immediate and permanent  increase in interest rates of
300 basis points,  the estimated  average life of the portfolio  extends to 3.12
years and 3.72 years at September 30, 2004 and September 30, 2003, respectively.

         Total deposits increased by $29.9 million,  or 10.2%, to $322.7 million
at September 30, 2004 from $292.8  million at September  30, 2003.  The increase
was primarily due to an increase in money market checking and savings  deposits,
partially  offset by a decline in  certificates  of  deposit.  Savings  accounts
increased  $15.7  million or 12.3% to $143.4  million.  Certificates  of deposit
decreased  by $3.7  million,  or  3.0% to  $118.0  million.  Checking  deposits,
including  demand,  NOW and money  market  checking  accounts,  increased  $17.9
million or 41.2% to $61.3  million,  primarily  due to a new  municipal  deposit
relationship  established  during fiscal 2004. The increase in savings  accounts
was  primarily  due to a new  statement  savings  account  product  which became
available  during the fourth  quarter of 2003.  A portion of the growth in these
accounts resulted from funds being transferred from other existing accounts such
as maturing certificates of deposit.

                                       57



         The following table compares the  composition of the deposit  portfolio
by category as a percentage  of total assets at September  30, 2004 with that of
September 30, 2003.

                               September 30, 2004           September 30, 2003
                               ------------------           ------------------
                                            (Dollars in thousands)
                                         Percent of                 Percent of
Deposit Category                Amount  Total Assets       Amount  Total Assets
- ----------------                ------  ------------       ------  ------------

Money market checking         $ 25,834        6.08%      $ 10,442        2.45%
Other checking                  35,461        8.34         32,955        7.72
Money market savings            44,880       10.56         55,498       13.00
Other savings                   98,521       23.18         72,222       16.91
Certificates of deposit        118,020       27.78        121,709       28.49
                              --------       -----       --------       -----
Total                         $322,716       75.94%      $292,826       68.57%
                              ========       =====       ========       =====

         FHLB  advances  increased  $2.5  million,  or 4.5%, to $57.5 million at
September 30, 2004 from $55.0 million at September 30, 2003. The net increase of
$2.5 million was  comprised of a $2.7 million  increase in an overnight  line of
credit and an additional  $6.8 million drawn on term advances  which  includes a
$1.8 million  amortizing  advance drawn to fund a commercial real estate loan on
an  apartment  building  in  a  moderate-income  tract  within  the  Bank's  CRA
assessment area.  Offsetting these additions were reductions  resulting from the
maturity  and  prepayment  of $4.0  million and $3.0  million of fixed rate term
advances respectively.

         The following table compares the composition of the borrowing portfolio
by remaining  term to maturity as a percentage  of total assets at September 30,
2004 with that of September 30, 2003. Scheduled principal payments on amortizing
borrowings are reported as maturities.

                               September 30, 2004           September 30, 2003
                               ------------------           ------------------
                                            (Dollars in thousands)
                                         Percent of                 Percent of
Remaining Term                  Amount  Total Assets       Amount  Total Assets
- --------------                  ------  ------------       ------  ------------
 Overnight                     $ 2,700      0.64%          $     -          -%
One year or less                 1,057      0.25             4,000       0.94
Over one year to two years       8,060      1.90             2,000       0.47
Over two years to three years    8,062      1.90             9,000       2.11
Over three years to four years  12,065      2.84             4,000       0.94
Over four years to five years    7,547      1.77            12,000       2.81
More than five years            18,000      4.23            24,000       5.61
                               -------     -----           -------      -----
Total                          $57,491     13.53%          $55,000      12.88%
                               =======     =====           =======      =====

         Stockholders'  equity  increased  $17.0  million,  or  76.2%,  to $39.3
million at  September  30, 2004 from $22.3  million at September  30, 2003.  The
increase  reflects  the  completion  of  the  minority  stock  offering  whereby
1,666,350  shares of common  stock were sold at $10.00 per share and proceeds of
$16.1 million,  net of conversion costs, were received.  Further,  we recognized
net income of $2.2 million for the year ended September 30, 2004, in addition to
a $77,000  increase  in  accumulated  other  comprehensive  loss for  unrealized
after-tax losses on securities available-for-sale.

                                       58



Comparison of Operating Results for the Years Ended September 30, 2004 and 2003

         General.  Net  income for the year ended  September  30,  2004 was $2.2
million, an increase of $759,000, or 54.1% from 2003. The increase in net income
resulted from an increase in net interest income and non-interest income, offset
by increases in non-interest expense and the provision for income taxes.

         Interest  Income.  Total interest income increased by $728,000 or 4.2%,
to $18.2  million for the year ended  September  30, 2004 from $17.5 million for
the year ended  September  30,  2003.  The  primary  factor for the  increase in
interest income was an increase of $36.2 million or 10.3% in the average balance
of  interest-earnings  assets for the year ended  September  30,  2004 to $388.9
million from $352.7 million for the year ended September 30, 2003. This increase
in the average balance was partially  offset by a 27 basis points decline in the
average yield to 4.68% in fiscal 2004 from 4.95% in fiscal 2003.

         Interest income on loans  increased  $674,000 or 4.7%, to $15.0 million
for the year ended  September  30, 2004 from $14.3  million for the 2003 period.
The average balance of loans  receivable,  net increased $40.2 million to $278.6
million  for the year ended  September  30,  2004,  which  more than  offset the
decrease in the average yield on loans receivable, net from 6.01% in fiscal 2003
to 5.39% in fiscal 2004.

         The  increase in  interest  income on loans was offset by a decrease in
interest income on federal funds sold and other interest-bearing deposits, which
declined $153,000 or 71.2% to $62,000 for the year ended September 30, 2004. The
decrease  resulted  from  declines in the average  yield and average  balance of
those  assets.  There was a 62 basis  point  decrease  in the  average  yield on
federal funds sold and other interest-bearing deposits from 1.60% in fiscal 2003
to 0.98% in fiscal 2004.  This decrease in interest  income was exacerbated by a
decline in the average balance of federal funds sold and other  interest-bearing
deposits from $13.5 million for fiscal 2003 to $6.3 million for fiscal 2004.

         Interest  income  on  securities  increased  $207,000  or  7.1% to $3.1
million for the year ended September 30, 2004. The average balance of securities
increased $3.2 million to $104.0  million for the year ended  September 30, 2004
from $100.8  million for the year ended  September 30, 2003.  Additionally,  the
average  yield on  securities  increased 11 basis points in fiscal 2004 to 3.01%
from 2.90% in fiscal 2003.


         Interest Expense.  Total interest expense decreased by $765,000 or 8.6%
to $8.1 million for the year ended September 30, 2004 from $8.9 million in 2003.
For  those  same  periods,  the  average  cost of  interest-bearing  liabilities
decreased 40 basis points from 2.81% to 2.41%.  This decline in the average cost
was  offset  by  an  increase  of  $20.4  million  in  the  average  balance  of
interest-bearing  liabilities  to  $336.2  million  in fiscal  2004 from  $315.8
million in fiscal 2003.


         The  average  balance  of  interest-bearing  deposits  increased  $15.2
million or 5.8% for the year ended  September 30, 2004.  The average  balance of
certificates of deposit  decreased $4.4 million to $116.9 million in fiscal 2004
from  $121.3  million  in  fiscal  2003.  In  addition,   the  average  cost  of
certificates  of deposit  decreased  from 2.83% to 2.49%.  The  average  cost of
savings accounts  decreased from 1.97% in 2003 to 1.55% in 2004, which more than
offset the increase of $19.0 million or 16.3% in the average  balance of savings
accounts.

         Interest expense on FHLB advances  increased $25,000 to $2.9 million as
a result of an increase in the average balance from $54.9 million in fiscal 2003
to $60.1 million in fiscal 2004. This was partially

                                       59



offset by a decrease in the average cost of advances from 5.16% in 2003 to 4.76%
in 2004.  The lower average cost was primarily due to  utilization  of overnight
line of credit  borrowings and new term borrowings with an average cost that was
less than those that matured or were prepaid during the year.

         Net Interest  Income.  Net interest income increased by $1.5 million or
17.4%,  to $10.1 million for the year ended September 30, 2004 from $8.6 million
for the year ended September 30, 2003. The net interest rate spread increased 14
basis points to 2.28% in 2004 from 2.14% in 2003 while the net  interest  margin
increased  16  basis  points  to  2.60%  from  2.44%.   Both  increases  reflect
interest-bearing  liabilities  repricing  downward  slightly  more  rapidly than
assets.

         Provision  for Loan Losses.  Provisions  for loan losses are charged to
operations at a level required to reflect probable incurred credit losses in the
loan portfolio.  The provision for loan losses decreased $47,000 to $207,000 for
the year ended  September  30,  2004  compared  to  $254,000  for the year ended
September 30, 2003.  Provisions for  nonperforming  assets and historical losses
based on net  charge-offs  were nominal due to a history of low  charge-offs and
relative  stability of  nonperforming  assets.  However,  the application of the
Bank's loan loss methodology  outlined  earlier 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 the year
ended September 30, 2004, total  one-to-four  family  mortgages  increased $36.3
million  representing  an increase of 16.8% and  reflecting  the majority of the
Bank's loan growth. Multi-family and commercial real estate loans increased $7.0
million or 19.3% and commercial loans decreased $1.2 million or 75.3%.  Consumer
loans decreased  $34,000 or 4.4% and home equity loans increased $1.8 million or
19.9% while construction loans, net of loans in process,  increased $2.6 million
or 581.1%.

         As a result of recent  loan  growth,  a large 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.

         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.  The allowance for loan losses as a percentage of
gross  loans  outstanding  declined  slightly  to 0.50% for  September  30, 2004
compared to 0.52% at September 30, 2003 reflecting  balances of $1.6 million and
$1.4 million, respectively.  Non-performing loans as a percentage of gross loans
was 0.17% at September  30, 2004  compared to 0.20% at September  30, 2003.  The
level of the  allowance is based on estimates  and the ultimate  losses may vary
from those estimates.

         Noninterest Income.  Noninterest income increased $580,000, or 80.8% to
$1.3  million  for the year  ended  September  30,  2004  compared  to  2003.  A
significant  portion  of that  increase  resulted  from the  absence  in 2004 of
$188,000 in loss on sale of available-for-sale securities that had been recorded
during 2003.  Additionally,  service  charges on deposit  accounts  increased by
$245,000 primarily due to the  implementation of new deposit services.  Gains on
sale of loans held for sale  decreased  $124,000  to $27,000  for the year ended
September 30, 2004 from $151,000 for 2003.  Income from cash surrender  value of
life  insurance  decreased  $20,000 for the  comparative  periods due to reduced
yields  reflecting lower market interest rates.  Finally,  gain on sale of other
real estate owned increased $173,000 and other non-interest  income increased by
$118,000,  due  in  large  part  to  collection  of  comparatively  higher  loan
prepayment penalties.

                                       60



         Noninterest Expense.  Noninterest expense increased $795,000,  or 11.6%
to $7.7 million for the year ended  September 30, 2004 from $6.9 million for the
year ended  September  30, 2003.  The increase was  primarily a result of higher
expenses for  salaries and employee  benefits,  occupancy  and  equipment,  data
processing, advertising, and other non-interest expenses.

         Salaries  and  benefits  increased  $305,000 or 6.8% for the year ended
September  30,  2004.  A large  portion of the  increase  was due to $215,000 in
employee stock  ownership plan expense  arising from the  implementation  of the
plan during fiscal 2004.  Medical and related  benefit plan  premiums  increased
9.4% or $35,000  while  salaries and wages  including  bonus and payroll  taxes,
increased  $178,000 or 5.3% for the year ended September 30, 2004 as compared to
the  same  period  in 2003.  These  increases  were  offset  by  lower  deferred
compensation plan benefit expenses of $98,000, which had been adjusted in fiscal
2003 for a decrease in the discount  rate used to calculate  the  liability in a
lower rate environment. In addition, expense for temporary help declined $23,000
in 2004 as a result of decreased  utilization  of temporary  services  that were
required in 2003 to augment loan  processing and accounting  staff due to strong
loan origination volume and extended staff absences.

         Occupancy and equipment  expense  increased $31,000 to $853,000 for the
year ended  September  30, 2004 as compared to $822,000 for 2003,  due to higher
computer expenses  primarily related to upgrades and enhancements to information
technology support and security  services.  Data processing costs also increased
$109,000  mainly  due to  increases  in service  bureau  core  processing  costs
resulting  from  growth in deposit and loan  accounts  as well as  non-recurring
costs associated with comprehensive system upgrades.

         Other  non-interest  expense  increased  $204,000  for the  year  ended
September  30, 2004 as  compared  to 2003.  Professional  and  consulting  fees,
including legal fees,  increased $12,000 due to expenses associated with being a
public company.  Further,  general and administrative expenses increased $74,000
consisting  primarily of $38,000 in  comparatively  higher expenses  relating to
printing  and the bulk  purchase  of  brochures  and forms and $25,000 in higher
costs  associated with new deposit  service  programs.  Other expense  increases
included  $4,000 for  corporate  insurance,  $9,000 in  transfer  agent fees and
$18,000 for regulatory fees resulting from increased regulatory  assessments due
to asset growth and the  establishment  of a holding  company.  These additional
costs were offset by minor decreases in other miscellaneous  expenses.  Further,
net loan processing  charges increased  primarily due to reduced  recognition of
loan modification  fees offsetting  related costs resulting from the deferral of
such fees and costs in the current period.

         The  Bank  also  recognized   $125,000  in  borrowed  funds  prepayment
penalties for the year ended September 30, 2004 compared to none in fiscal 2003.
This expense  resulted from the prepayment of $3.0 million of FHLB advances with
a weighted average cost of 6.28%.

         Finally,  advertising expenses were higher by $18,000 in 2004 resulting
from increased print, radio, and television ads, and higher agency fees.

         Provision  for Income Taxes.  The provision for income taxes  increased
$566,000 for the year ended September 30, 2004 from the same period in 2003. The
effective  tax rate was 38.8% and 36.5% for the years ended  September  30, 2004
and 2003. The slight  increase in the effective tax rate results  primarily from
an increase in  nondeductible  expenses  related to the employee stock ownership
plan.

                                       61



Comparison of Operating Results for the Years Ended September 30, 2003 and 2002

         General.  Net  income for the year ended  September  30,  2003 was $1.4
million, a decrease of $487,000, or 25.78% from 2002. The decrease in net income
resulted  from a decrease in net interest  income and increases in the provision
for loan  losses and  noninterest  expense,  partially  offset by an increase in
noninterest income.

         Interest Income.  Total interest income decreased by $102,000 or 0.58%,
to $17.5  million for the year ended  September  30, 2003 from $17.6 million for
the year ended  September  30,  2002.  The  primary  factor for the  decrease in
interest income was a decrease in the average yield on interest- earnings assets
to 4.95% for the year  ended  September  30,  2003 from 6.03% for the year ended
September  30, 2002.  This  reduction in yield was  partially  offset by a $61.1
million  increase in the average  balance of  interest-earning  assets to $352.7
million for fiscal 2003 from $291.6 million for fiscal 2002.

         The average balance of loans  receivable  increased $51.5 million while
the average balance of securities  increased $9.6 million. The increase in loans
was the result of loan originations  exceeding  repayments due to strong demand,
reflecting generally lower interest rates in 2003. The increased interest income
on loans as a result of increased volume was partially offset by the decrease in
the average yield on loans receivable to 6.01% from 6.90%,  reflecting decreased
market rates of interest.


         The increase in the average  balance of securities was more than offset
by a  decrease  in the  average  yield to 2.90% for  fiscal  2003 from 4.84% for
fiscal 2002.  This  decrease was also  reflective  of decreased  market rates of
interest which resulted in accelerated  prepayment and net premium  amortization
of mortgage-backed  securities and collateralized  mortgage  obligations coupled
with the reinvestment of principal into lower yielding securities.

         Interest Expense. Total interest expense increased $41,000 or 0.46%, to
$8.9  million for the year ended  September  30, 2003 from $8.8  million for the
year ended  September  30,  2002.  The  increase in interest  expense  primarily
resulted  from the  increase  in the average  balance of Federal  Home Loan Bank
advances to $54.9 million for 2003 from $43.9 million for 2002 while the average
cost  thereof  remained  the same for both  years at 5.16%.  This  increase  was
largely offset by a reduction in the cost of  interest-bearing  deposits,  which
decreased to 2.31% for the year ended September 30, 2003 from 3.04% for the year
ended  September  30,  2002,  which more than  offset an  increase in balance to
$260.9 million for 2003 from $215.8 million for 2002.

         Net Interest  Income.  Net interest  income  decreased by $143,000,  or
1.63%,  to $8.6 million for the year ended  September 30, 2003 from $8.7 million
for 2002.  The net interest rate spread  decreased to 2.14% for fiscal 2003 from
2.63% for fiscal  2002,  while the net interest  margin  decreased to 2.44% from
3.00%.  The  decrease  in the  spread and  margin  was  reflective  of the rapid
repricing  of  the  loan  and  securities  portfolios  due to  refinancings  and
prepayments which outpaced the repricing of interest-bearing liabilities.

         For the year ended  September  30,  2003,  the  decrease in the cost of
interest-bearing  liabilities  lagged that of  interest-yielding  assets due, in
part, to the $54.9 million  average balance of fixed rate Federal Home Loan Bank
advances carrying an average cost of 5.16%. These fixed rate advances, drawn for
purposes of interest rate risk management, were initially used to partially fund
a growing portfolio of originated  fixed-rate  mortgage loans. In the past year,
many of these  loans  have  refinanced  to  lower  rates  thereby  substantially
reducing the net interest margin earned on this funding. At September 30, 2003,

                                       62



these "laddered"  borrowings  range in remaining  maturity from one to ten years
with a weighted average  remaining  maturity of 4.9 years and a weighted average
cost of 5.13%.

         Provision for Loan Losses.  Provisions for loan losses,  are charged to
operations,  at a level required to reflect  probable  incurred credit losses in
the loan  portfolio.  In evaluating  the level of the allowance for loan losses,
management  considers  historical  loss  experience,  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,  peer
group information,  and prevailing economic conditions.  Large groups of smaller
balance homogenous loans, such as residential real estate, small commercial 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  and
commercial real estate loans, and classified  loans, are evaluated  individually
for impairment.

         The provision for loan losses  increased to $254,000 for the year ended
September  30, 2003 from  $105,000 for 2002 to reflect a $52.3 million or 24.65%
increase in gross loans,  and also to reflect an additional  $38,000  allocation
for an  impaired  $75,000  loan  participation  secured  by an  assisted  living
facility in West Orange, New Jersey.

This  evaluation is  inherently  subjective  as it requires  estimates  that are
susceptible to significant  revision as more information becomes available or as
future  events  change.  The  allowance for loan losses as a percentage of gross
loans  outstanding  decreased  to 0.52% at  September  30,  2003  from  0.53% at
September  30,  2002  reflecting  balances  of $1.4  million  and $1.1  million,
respectively.  Non-performing  loans as a percentage of gross loans was 0.20% at
September  30, 2003  compared to 0.27% at September  30, 2002.  The level of the
allowance is based on estimates and the ultimate losses may vary from estimates.

         Noninterest Income. Noninterest income increased $123,000, or 20.67% to
$718,000  for the year  ended  September  30,  2003  compared  to the year ended
September  30,  2002.  The increase was  primarily  the result of  comparatively
higher  income from the increase in cash  surrender  value of life  insurance of
$125,000 and a $144,000  increase in gains on sale of loans held for sale due to
the sale of a  portion  of  originated  long  term,  fixed-rate  loans  into the
secondary market. Additionally, service charges on deposits increased $52,000 as
a result of the increased  volume of deposits.  Increases in noninterest  income
were offset by a $188,000 loss on sales of available  for sale  securities as we
sold $21.0 million of securities at losses in order to  restructure  the balance
sheet to better manage interest rate risk in the low rate environment.

         Noninterest Expense. Noninterest expense increased $588,000 or 9.38% to
$6.9  million for the year ended  September  30, 2003 from $6.3  million for the
year ended September 30, 2002. The increase was primarily a result of a $538,000
increase in salaries and employee benefits, an $85,000 increase in occupancy and
equipment costs attributable,  in large part, to information  technology systems
and  maintenance   upgrades,  a  $57,000  increase  in  data  processing  costs,
comprising primarily additional core processing expenditures, and an increase of
$66,000 in other noninterest expenses attributable in large part to increases in
non  capitalized  corporate  legal  fees in  connection  with  becoming a public
company and the  formation of the mid-tier  holding  company.  Offsetting  these
increases was a $165,000  reduction in  advertising  and  marketing  expenses as
deposit branch promotional  expenditures for the Cedar Grove branch were reduced
significantly from the 2002 level.

                                       63



         Salaries and employee benefits increased $538,000,  or 13.55% primarily
as a result of the continued growth of the Bank. Compensation expense, including
bonuses  and  payroll  taxes,  increased  approximately  $310,000 as a result of
inflation,  increased full-time  equivalent  employees and overtime wages due to
the growth of the Bank and increased loan origination volume.  Employee benefits
increased approximately $258,000 of which $183,000 was attributable to increases
in  deferred  compensation  benefits.  The  increase  in  deferred  compensation
benefits  was  primarily  the result of  establishing  an  officer  supplemental
executive  retirement  plan in mid-2002.  The recording of a full year's benefit
for fiscal 2003  resulted  in an increase of $147,000  over the 2002 fiscal year
during which the plan was in place for only a portion of the year. The remaining
deferred  compensation  increase  of $36,000 is  attributable  to  increases  in
employee  profit  sharing  and 401k plan  benefits.  The  remaining  $75,000  of
employee  benefit  increases  are  attributable  to  increases  in net  costs of
medical,  dental and other employee  benefits due to an increase in premiums and
an increase in staffing.

         Net increases in staffing for the year ended September 30, 2003 include
the addition of a Vice  President  Controller in the  Accounting  Department,  a
Commercial Loan  Administrator in the Lending Department and an additional staff
member in the deposit support  services.  These additions were needed to augment
our existing human resources as we converted to a public company, placed greater
strategic  emphasis on  commercial  lending  and  expanded  our  deposit-related
products and services to support our continued growth objectives.

         Provision  for Income Taxes.  The provision for income taxes  decreased
$270,000  reflecting a decrease in pretax income of $757,000.  The effective tax
rate was  36.46% and 36.26% for the years  ended  September  30,  2003 and 2002.
Effective for the Bank on January 1, 2002,  the state tax rate increased from 3%
to 9% of state taxable  income.  This increase was largely  offset by a positive
adjustment to the deferred tax inventory to reflect the new tax rate,  and by an
increase in federal  tax-exempt  income as a result of the  increase in the cash
surrender value of life insurance.

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  general  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 and provide  funds
for its lending and investment activities, and to enhance its interest rate risk
management.

                                       64



         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
savings  withdrawals,  to fund loan commitments and to maintain its portfolio of
mortgage-backed  securities  and investment  securities.  At March 31, 2005, the
total  approved  loan  origination  commitments  outstanding  amounted  to $16.0
million.  At the same  date,  unused  lines of credit  were  $13.2  million  and
construction  loans in  process  were $4.2  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. In addition, the Bank has the ability at March 31, 2005 to borrow
an  additional  $41.0  million from the FHLB of New York as a funding  source to
meet commitments, and for liquidity purposes.

         The following table  discloses our contractual  obligations as of March
31, 2005. Scheduled principal payments on amortizing  borrowings are reported as
maturities.




                                                Less Than                             After
                                        Total    1 Year     1-3 Years   4-5 Years   5 Years
                                        -----    ------     ---------   ---------   -------
                                                                    
Federal Home Loan Bank advances(1)..   $68,263   $16,558     $15,125     $21,580    $15,000
                                       -------   -------     -------     -------    -------
    Total...........................   $68,263   $16,558     $15,125     $21,580    $15,000
                                       =======   =======     =======     =======    =======


________________
(1)  At March  31,  2005 the total  collateralized  borrowing  limit was  $109.3
     million of which we had $68.3 million outstanding.

         Our  commercial  commitments  as of March 31,  2005  included  lines of
credit  totaling  $13.2  million,  construction  loans in process  totaling $4.2
million and other commitments to extend credit of $16.0 million.

         In February  2004,  we entered into an agreement to acquire real estate
to be used for a future branch site in Essex County. The total purchase price is
$1.7  million,  out of which a balance of $1.53  million is due at closing.  See
Note 6 to the  Consolidated  Financial  Statements  for  additional  information
regarding this commitment.

Capital

         Consistent  with its goals to operate a sound and profitable  financial
organization,   the  Bank  actively  seeks  to  maintain  a  "well  capitalized"
institution in accordance with regulatory standards. The Bank's total equity was
$33.9  million at March 31, 2005,  or 7.76% of total assets on that date.  As of
March 31,  2005,  the Bank  exceeded all capital  requirements  of the Office of
Thrift Supervision.  The Bank's regulatory capital ratios at March 31, 2005 were
as follows:  core capital 7.96%;  Tier 1 risk-based  capital  14.64%;  and total
risk-based capital 15.34%. The regulatory capital  requirements to be considered
well capitalized are 5.0%, 6.0%, and 10.0%, respectively.

Impact of Inflation

         The financial  statements  included in this document have been prepared
in accordance with accounting principles generally accepted in the United States
of America. These principles require the

                                       65



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 maturities structures of our
assets and liabilities are critical to the maintenance of acceptable performance
levels.

         The principal effect of inflation on earnings,  as distinct from levels
of interest rates, 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 Regulatory and Accounting Developments

         EITF 03-1,  Other-Than-Temporary  Impairment.  In March 2004,  the FASB
Emerging  Issues Task Force  ("EITF")  reached a consensus  regarding EITF 03-1,
"The Meaning of  Other-Than-Temporary  Impairment and Its Application to Certain
Investments."  The  consensus  clarifies  the  meaning  of  other-than-temporary
impairment   and  its   application   to   investments   classified   as  either
available-for-sale  or held-to-maturity  under SFAS 115, "Accounting for Certain
Investments in Debt and Equity Securities," and investments  accounted for under
the cost method or the equity method.  The recognition and measurement  guidance
for which the  consensus  was  reached is to be applied to  other-than-temporary
impairment  evaluations.  In September 2004, the Financial  Accounting Standards
Board ("FASB") issued a final FASB Staff Position, FSP EITF Issue 03-01-1, which
has delayed the effective date for the measurement  and recognition  guidance of
EITF 03-01. The comment period is currently open related to this staff position.
The implementation date is unknown until further guidance is issued by the FASB.
We are currently evaluating the impact of adopting EITF 03-01.

         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.  This will apply to awards  granted or modified  after the first
quarter or year beginning after December 15, 2005.  Compensation  cost will also
be recorded  for prior option  grants that vest after the date of adoption.  The
effect on results of operations will depend on the level of future option grants
and the  calculation  of the fair value of the  options  granted at such  future
date,  as well as the  vesting  periods  provided,  and so cannot  currently  be
predicted.  Notwithstanding  options  granted  in  the  future,  management  has
evaluated the pro forma cost of the options granted on January 20, 2005. The pro
forma  cost and impact on  earnings  per share for the six  months  ended  March
31, 2005 are presented in Note 1 to the Consolidated Financial Statements.

                                       66




         We will begin to record compensation costs for stock options granted on
January 20, 2005 beginning on October 1, 2005.  The estimated  after-tax cost of
these options for each of the next five fiscal years is as follows:

                                    2006    $  215,946
                                    2007    $  215,946
                                    2008    $  215,946
                                    2009    $  215,946
                                    2010    $   53,986



Notwithstanding this additional cost, there will be no significant effect on our
financial position for options that vest after the adoption date as total equity
will not change.  The estimated  after- tax cost of options shown above includes
only the 259,923  options  granted  prior to March 31,  2005,  and thus does not
reflect  the  12,248  options  granted  in May 2005 or the  options  that may be
granted under the new stock option plan that we intend to adopt  following  this
stock offering.

                                       67



         Average  Balance  Sheet.   The  following   tables  set  forth  certain
information  at March 31,  2005 and for the six months  ended March 31, 2005 and
2004 and for the years ended  September  30,  2004,  2003 and 2002.  The average
yields and costs are  derived  by  dividing  income or  expense  by the  average
balance  of assets or  liabilities,  respectively,  for the  periods  presented.
Average balances are derived primarily from daily balances.



                                                      At March 31,                    Six Months Ended March 31,
                                                    -----------------   ------------------------------------------------------------
                                                          2005                      2005                         2004
                                                    -----------------   ---------------------------  ----------------------------
                                                                                  Interest Average              Interest  Average
                                                               Yield/    Average   Earned/  Yield/   Average    Earned/    Yield/
                                                    Balance     Cost     Balance    Paid     Cost    Balance     Paid       Cost
                                                    -------     ----     -------    ----     ----    -------     ----       ----
                                                                     (Dollars in thousands)
                                                                                                 
Interest-earning assets:
  Loans receivable, net(1)..................       $333,554     5.36%   $318,539     8,483   5.33%  $270,680     7,405     5.47%
  Investment securities(2)..................         84,518     3.42%     91,109     1,450   3.18%   105,579     1,587     3.01%
  Other interest-earning assets(3)..........          5,971     3.38%      7,052        61   1.72%     5,978        25     0.84%
                                                   --------             --------    ------          --------    ------
  Total interest-earning assets.............        424,043     4.94%    416,700     9,994   4.80%   382,237     9,017     4.72%
  Noninterest-earning assets................         16,911               14,805    ------            11,060    ------
                                                   --------             --------                    --------
  Total assets..............................       $440,954             $431,505                    $393,297
                                                   ========             ========                    ========
Interest-bearing liabilities:
  NOW & money market........................       $ 34,018     1.18%   $ 37,307       206   1.11%  $ 21,913       109     0.99%
  Savings deposits(4).......................        134,637     1.58%    140,934     1,108   1.57%   131,707     1,033     1.57%
  Certificates of deposit...................        135,295     2.94%    123,542     1,705   2.76%   118,306     1,458     2.46%
                                                   --------             --------    ------          --------    ------
  Total interest-bearing deposits...........        303,950     2.14%    301,783     3,019   2.00%   271,926     2,600     1.91%
  Federal Home Loan Bank advances...........         68,263     4.45%     61,780     1,404   4.54%    59,780     1,428     4.78%
                                                   --------             --------    ------          --------    ------
  Total interest-bearing liabilities.......         372,213     2.56%    363,563     4,423   2.43%   331,706     4,028     2.43%
  Noninterest-bearing deposits..............         24,093               23,685    ------            22,154    ------
  Other noninterest-bearing liabilities.....          5,837                5,834                       2,400
                                                   --------             --------                    --------
  Total liabilities.........................        402,143              393,082                     356,260
  Stockholders' equity......................         38,811               38,423                      37,037
                                                   --------             --------                    --------
  Total liabilities and equity..............       $440,954             $431,505                    $393,297
                                                   ========             ========                    ========

  Net interest spread(5)....................                    2.38%               $5,571   2.36%              $4,989     2.29%
                                                                ====                ======   ====               ======     ====
  Net interest margin(6)....................                    2.70%                        2.67%                         2.61%
                                                                ====                         ====                          ====
  Interest-earning assets as a percentage of
    interest-bearing liabilities............        113.92%              114.62%                     115.23%
                                                    ======               ======                      ======


- ----------------
(1)  Calculated net of deferred fees and loss reserves.  Non-accruing loans have
     been included as loans carrying a zero yield.
(2)  Calculated   based  on  amortized  cost  excluding  FAS  115  market  value
     adjustment.
(3)  Includes  Federal Home Loan Bank stock at cost and term deposits with other
     financial institutions.
(4)  Includes money market savings accounts.
(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.

                                       68




                                                                              Year Ended September 30,
                                                 ---------------------------------------------------------------------------------
                                                             2004                       2003                        2002
                                                 --------------------------  ---------------------------  ------------------------
                                                           Interest Average           Interest  Average           Interest Average
                                                  Average  Earned/  Yield/   Average  Earned/   Yield/    Average Earned/   Yield/
                                                  Balance    Paid    Cost    Balance   Paid      Cost     Balance  Paid      Cost
                                                 --------  -------   ----   --------    -------   ----   --------   -------   ----
                                                                               (Dollars in thousands)
                                                                                                  
Interest-earning assets:
  Loans receivable, net(1)..................     $278,632  $15,017   5.39%  $238,474    $14,343   6.01%  $186,974   $12,907   6.90%
  Investment securities(2)..................      103,978    3,125   3.01%   100,787      2,918   2.90%    91,141     4,414   4.84%
  Other interest-earning assets(3)..........        6,302       62   0.98%    13,462        215   1.60%    13,506       257   1.90%
                                                 --------  -------          --------    -------          --------   -------
  Total interest-earning assets.............      388,912   18,204   4.68%   352,723     17,476   4.95%   291,621    17,578   6.03%
  Noninterest-earning assets................       10,755  -------             9,459    -------             8,223   -------
                                                 --------                   --------                     --------
  Total assets..............................     $399,667                   $362,182                     $299,844
                                                 ========                   ========                     ========
Interest-bearing liabilities:
  NOW & money market........................    $  23,086      225   0.97%  $ 22,511        290   1.29%  $ 14,381       211   1.47%
  Savings deposits(4).......................      136,100    2,109   1.55%   117,052      2,307   1.97%    86,475     2,196   2.54%
  Certificates of deposit...................      116,926    2,912   2.49%   121,310      3,439   2.83%   114,965     4,158   3.62%
                                                 --------  -------          --------    -------          --------   -------
  Total interest-bearing deposits...........      276,113    5,246   1.90%   260,873      6,036   2.31%   215,821     6,565   3.04%
  Federal Home Loan Bank advances...........       60,125    2,859   4.76%    54,923      2,834   5.16%    43,859     2,264   5.16%
                                                 --------  -------          --------    -------          --------   -------
  Total interest-bearing liabilities.......       336,238    8,105   2.41%   315,796      8,870   2.81%   259,680     8,829   3.40%
  Noninterest-bearing deposits..............       22,080  -------            20,303    -------            16,333   -------
  Other noninterest-bearing liabilities.....        3,884                      4,441                        3,507
                                                 --------                   --------                     --------
  Total liabilities.........................      362,202                    340,540                      279,520
  Stockholders' equity......................       37,465                     21,642                       20,324
                                                 --------                   --------                     --------
  Total liabilities and equity..............     $399,667                   $362,182                     $299,844
                                                 ========                   ========                     ========

  Net interest spread(5)....................               $10,099   2.28%             $  8,606   2.14%              $8,749   2.63%
                                                           =======   ====              ========   ====               ======   ====
  Net interest margin(6)....................                         2.60%                        2.44%                       3.00%
                                                                     ====                         ====                        ====
  Interest-earning assets as a percentage of
    interest-bearing liabilities............      115.67%                    111.69%                      112.30%
                                                  ======                     ======                       ======

- ---------------------
(1)  Calculated net of deferred fees and loss reserves.  Non-accruing loans have
     been included as loans carrying a zero yield.
(2)  Calculated   based  on  amortized  cost  excluding  FAS  115  market  value
     adjustment.
(3)  Includes  Federal Home Loan Bank stock at cost and term deposits with other
     financial institutions.
(4)  Includes money market savings accounts.
(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.

                                       69



         Rate/Volume  Analysis.  The following table reflects the sensitivity of
our interest income and interest  expense to changes in volume and in prevailing
interest  rates during the periods  indicated.  Each category  reflects the: (1)
changes in volume  (changes in volume  multiplied  by old rate);  (2) changes in
rate  (changes in rate  multiplied  by old volume);  (3) changes in  rate/volume
(changes in rate multiplied by the change in volume); and (4) net change.



                                    Six Months Ended                    Twelve Months Ended              Twelve Months Ended
                                        March 31,                         September 30,                    September 30,
                           --------------------------------   ----------------------------------   --------------------------------
                                      2005 vs. 2004                       2004 vs. 2003                    2003 vs. 2002
                           --------------------------------   ----------------------------------   --------------------------------
                              Increase (Decrease)                 Increase (Decrease)              Increase (Decrease)
                                     Due to                              Due to                           Due to
                           -------------------------          ----------------------------         ------------------------
                                               Rate/                                Rate/                            Rate/
                           Volume     Rate    Volume    Net   Volume      Rate     Volume    Net   Volume  Rate     Volume    Net
                           ------     ----    ------    ---   ------      ----     ------    ---   ------  ----     ------    ---
                                                                    (Dollars in thousands)
                                                                                       
Interest and
dividend income:
  Loans
    receivable, net ....  $ 1,309    $(197)   $ (34) $ 1,078  $ 2,416    $(1,491) $  (251) $  674  $3,555 $(1,661) $  (458) $1,436
  Investment
    securities .........     (218)      94      (13)    (137)      91        112        4     207     466  (1,775)    (187) (1,496)
  Other interest-
    earning assets .....        4       27        5       36     (114)       (83)      44    (153)     --     (42)      --     (42)
                          -------    -----    -----  -------  -------    -------  -------  ------  ------ -------  -------  ------
  Total interest-
    earning assets .....    1,095      (76)     (42)     977    2,393     (1,462)    (203)    728   4,021  (3,478)    (645)   (102)
                          -------    -----    -----  -------  -------    -------  -------  ------  ------ -------  -------  ------

Interest expense:
  NOW and money market .       76       12        9       97        7        (70)      (2)    (65)    119     (26)     (14)     79
  Savings deposits .....       72        3       --       75      375       (493)     (80)   (198)    777    (492)    (174)    111
  Certificates of
    deposit ............       65      174        8      247     (124)      (418)      15    (527)    229    (899)     (49)   (719)
                          -------    -----    -----  -------  -------    -------  -------  ------  ------ -------  -------  ------
  Total interest-
    bearing deposits ...      213      189       17      419      258       (981)     (67)   (790)  1,125  (1,417)    (237)   (529)
  Federal Home Loan
   Bank advances .......       48      (70)      (2)     (24)     268       (222)     (21)     25     571      (1)      --     570
                          -------    -----    -----  -------  -------    -------  -------  ------  ------ -------  -------  ------
  Total interest-
   bearing
   liabilities..........      261      119       15      395      526     (1,203)     (88)   (765)  1,696  (1,418)    (237)     41
                          -------    -----    -----  -------  -------    -------  -------  ------  ------ -------  -------  ------

Change in net
  interest income ......  $   834    $(195)   $ (57) $   582  $ 1,867    $  (259) $  (115) $1,493  $2,325 $(2,060) $  (408) $ (143)
                          =======    =====    =====  =======  =======    =======  =======  ======  ====== =======  =======  ======



                                                             70



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:

          o    The interest income we earn on our  interest-earning  assets such
               as loans and securities; and

          o    The 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.

         In addition,  changes in interest rates can affect the average lives of
loans and mortgage-backed and related securities.  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.  At March 31, 2005, 77.5% of our loan
portfolio was comprised of one- to four-family mortgage loans, which experienced
very high prepayment rates during recent years.

         Our net  interest  rate  spread,  which is the  difference  between the
yields we  receive  on assets  and the  rates we pay on  liabilities,  increased
during fiscal 2004 after decreasing  during fiscal 2003 and continued to improve
during the first half of fiscal 2005. For the year ended  September 30, 2004 our
net  interest  rate  spread was 2.28%,  as  compared to 2.14% for the year ended
September  30, 2003.  Our net interest  rate spread was 2.36% for the six months
ended March 31, 2005. In large part, the improvement in net interest rate spread
resulted from slowing asset  prepayments  attributable  to interest rates rising
from their  historical  lows of fiscal 2003.  During  fiscal 2003,  decreases in
market interest rates triggered rapid loan and security prepayments which caused
our net interest rate spread to shrink.  Our spread shrank  because the decrease
in the  yields  on our  securities  and loan  portfolios  was  greater  than the
decrease in the rates we paid on deposits and borrowings  during that year. This
caused  a  decrease  in our  earnings,  sometimes  referred  to as an  "earnings
squeeze" which eased somewhat in fiscal 2004.

         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  recently  originated
hybrid  ARMs that are fixed  rate for an  initial  period of time.  At March 31,
2005, excluding allowance

                                       71



for loan losses and net deferred  origination costs and including loans held for
sale, loans totaled $334.3 million  comprising  75.8% of total assets.  Of those
loans,  fixed rate  mortgages  totaled  $173.6  million or 39.4% of total assets
while hybrid ARMs,  including 3/1, 5/1, 7/1 and 10/1 ARMs totaled $144.1 million
of 32.7% 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  shorter  maturities  than the  maturities  on our loans and
investment  securities.  Having  interest-bearing  liabilities that reprice more
frequently than  interest-earning  assets will be 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,  comprised of Joseph Kliminski,  the Bank's Chief Executive  Officer,
Fred Kowal, the Bank's President and Chief Operating Officer, Richard Bzdek, the
Bank's Executive Vice President and Corporate Secretary,  Eric Heyer, the Bank's
Senior Vice President and Chief  Financial  Officer,  Catherine  Bringuier,  the
Bank's Senior Vice President and Chief Lending Officer,  Josephine Castaldo, the
Bank's Vice  President  of Branch  Administration,  and John  Scognamiglio,  the
Bank's  Vice  President  and  Controller  which is  responsible  for  monitoring
interest rate risk. The committee 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  production  volumes  and  alternative
funding sources;  current  investments;  average lives,  durations and repricing
frequencies of loans and securities;  and a variety of other asset and liability
management  topics.  The  committee  meets  quarterly  to  formally  review such
matters.  The results of the  committee's  quarterly  review are reported to the
full Board,  which makes adjustments to the Bank's interest rate risk policy and
strategies, as it considers necessary and appropriate.

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

(1)  Originate  and retain loans with  adjustable  rate  features and fixed rate
     loans with shorter maturities including commercial real estate loans;

(2)  Originate  longer term, fixed rate loans eligible for sale in the secondary
     market and, if warranted, sell such loans;

(3)  Lengthen the maturities of our liabilities  through  utilization of Federal
     Home Loan Bank advances;

(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.

         Quantitative  Aspects of Market  Risk.  The  following  table  presents
American Bank of New Jersey's net portfolio  value as of March 31, 2005. The net
portfolio  value was  calculated by the Office of Thrift  Supervision,  based on
information provided by the Bank.

                                       72



                                                     Net Portfolio Value
                   Net Portfolio Value         as % of Present Value of Assets
              ------------------------   ---------------------------------------
  Changes in                                         Net Portfolio   Basis Point
   Rates(1)   $ Amount       $ Change    % Change    Value Ratio        Change
   --------   --------       --------    --------    -----------        ------
              (Dollars in thousands)

+300 bp         24,991        -23,067        -48%        5.98%         -468 bp
+200 bp         33,146        -14,912        -31%        7.72%         -293 bp
+100 bp         41,117         -6,940        -14%        9.33%         -132 bp
   0 bp         48,058                                  10.66%
- -100 bp         53,007          4,950        +10%       11.53%          +87 bp
- -200 bp         53,372          5,314        +11%       11.49%          +84 bp

- -----------------
(1)  The -300  basis  points  scenario  is not shown  due to the low  prevailing
     interest rate environment. One basis point is 0.01% or one one-hundredth of
     a percent.  Thus, a 100, 200 or 300 basis point change is  equivalent  to a
     change of 1.0%, 2.0% or 3.0%, respectively.

         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 a rapid increase in interest
rates would adversely affect our net interest margin and earnings. Given the low
interest rates prevalent in the current marketplace, management is continuing to
evaluate a variety of  strategies to manage the earnings  risks  presented by an
upward movement in interest rates.  These strategies  include the continued sale
of longer term,  fixed rate  conforming  loan  originations  into the  secondary
market and the use of wholesale borrowings to match fund longer term, fixed rate
loan  originations  that  are  retained  in  portfolio.



                                       73



For the year ended  September 30, 2004, we sold a total of $4.8 million of loans
to the Federal National Mortgage  Association.  Gains on sales of mortgage loans
held for sale totaled  $27,000 for 2004.  Such sales  contributed  to a 14.9% or
$11.3  million  reduction  in the  balance  of fixed  rate  mortgage  loans with
original maturities exceeding fifteen years during 2004.

         We offer  borrowers the option to lock in their  interest rate prior to
closing their mortgage  loans.  Once a loan's rate is locked,  we are exposed to
market value risk because 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. However, at March 31, 2005, the Bank
had no  outstanding  contracts to sell long term,  fixed rate mortgage  loans to
Federal National Mortgage  Association.  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%.
In the future,  we may evaluate  the costs and benefits of further  prepayments,
which may result in additional  one time charges to earnings in the form of FHLB
prepayment  penalties  to further  improve  the Bank's net  interest  spread and
margin and enhance future earnings.


                BUSINESS OF AMERICAN BANCORP OF NEW JERSEY, INC.

         ASB Holding Company is currently the middle-tier  federal stock holding
company of American Bank of New Jersey and ASB Investment  Corp. and owns all of
the  outstanding  common  stock of both  entities.  American  Bank of New Jersey
previously  converted  from a federal  mutual savings bank to the mutual holding
company form of organization in 1999. In 2003, ASB Holding Company was chartered
as the mid-tier stock holding  company for American Bank of New Jersey.  Also in
2003,  ASB Holding  Company  undertook a minority stock offering and sold 30% of
its  outstanding  stock to the public  with the  remaining  70% held by American
Savings, MHC, its parent mutual holding company.

         At the  conclusion  of this stock  offering and the  completion  of the
mutual-to-stock  conversion of American  Savings,  MHC, ASB Holding Company will
cease to exist,  but will be succeeded by a newly formed New Jersey  corporation
called  American  Bancorp  of  New  Jersey,  Inc.,  which  will  own  all of the
outstanding common stock of American Bank of New Jersey and ASB Investment Corp.
As of March 31, 2005, ASB Holding  Company had 5,554,500  shares of common stock
issued and outstanding.  American Savings, MHC owns 3,888,150 shares, or 70%, of
ASB Holding Company's  outstanding  common stock. The remaining shares of common
stock are held by the public.

         American Bancorp of New Jersey, Inc. has not engaged in any significant
business  to date.  Its  primary  activity  will be to hold all of the  stock of
American Bank of New Jersey and ASB Investment  Corp., a wholly owned subsidiary
engaged in offering insurance and securities  products.  American Bancorp of New
Jersey,  Inc. will invest the proceeds of the stock offering as discussed  under
Use of  Proceeds  at page  __.  In the  future,  it may  pursue  other  business
activities,  including  mergers and  acquisitions,  investment  alternatives and
diversification of operations.  There are, however, no current understandings or
agreements for these activities.  American Bancorp of New Jersey,  Inc. will not
maintain  offices  separate  from those of American Bank of New Jersey or employ
any  persons  other than  certain of  American  Bank of New  Jersey's  officers.
Officers  of  American  Bancorp  of New  Jersey,  Inc.  will  not be  separately
compensated for their service.

                                       74



                     BUSINESS OF AMERICAN BANK OF NEW JERSEY

General

         American  Bank of New  Jersey  was  originally  founded  in 1919 as the
American-Polish Building & Loan Association of Bloomfield, New Jersey. It became
a  state-chartered  savings  and loan  association  in 1948 and  converted  to a
federally  chartered  savings  bank in 1995.  It changed its name from  American
Savings Bank of NJ to American Bank of New Jersey in 2005.  The Bank's  deposits
are federally insured by the Savings Association  Insurance Fund as administered
by the Federal  Deposit  Insurance  Corporation.  American Bank of New Jersey is
regulated by the Office of Thrift  Supervision and the Federal Deposit Insurance
Corporation.

         Our core business is attracting and retaining  retail deposits in order
to fund a variety  of  mortgage  and  consumer  loan  products.  We operate as a
traditional   community  bank,   offering  retail  banking  services,   one-  to
four-family  residential  mortgage loans, home equity loans and lines of credit,
multi-family  and  non-residential  mortgage loans and consumer  loans.  We also
invest  in  mortgage-backed   securities  and   collateralized   mortgage-backed
obligations.  The  principal  source  of funds  for our  lending  and  investing
activities is deposits, supplemented with Federal Home Loan Bank borrowings. Our
principal  source of  income is  interest  earned on loans and  securities.  Our
principal expense is interest paid on deposits and borrowings.

Market Area

         Our main office is located in  Bloomfield,  New Jersey,  and our branch
office is located in Cedar Grove,  New Jersey.  Our lending is  concentrated  in
northern New Jersey, and our predominant sources of deposits are the communities
in which our two offices are located as well as the neighboring communities. Our
business of attracting  deposits and making loans is primarily  conducted within
our market  area.  A downturn in the local  economy  could  reduce the amount of
funds  available  for deposit and the ability of borrowers to repay their loans.
As a result, our profitability could decrease.

Competition

         We face  substantial  competition in our attraction of deposits,  which
are our primary  source of funds for lending,  and in the  origination of loans.
Many of our competitors are significantly  larger  institutions and have greater
financial and managerial  resources.  Our ability to compete  successfully  is a
significant factor affecting our profitability.

         Our competition for deposits and loans historically has come from other
insured  financial  institutions  such as local and regional  commercial  banks,
savings  institutions,  and credit unions located in our primary market area. We
also  compete  with  mortgage  banking  companies  for real  estate  loans,  and
commercial  banks  and  savings   institutions  for  consumer  loans;  and  face
competition for funds from investment products such as mutual funds,  short-term
money funds and corporate and government securities.

Lending Activities

         General.   We  have   traditionally   focused  on  the  origination  of
one-to-four  family loans,  which  comprise a significant  majority of the total
loan portfolio. We also provide financing on multi-family  dwellings,  mixed-use
properties  and  other  commercial  real  estate.   Commercial  business  loans,
generally

                                       75



secured by real estate, construction loans, home equity loans and consumer loans
make up the rest of the total loan portfolio.  We have  experienced  substantial
loan growth over the last several years, with total loans receivable  increasing
from $146.9 million at September 30, 2000 to $338.5 million at March 31, 2005, a
130% increase.

                                       76


         Loan  Portfolio   Composition.   The  following   tables  analyzes  the
composition of our loan portfolio by loan category at the dates indicated.



                            At March 31,                                     At September 30
                          ----------------- ----------------------------------------------------------------------------------------
                                2005              2004             2003             2002                2001             2000
                          ----------------   ---------------  ---------------  ----------------   ----------------   ---------------
                          Amount   Percent   Amount  Percent  Amount  Percent  Amount   Percent   Amount   Percent   Amount  Percent
                          ------   -------   ------  -------  ------  -------  ------   -------   ------   -------   ------  -------
                                                                        (Dollars in thousands)
                                                                                         
Type of Loans:
Mortgage loans:
   One-to-four
    family real
    estate(1)........... $262,288   77.49% $251,531  80.17% $215,984  81.59% $167,564    79.06% $131,513    76.18% $108,678   73.97%
   Multi-family and
     commercial
     real estate........   55,454   16.38    43,197  13.77    36,202  13.68    29,503    13.92    24,903    14.42    21,867   14.88
Construction............    8,132    2.40     7,175   2.29     1,233   0.47     4,875     2.30     9,402     5.45    10,697    7.28
Consumer................      701    0.21       746   0.24       780   0.29       795     0.38       540     0.31       547    0.37
Home equity.............   11,249    3.32    10,666   3.40     8,893   3.36     6,904     3.26     5,863     3.40     4,903    3.34
Commercial..............      663    0.20       398   0.13     1,610   0.61     2,298     1.08       417     0.24       238    0.16
                         --------   -----  --------  -----  --------  -----  --------    -----  --------    -----  --------   -----
     Total loans
       receivable.......  338,487  100.00%  313,713 100.00%  264,702 100.00%  211,939   100.00%  172,638   100.00%  146,930  100.00%
                                   ======           ======           ======             ======             ======            ======

Less:
  Allowance for
    loan losses.........   (1,690)           (1,578)          (1,371)          (1,117)            (1,009)            (1,003)
  Net deferred
    origination costs...      975               935              796              673                532                400
  Loans in process......   (4,219)           (4,100)            (783)          (3,121)            (5,839)            (5,369)
                         --------          --------         --------         --------           --------           --------
     Total loans
       receivable, net.. $333,553          $308,970         $263,344         $208,374           $166,322           $140,958
                         ========          ========         ========         ========           ========           ========


- --------------
(1)  Includes  loans held for sale of  $302,000,  $500,000 and $452,000 at March
     31, 2005, September 30, 2003 and September 30, 2000, respectively.

                                       77



         Loan Maturity Schedule.  The following table sets forth the maturity of
our loan  portfolio  at March 31,  2005.  Demand  loans,  loans having no stated
maturity,  and overdrafts are shown as due in one year or less. This table shows
contractual  maturities  and  does  not  reflect  repricing  or  the  effect  of
prepayments. Actual maturities may differ.



                                                                              At March 31, 2005
                                    --------------------------------------------------------------------------------------------
                                                   Multi-family
                                    One- to Four-       and
                                       Family       Commercial
                                    Real Estate     Real Estate  Construction     Consumer    Home Equity   Commercial   Total
                                    -----------     -----------  ------------     --------    -----------   ----------   -----
                                                                               (In thousands)
                                                                                                  
Amounts Due:
Within 1 Year...................       $    536       $  1,125        $3,715          $ 692      $    17       $527     $  6,612
                                       --------       --------        ------          -----      -------       ----     --------
After 1 year:
  Over 1 year to 5 years........          2,358          1,454         4,417              9           50         71        8,359
  Over 5 years to 10 years......         31,584          5,100             -              -        1,997         65       38,746
  Over 10 years to 15 years.....         58,619         15,442             -              -        7,957          -       82,018
  Over 15 years.................        169,189         32,333             -              -        1,228          -      202,750
                                       --------        -------        ------          -----      -------       ----     --------

Total due after one year........        261,750         54,329         4,417              9       11,232        136      331,873
                                       --------        -------        ------          -----      -------       ----     --------
Total amount due................       $262,286        $55,454        $8,132          $ 701      $11,249       $663     $338,485
                                       ========        =======        ======          =====      =======       ====     ========


                                       78



         The  following  table sets forth the maturity of our loan  portfolio at
September  30,  2004.  Demand  loans,  loans  having  no  stated  maturity,  and
overdrafts  are shown as due in one year or less.  This table shows  contractual
maturities and does not reflect  repricing or the effect of prepayments.  Actual
maturities may differ.



                                                                         At September 30, 2004
                                    --------------------------------------------------------------------------------------------
                                                   Multi-family
                                    One- to Four-       and
                                       Family       Commercial
                                    Real Estate     Real Estate  Construction     Consumer    Home Equity   Commercial     Total
                                    -----------     -----------  ------------     --------    -----------   ----------     -----
                                                                            (In thousands)
                                                                                                   
Amounts Due:
Within 1 Year...................       $    789        $   276      $1,025           $740        $    19       $   152    $  3,001
       -                               --------        -------      ------           ----        -------       -------    --------

After 1 year:
  Over 1 year to 5 years........          2,369          1,627       6,150              6            108           174      10,434
  Over 5 years to 10 years......         33,641          4,502           -              -          1,765            72      39,980
  Over 10 years to 15 years.....         58,483         12,934           -              -          8,025             -      79,442
  Over 15 years.................        156,249         23,858           -              -            749             -     180,856
                                       --------        -------      ------           ----        -------       -------    --------

Total due after one year........        250,742         42,921       6,150              6         10,647           246     310,712
                                       --------        -------      ------           ----        -------       -------    --------
Total amount due................       $251,531        $43,197      $7,175           $746        $10,666       $   398    $313,713
                                       ========        =======      ======           ====        =======       =======    ========


                                       79



         The following  table sets forth the dollar amount of all loans at March
31, 2005 due after March 31,  2006,  which have fixed  interest  rates and which
have floating or adjustable interest rates.



                                                                            Floating or
                                                       Fixed Rates          Adjustable Rates        Total
                                                       -----------          ----------------        -----
                                                                            (In thousands)
                                                                                       
One-to-four family real estate.................           $153,365               $108,385         $261,750
Multi-family and commercial real estate........             19,695                 34,634           54,329
Construction...................................                  -                  4,417            4,417
Consumer.......................................                  9                      -                9
Home equity....................................                  -                 11,232           11,232
Commercial.....................................                 33                    103              136
                                                          --------               --------         --------
  Total........................................           $173,102               $158,771         $331,873
                                                          ========               ========         ========


         The  following  table  sets  forth  the  dollar  amount of all loans at
September 30, 2004 due after September 30, 2005, which have fixed interest rates
and which have floating or adjustable interest rates.



                                                                            Floating or
                                                       Fixed Rates          Adjustable Rates        Total
                                                       -----------          ----------------        -----
                                                                            (In thousands)
                                                                                       
One-to-four family real estate.................           $156,752                $93,990         $250,742
Multi-family and commercial real estate........             19,399                 23,522           42,921
Construction...................................                  -                  6,150            6,150
Consumer.......................................                  6                      -                6
Home equity....................................                  -                 10,647           10,647
Commercial.....................................                125                    121              246
                                                          --------               --------         --------
  Total........................................           $176,282               $134,430         $310,712
                                                          ========               ========         ========


         One- to  Four-Family  Mortgage  Loans.  Our  primary  lending  activity
historically  has consisted of the  origination of one- to four-family  mortgage
loans,  most of which are  secured by property  located in northern  New Jersey.
Going  forward,  this  type of loan  will  continue  to be the most  significant
component  of our total loan  portfolio,  however,  we will also  emphasize  the
origination of commercial real estate loans,  including  construction loans, and
commercial and industrial loans.

         We will generally  originate a one- to four-family  mortgage loan in an
amount up to 80% of the lesser of the appraised value or the purchase price of a
mortgaged  property.  For  loans  exceeding  this  guideline,  private  mortgage
insurance on the loan is typically required.

         Our residential loans are originated with fixed or adjustable rates and
have terms of ten to thirty years.  We also offer  mortgage loans with bi-weekly
payments.  The  majority of our  adjustable  rate loan  products  provide for an
interest rate that is tied to the one-year Constant Maturity U.S. Treasury index
and have terms of up to thirty  years with  initial  fixed rate  periods of one,
three,  five,  seven,  or ten years  according to the terms of the loan. We also
offer an adjustable  rate loan with a rate that adjusts every three years to the
three-year Constant Maturity U.S. Treasury index.

         The fixed rate  mortgage  loans that we  originate  generally  meet the
secondary   mortgage  market   standards  of  the  Federal   National   Mortgage
Association.  For  the  purposes  of  interest  rate  risk  management,  we sell
qualifying one- to four-family  residential mortgages in the secondary market to
the

                                       80



Federal National  Mortgage  Association and other investors without recourse and
with servicing retained, and we have entered into a master selling and servicing
agreement with the Federal National  Mortgage  Association  under which the Bank
sold $4.8 million in the year ended  September  30, 2004 and $9.4 million in the
year ended September 30, 2003. Loan sales totaled $142,400 during the six months
ended  March 31,  2005.  Loan sales may  increase  or  decrease in the future in
connection with interest rate risk management.

         Substantially  all of our residential  mortgages  include "due on sale"
clauses,  which are provisions giving us the right to declare a loan immediately
payable if the borrower sells or otherwise transfers an interest in the property
to a third  party.  Property  appraisals  on real  estate  securing  our one- to
four-family   residential   loans  are  made  by  state  certified  or  licensed
independent  appraisers  approved  by the  Board of  Directors.  Appraisals  are
performed in accordance  with applicable  regulations  and policies.  We require
title  insurance  policies on all first  mortgage real estate loans  originated.
Homeowners,  liability, fire and, if required, flood insurance policies are also
required.

         Multi-family and Commercial  Mortgage Loans. We also originate loans on
multi-family and commercial real estate properties, including loans on apartment
buildings, retail/service properties, and other income-producing properties such
as mixed-use properties combining residential and commercial space. We generally
require no less than a 25% down payment or equity  position  for these  mortgage
loans.  Typically  these  loans  are  made  with  amortization  terms  of  up to
twenty-five  years. The majority of these loans are on properties located within
northern New Jersey and all are within the state.

         The multi-family and commercial mortgage loan portfolio grew from $21.9
million  at  September  30,  2000 to $55.5  million  at March 31,  2005,  a 153%
increase.  However,  the  growth of one- to  four-family  loans has kept pace so
multi-family  and  commercial  mortgage  loans as a percentage of the total loan
portfolio has remained fairly  constant,  increasing only 1.5% during that time.
We are currently  pursuing  strategies to grow this portfolio and intend to hire
several commercial real estate lenders to focus on this goal.

         Multi-family and commercial  mortgage loans generally are considered to
entail  significantly  greater  risk than that  which is  involved  with one- to
four-family  real estate  lending.  The  repayment  of these loans  typically is
dependent on the successful operations and income stream of the borrower and the
real estate  securing the loan as collateral.  These risks can be  significantly
affected by economic conditions. In addition,  commercial loans may carry larger
balances  to  single  borrowers  or  related  groups of  borrowers  than one- to
four-family  loans.  Furthermore,  this type of real  estate  lending  generally
requires  substantially  greater  evaluation and oversight  efforts  compared to
one-to-four family mortgage lending.

         Construction Lending. Essentially all of our construction lending is in
northern New Jersey. Our construction  lending includes loans to individuals for
construction of a primary  residence as well as loans to builders and developers
for single family, multi-unit and multi-house projects. We have no formal limits
as to  the  number  of  projects  a  builder  may  have  under  construction  or
development,  and make a case by case  determination  on loans to  builders  and
developers  who have multiple  projects under  development.  We generally do not
make construction  loans to builders on a speculative  basis.  However,  we will
allow a model unit  without a contract  in place.  In some  cases,  we convert a
construction  loan  to the  permanent  end  mortgage  loan  upon  completion  of
construction.  We do not require,  however, that construction loans be converted
to permanent end mortgage loans upon completion of construction.

         Construction lending is generally considered to involve a higher degree
of credit risk than long-term permanent financing of residential properties.  If
the estimate of construction cost proves to be

                                       81



inaccurate,  we may be  compelled  to advance  additional  funds to complete the
construction with repayment  dependent,  in part, on the success of the ultimate
project rather than the ability of a borrower or guarantor to repay the loan. If
we are  forced  to  foreclose  on a  project  prior to  completion,  there is no
assurance that we will be able to recover all of the unpaid portion of the loan.
In addition, we may be required to fund additional amounts to complete a project
and may have to hold the property for an indeterminate period of time.

         For several years  preceding  fiscal 2004,  the  outstanding  principal
balance of our construction loan portfolio experienced a significant  reduction.
This resulted from our decision  during that time to reduce our  origination  of
construction  loans  following  the  retirement  of the  loan  officer  who  had
primarily overseen this portfolio. However, with the Bank's increasing strategic
emphasis in  commercial  real estate  lending and our  intention to hire several
lenders dedicated to the development of a commercial real estate  portfolio,  we
expect that our construction  lending program will be fully reinstated.  We will
seek to grow this portfolio,  particularly with respect to construction loans to
builders and developers for multi-unit or multi-house projects.

         Consumer  Loans.  Consumer  loans consist of savings  secured loans and
unsecured  consumer  loans.  We will  generally  lend  up to 90% of the  account
balance on a savings  secured  loan.  At March 31,  2005,  the  majority  of the
$701,000 of consumer loans consisted of savings secured loans.

         Consumer loans  generally have shorter terms and higher  interest rates
than residential loans. The consumer loan market can be helpful in improving the
spread between the average loan yield and the cost of funds and at the same time
improve the matching of rate sensitive assets and liabilities.

         Unsecured  consumer  loans,  and consumer  loans  secured by collateral
other than savings  accounts,  entail  greater risks than  residential  mortgage
loans.  Consumer  loan  repayment  is  dependent  on the  borrower's  continuing
financial  stability  and is more likely to be  adversely  affected by job loss,
divorce,  illness or personal  bankruptcy.  Finally,  the application of various
federal laws,  including  federal and state  bankruptcy and insolvency laws, may
limit the amount  which can be  recovered  on  consumer  loans in the event of a
default.

         Our  underwriting  standards for consumer loans include a determination
of the applicant's  credit history and an assessment of the applicant's  ability
to meet existing obligations and payments on the proposed loan. The stability of
the  applicant's  monthly  income may be  determined  by  verification  of gross
monthly income from primary  employment,  and  additionally  from any verifiable
secondary income.

         Home Equity Loans. Our home equity loan portfolio  includes home equity
lines of credit and second mortgage term loans.  Home equity lines of credit are
prime-based  loans that are adjusted  monthly.  Home equity loans are  primarily
originated in our market area and are generally  made in amounts of up to 80% of
value  on term  loans  and up to 80% of value on home  equity  lines of  credit.
During 2001, we began  offering  home equity loans on  investment  properties in
addition to loans on primary residences. Loans on investment properties are made
in  amounts  of up to 65% of value on term  loans and up to 60% of value of home
equity lines of credit.

         Generally,  our second  mortgage loans have fixed rates for terms of up
to fifteen years.  Collateral value is determined through a drive-by  appraisal.
Second  mortgages and home equity lines of credit do not require title insurance
but do require  homeowner,  liability,  fire and, if required,  flood  insurance
policies.

                                       82



         Commercial Loans. We also originate  commercial and industrial business
loans to a variety of professionals,  sole proprietorships and small businesses,
primarily in our market area. These loans are generally  secured by real estate.
We generally  require the personal  guarantee of the business owner.  Commercial
lending  products  include term loans and lines of credit.  Our commercial  term
loans  generally  have terms  from one to five  years and are mostly  fixed rate
loans. Our commercial lines of credit have terms from one to three years and are
mostly adjustable rate loans.

         The  commercial  loan  portfolio has grown  slightly,  from $238,000 at
September  30, 2000 to $663,000 at March 31,  2005.  As part of our plan to grow
and  diversify  the loan mix by  developing a separate  and distinct  commercial
lending business unit, we have recently hired a commercial and industrial lender
and intend over the next  several  years to hire several  additional  commercial
real estate and commercial business lenders.

         Unlike  single-family  residential  mortgage loans, which generally are
made on the basis of the  borrower's  ability to make  repayment from his or her
employment  and other income and which are secured by real property  whose value
tends to be more easily  ascertainable,  commercial business loans typically are
made on the basis of the borrower's ability to make repayment from the cash flow
of the  borrower's  business.  As a result,  the  availability  of funds for the
repayment of commercial  business  loans may be  substantially  dependent on the
success of the business itself and the general economic environment.  Commercial
business loans,  therefore,  have greater credit risk than residential  mortgage
loans.  In  addition,  commercial  loans may  carry  larger  balances  to single
borrowers or related  groups of borrowers  than one- to  four-family  loans.  In
addition, commercial lending generally requires substantially greater evaluation
and oversight  efforts  compared to residential or  non-residential  real estate
lending.

         Loans to One Borrower.  Under federal law, savings  institutions  have,
subject to certain  exemptions,  lending  limits to one  borrower  or a group of
related  borrowers  in an amount  equal to the greater of $500,000 or 15% of the
institution's unimpaired capital and surplus. Accordingly, as of March 31, 2005,
our loans to one borrower limit was approximately $5.4 million.

         At March 31,  2005,  our  largest  group of  related  borrowers  had an
aggregate  balance of  approximately  $5.0  million,  representing  six loans on
condominium  units,  nine loans  secured  by multi-  family  properties  and one
single-family  residential  loan. At the same date,  our second largest group of
related  borrowers  had an  aggregate  balance of  approximately  $3.0  million,
representing four loans secured by apartment buildings ranging from six units to
58 units.  Our third  largest  group of  related  borrowers  at that date had an
aggregate balance of approximately $2.7 million,  representing two loans secured
by  apartment  buildings,  one loan on a mixed use  commercial  and  residential
property,  one loan on a multi- family property,  one single-family  residential
loan  and one  home  equity  line of  credit.  At March  31,  2005,  we had four
additional  lending  relationships  exceeding  $2.0  million,  with  outstanding
balances at that date ranging from $2.1  million to $2.5  million.  All of these
lending  relationships  were current and performing in accordance with the terms
of their loan agreements as of March 31, 2005.

         Our loans to one borrower limit will increase  significantly  following
the stock offering as we will have significantly greater capital.

         Loan Originations,  Purchases,  Sales, Solicitation and Processing. Our
customary sources of loan applications include repeat customers,  referrals from
realtors and other  professionals,  and "walk-in"  customers.  A majority of our
loan  originations  currently is produced by the Bank's one loan officer,  whose
referral base consists of a variety of sources,  including customers,  realtors,
lawyers, title companies and accountants. As discussed above, however, we intend
to hire additional residential, commercial real

                                       83



estate and  commercial and  industrial  lenders over the next several years.  We
have recently hired our first commercial and industrial lender.

         We primarily  originate our own loans and retain them in our portfolio.
Gross loan originations  totaled $111.8 million for the year ended September 30,
2004.  Net of principal  repayments,  loan growth  totaled  approximately  $46.1
million  for the fiscal year ended  September  30,  2004.  During the year ended
September  30, 2004 we  purchased  a total of $3.3  million of  adjustable  rate
mortgage  loans.  The Bank  purchased  no whole  loans  during  the years  ended
September 30, 2003 and 2002.  During the year ended  September 30, 2004, we sold
23 loans for $4.8 million. During the years ended September 30, 2003 and 2002 we
sold loans  totaling  $9.6 million and  $258,000,  respectively.  During the six
months  ended  March 31,  2005,  we sold  loans  totaling  $142,400  and did not
purchase  any  whole  loans.  Loan  sales  are part of our  interest  rate  risk
management  strategy  and may  increase or decrease in the future.  We generally
sell loans on a non-recourse basis, with servicing retained.  At March 31, 2005,
loans serviced for the benefit of others totaled $15.9 million.

         We occasionally  purchase  participations  in loans originated  through
other  lending   institutions   including  the  Thrift  Institutions   Community
Investment  Corporation  of New  Jersey  ("TICIC").  At March 31,  2005,  we had
participations  totaling $5.0 million from a New Jersey thrift  institution  and
$1.6 from TICIC, and our  participations  through these entities were secured by
one-to-four  family properties as well as multi-family or other non-one- to-four
family  properties,  such  as  assisted  living  facilities.  We may  also  sell
participation interests in multi-family,  commercial and other real estate loans
or construction  loans if the total loan would otherwise exceed our loans-to-one
borrower limit.

         Loan Commitments.  We give written commitments to prospective borrowers
on all  residential  and  non-residential  mortgage  loans.  The total amount of
commitments  to extend  credit for mortgage  and consumer  loans as of March 31,
2005, was approximately $16.0 million,  excluding commitments on unused lines of
credit of $13.2 million and undisbursed  portions of construction loans totaling
$4.2 million.

         Loan Approval  Procedures and Authority.  Our lending policies and loan
approval limits are  recommended by senior  management and approved by the Board
of Directors.  Our loan  origination  underwriter  has loan authority to approve
one-to  four-family  loans  up  to  $359,600,   the  Federal  National  Mortgage
Association  conforming  loan  limit.  Our  loan  origination  Manager  has loan
authority  to approve  one-to  four-family  loans up to  $500,000  with  Federal
National  Mortgage  Association  automated  underwriting  approvals.   Our  Loan
Committee consists of Officers  Kliminski,  Kowal, Bzdek and Bringuier.  Each of
these officers has authority to approve one-to four-family loans up to $750,000.
One-to-four  family loans between $750,000 and $1,000,000 require two signatures
from  members of the Loan  Committee.  One-to  four-family  loans  greater  than
$1,000,000 require the approval of the Board of Directors.

         Loans other than one-to  four-family  loans up to $750,000  require two
signatures  from  members  of  Loan  Committee.  Approval  of  a  separate  loan
sub-committee  of the Board is required  for non one-to  four- family loans over
$750,000, or when aggregate exposure exceeds $1.5 million.

Asset Quality

         Loan Delinquencies and Collection Procedures.  The borrower is notified
by both  mail  and  telephone  when a loan is  sixteen  days  past  due.  If the
delinquency  continues,  subsequent  efforts are made to contact the  delinquent
borrower and additional  collection notices and letters are sent. When a loan is
ninety  days  delinquent,  it is referred to an  attorney  for  repossession  or
foreclosure. All reasonable

                                       84



attempts are made to collect from borrowers prior to referral to an attorney for
collection.  In  certain  instances,  we may  modify the loan or grant a limited
moratorium on loan  payments to enable the borrower to reorganize  his financial
affairs,  and we attempt to work with the  borrower  to  establish  a  repayment
schedule to cure the delinquency.

         As to mortgage loans, if a foreclosure  action is taken and the loan is
not  reinstated,  paid in full or  refinanced,  the property is sold at judicial
sale at which we may be the buyer if there are no adequate offers to satisfy the
debt.  Any property  acquired as the result of foreclosure or by deed in lieu of
foreclosure  is  classified  as real estate  owned until it is sold or otherwise
disposed of. When real estate owned is acquired,  it is recorded at the lower of
the unpaid  principal  balance of the related loan or its fair market value less
estimated selling costs. The initial writedown of the property is charged to the
allowance for loan losses.  Adjustments  to the carrying value of the properties
that result from  subsequent  declines in value are charged to operations in the
period in which the declines  occur.  At March 31, 2005,  we held no real estate
owned.

         Loans are  reviewed  on a regular  basis and are placed on  non-accrual
status when they are more than ninety days delinquent.  Loans may be placed on a
non-accrual status at any time if, in the opinion of management,  the collection
of additional  interest is doubtful.  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. At March 31, 2005, we had approximately  $352,000 of
loans that were held on a non-accrual basis.

                                       85



         Non-Performing   Assets.  The  following  table  provides   information
regarding our  non-performing  loans and other  non-performing  assets as of the
dates indicated.



                                                             At
                                                           March 31,                          At September 30,
                                                           ---------   ---------------------------------------------------------
                                                             2005        2004         2003          2002       2001       2000
                                                             ----        ----         ----          ----       ----       ----
                                                                             (Dollars in thousands)
                                                                                                     
Loans accounted for on a non-accrual basis:
  One-to-four family real estate..........................   $  261    $  445      $   147         $ 147      $ 309      $ 374
  Multi-family and commercial real estate.................       74        74          369           423        287        343
  Construction............................................        -         -            -             -          -          -
  Consumer................................................        -         -            1             -         21          -
  Home equity.............................................       17         -            -             -         11         61
  Commercial..............................................        -         -            -             -          -          -
                                                             ------    ------       ------         -----      -----      -----
     Total................................................   $  352    $  519       $  517           570        628        778
Accruing loans contractually past due 90 days or more.....        -         -            -             -          -          -
                                                             ------    ------       ------         -----      -----      -----
Total non-performing loans................................      352       519          517           570        628        778
Real estate owned.........................................        -         -            -             -          -          -
Other non-performing assets...............................        -         -            -             -          -          -
                                                             ------    ------       ------         -----      -----      -----
Total non-performing assets...............................   $  352    $  519       $  517         $ 570      $ 628      $ 778
                                                             ======    ======       ======         =====      =====      =====
Allowance for loan losses to non-performing loans.........   480.66%   304.05%      265.18%       195.96%    160.67%    128.92%
Total non-performing loans to total loans.................     0.11%     0.17%        0.20%         0.27%      0.36%      0.53%
Total non-performing loans to total assets................     0.08%     0.12%        0.12%         0.17%      0.24%      0.35%
Total non-performing assets to total assets...............     0.08%     0.12%        0.12%         0.17%      0.24%      0.35%


                                       86



         During the year ended  September  30, 2004,  gross  interest  income of
$53,000 would have been recorded on loans  accounted for on a non-accrual  basis
if those  loans had been  current,  and  $39,000 of  interest  on such loans was
included in income for the year ended September 30, 2004.

         During the six months ended March 31, 2005,  gross  interest  income of
$14,000 would have been recorded on loans  accounted for on a non-accrual  basis
if those loans had been  current,  and $0 of interest on such loans was included
in income for the six months ended March 31, 2005.

         Classified  Assets.  Management,  in  compliance  with Office of Thrift
Supervision ("OTS") guidelines,  has instituted an internal loan review program,
whereby non-performing loans are classified as substandard, doubtful or loss. It
is our  policy to review  the loan  portfolio,  in  accordance  with  regulatory
classification  procedures,  on at  least  a  quarterly  basis.  When a loan  is
classified  as  substandard  or  doubtful,  management  evaluates  the  loan for
impairment.  When  management  classifies a portion of a loan as loss, a reserve
equal to 100% of the loss amount is allocated against the loan.

         An asset is considered "substandard" if it is inadequately protected by
the paying capacity and net worth of the obligor or the collateral  pledged,  if
any.  Substandard assets include those characterized by the distinct possibility
that the insured  institution will sustain some loss if the deficiencies are not
corrected.  Assets classified as "doubtful" have all of the weaknesses  inherent
in  those  classified  substandard,  with  the  added  characteristic  that  the
weaknesses  present make  collection or liquidation in full highly  questionable
and  improbable,  on the basis of  currently  existing  facts,  conditions,  and
values.  Assets,  or  portions  thereof,  classified  as "loss"  are  considered
uncollectible  and of so little value that their  continuance  as assets without
the allocation of an impairment  reserve is not  warranted.  Assets which do not
currently  expose the  insured  institution  to a  sufficient  degree of risk to
warrant  classification in one of the  aforementioned  categories but which have
credit  deficiencies  or  potential  weaknesses  are  required to be  designated
"special mention" by management.

         Management's  classification  of assets is  reviewed  by the Board on a
regular  basis  and by the  regulatory  agencies  as part of  their  examination
process.  The  following  table  discloses  our  classification  of  assets  and
designation  of certain loans as special  mention as of March 31, 2005. At March
31, 2005, all of the classified  assets and special  mention  designated  assets
were loans.


                                                       At March 31,
                                                           2005
                                                       ------------
                                                     (In thousands)

Special Mention........................                   $1,366
Substandard............................                      268
Doubtful...............................                      258
Loss...................................                        -
                                                          ------
  Total................................                   $1,892
                                                          ======

         At March 31, 2005,  approximately  $17,000 of the loans  classified  as
"special  mention," $261,000 of loans classified as "substandard" and $74,000 of
the  loans   classified   as   "doubtful"   are  included  in  the  table  under
non-performing assets.

         Allowance for Loan Losses. The allowance for loan losses is a valuation
account that reflects our  estimation of the losses in our loan portfolio to the
extent they are both  probable  and  reasonable  to estimate.  The  allowance is
maintained through provisions for loan losses that are charged to income in the

                                       87



period they are established. We charge losses on loans against the allowance for
loan  losses when we believe  the  collection  of loan  principal  is  unlikely.
Recoveries on loans previously charged-off are added back to the allowance.

         Our methodology for calculating the allowance for lease and loan losses
is based upon FAS 5 and FAS 114. Under FAS 114, we identify and analyze  certain
loans for impairment.  If an impairment is identified on a specific loan, a loss
allocation is recorded in the amount of that  impairment.  Loan types subject to
FAS 114 are construction  loans,  multi-family  mortgage loans,  non-residential
mortgage loans and commercial  (non-mortgage)  loans. We also conduct a separate
review  of all  loans  on  which  the  collectibility  of  principal  may not be
reasonably  assured.  We evaluate all classified loans individually and base our
determination of a loss factor on the likelihood of  collectibility of principal
including  consideration of the value of the underlying  collateral securing the
loan.

         Under our  implementation of FAS 5, we segregate loans by loan category
and  evaluate  homogeneous  loans  as  a  group.  The  loss  characteristics  of
aggregated  homogeneous loans are examined using two sets of factors: (1) annual
historical loss experience  factors that consider the net charge-off  history of
both the Bank and that of its regional peer group and (2) environmental factors.
Although there may be other factors that also warrant consideration, we consider
the following environmental factors:

o    levels and trends of delinquencies and impaired loans;
o    levels and trends of charge-offs and recoveries;
o    trends in volume and terms of loans;
o    changes to lending policies, procedures and practices;
o    experience, ability and depth of lending management and staff;
o    national, regional and local economic trends and conditions;
o    industry conditions; and
o    changes in credit concentration.

         In recent years, our charge-offs have been low and,  consequently,  our
estimation  of the  amount of losses in the loan  portfolio  both  probable  and
reasonable to estimate has been more reflective of other factors.

         Our  allowance   estimation   methodology   utilizes   historical  loss
experience  and  environmental  factors such as the local and national  economy,
loan growth rate, trends in delinquencies and non-performing  loans,  experience
of  lending  personnel,  and  other  similar  factors.   However,  we  have  had
significant growth in the past three years, part of which is attributable to the
new branch office opened in 2001. As a result of the significant  loan growth, a
large portion of our loan portfolio is considered "unseasoned," meaning that 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.  In the  absence  of
adequate  historical  loss experience upon which the Bank can base its allowance
calculations,  the Bank includes peer group information in its evaluation of the
allowance.  The  peer  group  information  utilized  by the  Bank is that of OTS
regulated thrifts in the northeast region. Management believes that the majority
of thrifts in the northeast region have similar loan portfolio composition.

         This estimation is inherently  subjective as it requires  estimates and
assumptions  that are susceptible to significant  revisions as more  information
becomes available or as future events change.  Future additions to the allowance
for loan losses may be necessary if economic and other  conditions in the future
differ substantially from the current operating  environment.  In addition,  the
OTS as an integral part of its

                                       88



examination  process,  periodically  reviews our loan and foreclosed real estate
portfolios and the related allowance for loan losses and valuation allowance for
foreclosed real estate. The OTS may require the allowance for loan losses or the
valuation  allowance  for  foreclosed  real estate to be increased  based on its
review of  information  available  at the time of the  examination,  which would
negatively affect our earnings.

                                       89



         The  following  table  sets  forth  information  with  respect  to  our
allowance for loan losses for the periods indicated:



                                                       Six Months Ended                         Year Ended
                                                          March 31,                            September 30,
                                                    --------------------  -------------------------------------------------------
                                                      2005        2004      2004        2003        2002       2001       2000
                                                    --------    --------  --------   ---------    --------   --------   --------
                                                                                   (Dollars in thousands)
                                                                                                  
Allowance balance at beginning of period..........  $  1,578    $  1,371  $  1,371   $   1,117    $  1,009   $  1,003   $    999
Provision for loan losses.........................       112          54       207         254         105          2         22
Charge-offs:
  One-to-four family real estate..................         -           -         -           -           -          -        (19)
  Consumer........................................         -           -         -           -          (1)         -          -
                                                    --------    --------  --------   ---------    --------   --------   --------
     Total charge-offs............................         -           -         -           -          (1)         -        (19)
                                                    --------    --------  --------   ---------    --------   --------   --------

Recoveries:
  Consumer........................................         -           -         -           -           4          4          1
                                                    --------    --------  --------   ---------    --------   --------   --------
     Total recoveries.............................         -           -         -           -           4          4          1
                                                    --------    --------  --------   ---------    --------   --------   --------
Net (charge-offs) recoveries......................         -           -         -           -           3          4       (18)
                                                    --------    --------  --------   ---------    --------   --------   --------
Allowance balance at end of period................  $  1,690    $  1,425  $  1,578   $   1,371    $  1,117   $  1,009   $  1,003
                                                    ========    ========  ========   =========    ========   ========   ========
Total loans outstanding at end of period..........  $338,485    $275,774  $313,713    $264,702    $211,939   $172,638   $146,930
                                                    ========    ========  ========    ========    ========   ========   ========
Average loans outstanding during period...........  $318,539    $270,680  $278,632    $238,474    $186,974   $150,938   $128,463
                                                    ========    ========  ========    ========    ========   ========   ========
Allowance as a % of total loans...................     0.50%       0.52%     0.50%       0.52%       0.53%      0.58%      0.68%
Net loans charge-offs as a % of average loans.....     0.00%       0.00%     0.00%       0.00%       0.00%      0.00%      0.01%


                                                        90



         Allocation of Allowance for Loan Losses. The following table sets forth
the allocation of our allowance for loan losses by loan category and the percent
of  loans  in each  category  to  total  loans  receivable,  net,  at the  dates
indicated.  The  portion  of the loan  loss  allowance  allocated  to each  loan
category  does not  represent  the total  available  for future losses which may
occur  within  the loan  category  since the  total  loan  loss  allowance  is a
valuation allocation applicable to the entire loan portfolio.



                          At March 31,                                        At September 30,
                       ------------------- ---------------------------------------------------------------------------------------
                             2005                2004              2003             2002              2001            2000
                                  Percent            Percent           Percent         Percent           Percent          Percent
                                 of Loans           of Loans          of Loans         of Loans          of Loans         of Loans
                                 to Total           to Total          to Total         to Total          to Total         to Total
                        Amount     Loans    Amount    Loans    Amount   Loans  Amount  Loans    Amount   Loans    Amount   Loans
                        ------     -----    ------    -----    ------   -----  ------  -----    ------   -----    ------   -----
                                                                           (Dollars in thousands)
                                                                                      
At end of
period allocated to:
  One-to-four
    family real
    estate............ $  783     77.49%    $  777     80.17% $  685   81.59%  $  531  79.06%  $  366    76.18%  $  315    73.97%
  Multi-family and
    commercial
    real estate.......    749     16.38        680     13.77     566   13.68      452  13.92      463    14.42      481    14.88
  Construction........     43      2.40         21      2.29       3    0.47       13   2.30       55     5.45      124     7.28
  Consumer............      4      0.21          4      0.24       3    0.29        3   0.38        2     0.31        2     0.37
  Home equity.........     52      3.32         43      3.40      37    3.36       29   3.26       36     3.40       39     3.34
  Commercial..........     15      0.20          9      0.13      34    0.61       46   1.08       11     0.24        5     0.16
  Unallocated.........     44         -         44         -      43       -       43      -       76        -       37        -
                       ------    ------     ------    ------  ------  ------   ------ ------   ------   ------   ------   ------
     Total allowance.. $1,690    100.00%    $1,578    100.00% $1,371  100.00%  $1,117 100.00%  $1,009   100.00%  $1,003   100.00%
                       ======    ======     ======    ======  ======  ======   ====== ======   ======   ======   ======   ======


                                       91



Securities Portfolio

         General. Federally chartered savings banks have the authority to invest
in various  types of liquid  assets.  The  investments  authorized by the Bank's
board approved  investment policy include U.S.  government and government agency
obligations,  mortgage-related securities of various U.S. government agencies or
government-sponsored   entities  and  private   corporate   issuers   (including
securities  collateralized  by mortgages),  certificates  of deposits of insured
banks and savings  institutions  and municipal  securities.  Our policy does not
permit corporate  non-residential  mortgage related  securities.  Our investment
securities  portfolio at March 31, 2005 did not contain securities of any issuer
with an  aggregate  book value in excess of 10% of our equity,  excluding  those
issued by the United States Government or its agencies, other than an investment
in  an  adjustable   rate  mortgage   mutual  fund  with  a  carrying  value  of
approximately $9.8 million at March 31, 2005.

         Statement of Financial  Accounting  Standards No. 115,  "Accounting for
Certain Investments in Debt and Equity Securities,"  requires that securities be
categorized as "held-to-maturity," "trading securities" or "available-for-sale,"
based on  management's  intent as to the ultimate  disposition of each security.
Statement No. 115 allows debt securities to be classified as  "held-to-maturity"
and reported in financial  statements  at amortized  cost only if the  reporting
entity has the positive intent and ability to hold these securities to maturity.
Securities  that might be sold in response to changes in market  interest rates,
changes in the security's  prepayment risk,  increases in loan demand,  or other
similar factors cannot be classified as "held-to-maturity."

         We do not currently use or maintain a trading  account.  Securities not
classified as "held-to-maturity" are classified as  "available-for-sale."  These
securities are reported at fair value,  and  unrealized  gains and losses on the
securities are excluded from earnings and reported,  net of deferred taxes, as a
separate component of equity.

         All of our  securities  carry  market risk insofar as changes in market
rates of interest may cause a decrease in their  market  value.  Investments  in
securities are made based on certain considerations,  which include the interest
rate, tax considerations,  yield,  settlement date and maturity of the security,
our liquidity position,  and anticipated cash needs and sources. The effect that
the  proposed  security  would  have on our credit  and  interest  rate risk and
risk-based  capital  is also  considered.  We  purchase  securities  to  provide
necessary  liquidity  for  day-to-day  operations,  to aid in the  management of
interest rate risk and when investable funds exceed loan demand.

          Our investment policy, which is approved by the Board of Directors, is
designed to foster  earnings and  liquidity  within  prudent  interest rate risk
guidelines,   while  complementing  our  lending  activities.   Generally,   our
investment  policy is to invest funds in various  categories of  securities  and
maturities based upon our liquidity needs,  asset/liability management policies,
investment   quality,    marketability   and   performance    objectives.    The
Asset/Liability Management Committee,  comprised of Joseph Kliminski, the Bank's
Chief Executive  Officer,  Fred Kowal,  the Bank's President and Chief Operating
Officer,  Richard  Bzdek,  the Bank's  Executive  Vice  President  and Corporate
Secretary,  Eric Heyer,  the Bank's Senior Vice  President  and Chief  Financial
Officer, Catherine Bringuier, the Bank's Senior Vice President and Chief Lending
Officer, Josephine Castaldo, the Bank's Vice President of Branch Administration,
and John Scognamiglio,  the Bank's Vice President and Controller, is responsible
for the  administration  of the securities  portfolio.  This committee  conducts
regular, informal meetings,  generally on a weekly basis, and meets quarterly to
formally review the Bank's securities portfolio.  The results of the committee's
quarterly  review are reported to the full Board,  which makes adjustment to the
investment policy and strategies as it considers necessary and appropriate.

                                       92



         We do not  currently  participate  in hedging  programs,  interest rate
caps,  floors or swaps,  or other  activities  involving the use of  off-balance
sheet derivative financial  instruments,  but we may do so in the future as part
of our interest rate risk  management.  Further,  we do not invest in securities
which are not rated investment grade.

         Actual  maturities  of  the  securities  held  by us  may  differ  from
contractual  maturities  because  issuers  may have the  right to call or prepay
obligations  with and without  prepayment  penalties.  At March 31, 2005, we had
$14.0  million of agency  debenture  securities  in our  portfolio of which $2.0
million may be called prior to their maturity.

         Mortgage-related  Securities.  Mortgage-related  securities represent a
participation  interest  in a  pool  of  one-  to  four-family  or  multi-family
mortgages, although we focus primarily on mortgage-related securities secured by
one-  to  four-family  mortgages.  Our  mortgage-related   securities  portfolio
includes  mortgage-backed  securities and  collateralized  mortgage  obligations
issued by U.S. government  agencies or  government-sponsored  entities,  such as
Federal  Home  Loan  Mortgage  Corporation,  the  Government  National  Mortgage
Association,  and  the  Federal  National  Mortgage  Association,  as well as by
private  corporate  issuers.  The  portfolio  also  includes an investment in an
adjustable  rate mortgage  mutual fund,  with a carrying value of  approximately
$9.8 million at March 31, 2005.

         The  mortgage  originators  use  intermediaries  (generally  government
agencies  and  government-sponsored  enterprises,  but also a variety of private
corporate issuers) to pool and repackage the participation interests in the form
of  securities,  with  investors such as us receiving the principal and interest
payments on the  mortgages.  Securities  issued or sponsored by U.S.  government
agencies and  government-sponsored  entities are guaranteed as to the payment of
principal and interest to investors. Privately issued securities typically offer
rates above those paid on government agency issued or sponsored securities,  but
lack the guaranty of those agencies and are generally  less liquid  investments.
In the absence of an agency guarantee, our policy requires that we purchase only
privately-issued mortgage-related securities that have been assigned the highest
credit rating (AAA) by the applicable  securities rating agencies.  Limiting our
purchases of  privately-issued  mortgage-related  securities to those with a AAA
rating  reduces  our  added  credit  risk in  purchasing  non-agency  guaranteed
securities.  Moreover,  because there is a robust secondary market for AAA-rated
privately-issued   mortgage-related  securities,  much  of  the  liquidity  risk
otherwise associated with our investment in non-agency securities is mitigated.

         Mortgage-backed securities are pass-through securities typically issued
with  stated  principal  amounts,  and the  securities  are  backed  by pools of
mortgages  that have loans with interest  rates that are within a specific range
and  have  varying  maturities.  The  life of a  mortgage-backed  security  thus
approximates the life of the underlying  mortgages.  Mortgage-backed  securities
generally  yield less than the mortgage  loans  underlying the  securities.  The
characteristics  of the  underlying  pool  of  mortgages,  i.e.,  fixed-rate  or
adjustable-rate,  as well as prepayment  risk, are passed on to the  certificate
holder.  Mortgage-backed  securities  are  generally  referred  to  as  mortgage
participation certificates or pass-through certificates.

         Collateralized  mortgage obligations are  mortgage-derivative  products
that  aggregate  pools of mortgages and  mortgage-backed  securities  and create
different  classes  of  securities  with  varying  maturities  and  amortization
schedules as well as a residual  interest with each class having  different risk
characteristics.  The cash  flows from the  underlying  collateral  are  usually
divided into "tranches" or classes whereby  tranches have descending  priorities
with  respect to the  distribution  of principal  and interest  repayment of the
underlying  mortgages and mortgage-backed  securities as opposed to pass through
mortgage-backed  securities  where  cash flows are  distributed  pro rata to all
security holders. Unlike

                                       93



mortgage-backed  securities from which cash flow is received and prepayment risk
is shared pro rata by all securities holders,  cash flows from the mortgages and
mortgage-backed  securities underlying  collateralized  mortgage obligations are
paid in accordance  with a predetermined  priority to investors  holding various
tranches of the  securities or  obligations.  A particular  tranche or class may
carry  prepayment  risk  which  may be  different  from  that of the  underlying
collateral and other tranches.  Investing in collateralized mortgage obligations
allows us to better manage the  prepayment and extension  risk  associated  with
conventional  mortgage-related  securities.  Management believes  collateralized
mortgage  obligations  represent  attractive   alternatives  relative  to  other
investments  due to the wide variety of maturity,  repayment  and interest  rate
options  available.  At March  31,  2005,  collateralized  mortgage  obligations
comprised $37.8 million of our securities portfolio.

         Other Securities. In addition, at March 31, 2005 we held an approximate
investment  of $3.5  million in Federal  Home Loan Bank of New York common stock
(this  amount  is not  shown in the  securities  portfolio).  As a member of the
Federal  Home Loan Bank of New York,  ownership of Federal Home Loan Bank of New
York common shares is required.

         The  following  table sets forth the carrying  value of our  securities
portfolio at the dates indicated. Securities that are held-to-maturity are shown
at our amortized cost, and securities that are available-for-  sale are shown at
the current market value.



                                                       At March 31,                   At September 30,
                                                       ------------    -------------------------------------------
                                                          2005            2004          2003             2002
                                                        -------         -------       --------         -------
                                                                       (In thousands)
                                                                                         
Securities Held-to-Maturity:
  U.S. government and federal agency obligations......  $ 2,000         $     -       $      -         $     -
  Collateralized mortgage non-agency obligations......    2,785               -              -               -
  Collateralized mortgage agency obligations..........       90             107            193           3,076
  Government National Mortgage Association............      278             327            476             711
  Federal Home Loan Mortgage Corporation..............      445             490            657             986
  Federal National Mortgage Association...............    2,928           1,870          1,513           2,197
                                                        -------         -------       --------         -------
    Total securities held-to-maturity.................    8,526           2,794          2,839           6,970
                                                        -------         -------       --------         -------

Securities Available-for-Sale:
  U.S. government and federal agency obligation.......   11,740          13,840         13,484               -
  Collateralized mortgage non-agency obligations......      599           1,234          4,962          19,177
  Collateralized mortgage agency obligations..........   34,311          42,870         61,685          57,346
  Government National Mortgage Association............      177             202            320             513
  Federal Home Loan Mortgage Corporation..............    4,854           5,219            346             885
  Federal National Mortgage Association...............   14,482          16,261         16,664           2,213
  Mutual fund.........................................    9,829           9,869          9,930          10,000
                                                        -------         -------       --------         -------
    Total securities available-for-sale...............   75,992          89,495        107,391          90,134
                                                        -------         -------       --------         -------

    Total.............................................  $84,518         $92,289       $110,230         $97,104
                                                        =======         =======       ========         =======


                                       94



         The  following  table  sets forth  certain  information  regarding  the
carrying  values,  weighted  average yields and maturities of our investment and
mortgage-  backed  securities  portfolio  at March 31,  2005.  This table  shows
contractual  maturities  and  does  not  reflect  repricing  or  the  effect  of
prepayments. Actual maturities may differ.



                                                                          At March 31, 2005
                                 ---------------------------------------------------------------------------------------------------
                                                      More than        More than          More than
                                                      One Year         Five Years         Ten Years
                                 One Year or Less   to Five Years     to Ten Years        More than          Total Securities
                                 ---------------- ----------------- ----------------- ----------------- ---------------------------
                                 Carrying Average Carrying  Average Carrying  Average Carrying  Average Carrying   Average  Market
                                  Value    Yield    Value    Yield    Value    Yield    Value    Yield    Value     Yield   Value
                                  -----    -----    -----    -----    -----    -----    -----    -----    -----     -----   -----
                                                                        (Dollars in thousands)
                                                                                         
U.S. Government and Federal
Agency.......................     $3,952     2.18% $ 9,788    2.50%  $     -       -% $     -        -%  $13,740     2.37% $13,701

Mortgage-backed non-agency
 obligations.................          -        -        -       -         -       -    3,384     4.02     3,384     4.02    3,318

Government National Mortgage
 Association.................          -        -        7    6.47         -       -    1,733     2.87     1,740     2.88    1,742

Federal Home Loan Mortgage
 Association.................          -        -    1,477    3.26     8,297    3.15   18,533     3.46    28,307     3.32   28,308

Federal National Mortgage
 Association.................          -        -        -       -    13,899    3.55   13,619     3.65    27,518     3.51   27,486
                                  ------           -------           -------          -------            -------           -------

  Total......................     $3,952     2.18% $11,272    2.61%  $22,196    3.40% $37,269     3.56%  $74,689     3.24% $74,555
                                  ======           =======           =======          =======            =======           =======


                                       95



         The  following  table  sets forth  certain  information  regarding  the
carrying  values,  weighted  average yields and maturities of our investment and
mortgage-  backed  securities  portfolio at September 30, 2004. This table shows
contractual  maturities  and  does  not  reflect  repricing  or  the  effect  of
prepayments. Actual maturities may differ.



                                                                          At September 30, 2004
                                 ---------------------------------------------------------------------------------------------------
                                                      More than        More than          More than
                                                      One Year         Five Years         Ten Years
                                 One Year or Less   to Five Years     to Ten Years        More than          Total Securities
                                 ---------------- ----------------- ----------------- ----------------- ---------------------------
                                 Carrying Average Carrying  Average Carrying  Average Carrying  Average Carrying   Average  Market
                                  Value    Yield    Value    Yield    Value    Yield    Value    Yield    Value     Yield   Value
                                  -----    -----    -----    -----    -----    -----    -----    -----    -----     -----   -----
                                                                        (Dollars in thousands)
                                                                                         

U.S. Government and Federal
Agency                          $    -         -%  $13,840     2.39%  $     -       -% $     -       -%  $13,840    2.37%  $13,840

Mortgage-backed non-agency
 obligations....................     -         -         -        -         -       -    1,234    3.42     1,234    3.42     1,234

Government National Mortgage
 Association....................     -         -        16     6.97         -       -      513    3.60       529    3.70       532

Federal Home Loan Mortgage
 Association....................     1      5.30     1,706     3.27    10,101    3.13   21,969    3.41    33,777    3.32    33,781

Federal National Mortgage
 Association....................     -         -         -        -    15,666    3.40   17,374    3.36    33,040    3.38    33,045
                                ------             -------            -------          -------           -------           -------

  Total.........................$    1      5.30%  $15,562     2.50%  $25,767    3.30% $41,090    3.39%  $82,420    3.19%  $82,432
                                ======             =======            =======          =======           =======           =======


                                       96



Sources of Funds

         General.  Deposits  are our major source of funds for lending and other
investment purposes.  In addition, we derive funds from loan and mortgage-backed
securities principal repayments,  and proceeds from the maturity,  call and sale
of  mortgage-backed  securities and investment  securities.  Loan and securities
payments are a relatively  stable  source of funds,  while  deposit  inflows are
significantly  influenced by general interest rates and money market conditions.
Borrowings  (principally  from the  Federal  Home  Loan  Bank)  are also used to
supplement the amount of funds for lending and investment.

         Deposits. Our current deposit products include checking, savings, money
market,  club accounts,  certificates of deposit  accounts ranging in terms from
thirty days to ten years, and individual  retirement  accounts.  Deposit account
terms vary,  primarily as to the required minimum balance amount,  the amount of
time that the funds must remain on deposit and the applicable interest rate.

         Deposits are  obtained  primarily  from within New Jersey.  Traditional
methods of advertising are used to attract new customers and deposits, including
print media,  cable  television,  direct mail and inserts included with customer
statements.  We have not in the past  utilized the services of deposit  brokers,
however,  our current  growth  strategy  includes a modest  brokered CD program.
Although we did offer special savings programs in connection with the opening of
our Cedar Grove branch office,  premiums or incentives for opening  accounts are
generally not offered. We periodically select particular  certificate of deposit
maturities for promotion.

         The  determination of interest rates is based upon a number of factors,
including:  (1) our need for funds based on loan demand,  current  maturities of
deposits and other cash flow needs; (2) a current survey of general market rates
and rates of a selected group of competitors'  rates for similar  products;  (3)
our current  cost of funds and yield on assets;  and (4) the  alternate  cost of
funds on a wholesale  basis, in particular the cost of advances from the Federal
Home Loan Bank.  Interest  rates are reviewed by senior  management  on a weekly
basis.

         At March 31, 2005,  41.2% our deposits were in certificates of deposit.
Our  liquidity  could be  reduced if a  significant  amount of  certificates  of
deposit, maturing within a short period of time, were not renewed. Historically,
a significant  portion of the  certificates of deposit remain with us after they
mature and we believe that this will continue. However, the need to retain these
time deposits could result in an increase in our cost of funds.

         At March 31,  2005,  we had  approximately  $18.0  million of municipal
deposits at the Bank.  Subsequent to March 31, 2005, a  municipality  with $14.5
million deposited with the Bank requested bids from other  institutions for this
$14.5  million of deposits.  Even if our bid wins and we retain these  deposits,
the deposits will decrease over time because $9.3 million of that municipality's
total deposits are for a school construction  project for which the municipality
will be withdrawing funds as construction proceeds.

                                       97



         The following table sets forth the distribution of deposits at the Bank
at the dates indicated and the weighted  average nominal interest rates for each
period on each category of deposits presented.



                                  At March 31,                                     At September 30,
                          -------------------------- -------------------------------------------------------------------------------
                                     2005                      2004                        2003                       2002
                          -------------------------- -------------------------  ---------------------------  -----------------------
                                            Weighted                   Weighted                    Weighted                 Weighted
                                   Percent  Average          Percent   Average            Percent  Average          Percent  Average
                                  of Total  Nominal          of Total  Nominal            of Total  Nominal         of Total Nominal
                          Amount  Deposits   Rate    Amount  Deposits   Rate     Amount   Deposits   Rate    Amount Deposits   Rate
                          ------  --------   ----    ------  --------   ----     ------   --------   ----    ------ --------   ----
                                                                      (Dollars in thousands)

                                                                                          
Noninterest-
   bearing demand
   deposits...........  $ 24,093    7.34%       -%  $ 22,599    7.00%      -%  $ 21,676     7.40%      -%  $ 16,816   6.36%       -%

Interest-
   bearing demand
   deposits...........    34,018   10.37     1.18     38,696   11.99    1.06     21,721     7.42    0.98     27,733  10.48     1.55

Time deposits.........   135,295   41.24     2.94    143,401   44.44    1.60    127,720    43.62    1.60    118,605  44.82     3.14

Savings deposits......   134,637   41.05     1.58    118,020   36.57    2.65    121,709    41.56    2.55    101,433  38.34     2.30
                        --------  ------     ----   --------  ------    ----   --------   ------    ----   -------- ------     ----

     Total deposits...  $328,043  100.00%    1.98%  $322,716  100.00%   1.81%  $292,826   100.00%   1.79%  $264,587 100.00%    2.45%
                        ========  ======     ====   ========  ======    ====   ========   ======    ====   ======== ======     ====


                                       98



         The following table sets forth the time deposits at the Bank classified
by interest rate as of the dates indicated.



                         At March 31,                               At September 30,
                      -------------------  ----------------------------------------------------------------------
                             2005                   2004                    2003                   2002
                      -------------------  -----------------------   --------------------   ---------------------
                                 Percent                 Percent                Percent                 Percent
                        Amount   of Total      Amount    of Total     Amount    of Total      Amount    of Total
                        ------   --------      ------    --------     ------    --------      ------    --------
                                                                      (Dollars in thousands)
                                                                                
Interest Rate
0.00% - 0.99%......   $      -          -%   $      -          -%   $    240       0.20%    $      -           -%
1.00% - 1.99%......     36,415      26.92      51,664      43.78      56,504      46.43          498        0.42
2.00% - 2.99%......     32,971      24.37      20,848      17.66      18,576      15.26       66,213       55.82
3.00% - 3.99%......     34,763      25.69      16,353      13.86      23,047      18.94       28,792       24.28
4.00% - 4.99%......     19,369      14.32      19,198      16.27      18,414      15.13       16,557       13.96
5.00% - 5.99%......     11,334       8.38       9,494       8.04       3,941       3.24        5,129        4.32
6.00% - 6.99%......        443       0.33         463       0.39         987       0.81        1,383        1.17
7.00% - 7.99%......          -          -           -          -           -          -           33        0.03
                      --------     ------    --------     ------    --------     ------     --------      ------
  Total............   $135,295     100.00%   $118,020     100.00%   $121,709     100.00%    $118,605      100.00%
                      ========     ======    ========     ======    ========     ======     ========      ======


         The  following  table  sets forth the  amount  and  maturities  of time
deposits at the Bank at March 31, 2005.



                                                         Amount Due
                       -------------------------------------------------------------------------------
                                                                                              After
                       March 31,     March 31,      March 31,       March 31,   March 31,    March 31,
Interest Rate            2006          2007           2008            2009        2010        2010
                       ---------     ---------      ---------       ---------   ---------    ---------
                                                       (In thousands)

                                                                            
0.00% - 0.99%........  $      -       $     -        $     -          $    -      $    -       $    -
1.00% - 1.99%........    36,410             6              -               -           -            -
2.00% - 2.99%........    28,541         4,345             84               -           -            -
3.00% - 3.99%........    13,033        14,268          3,570           3,162         667           63
4.00% - 4.99%........     5,382           692          6,192           3,481       1,796        1,826
5.00% - 5.99%........        93           185          3,204             186          66        7,601
6.00% - 6.99%........       392             -             50               -           -            -
                        -------       -------        -------          ------      ------       ------
    Total............   $83,851       $19,496        $13,100          $6,829      $2,529       $9,490
                        =======       =======        =======          ======      ======       ======



                                       99




         The following table shows the amount of our  certificates of deposit of
$100,000 or more by time remaining until maturity as of March 31, 2005.



        Remaining Time Until Maturity                          Amount
        -----------------------------                          ------
                                                          (In thousands)
        Within three months.......................             $8,515
        Three through six months..................              8,364
        Six through twelve months.................              8,491
        Over twelve months........................             18,030
                                                              -------

        Total                                                 $43,400
                                                              =======

         The following table shows the amount of our  certificates of deposit of
$100,000 or more by time remaining until maturity as of September 30, 2004.



        Remaining Time Until Maturity                          Amount
        -----------------------------                          ------
                                                          (In thousands)
        Within three months.......................            $ 5,313
        Three through six months..................              3,380
        Six through twelve months.................              9,864
        Over twelve months........................             16,880
                                                              -------

        Total                                                 $35,437
                                                              =======


         Borrowings. To supplement our deposits as a source of funds for lending
or  investment,  we borrow  funds in the form of advances  from the Federal Home
Loan Bank.  We regularly  make use of Federal Home Loan Bank advances as part of
our interest rate risk  management,  primarily to extend the duration of funding
to match the longer term fixed rate loans held in the loan  portfolio as part of
our growth  strategy.  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%.  In the  future,  we may  evaluate  the costs  and  benefits  of  further
prepayments,  which may result in additional one time charges to earnings in the
form of FHLB  prepayment  penalties  to further  improve the Bank's net interest
spread and margin and enhance future earnings.


         Advances from the Federal Home Loan Bank are  typically  secured by the
Federal  Home Loan Bank stock we own and a portion of our  residential  mortgage
loans  and  may  be  secured  by  other  assets,  mainly  securities  which  are
obligations  of or guaranteed  by the U.S.  government.  At March 31, 2005,  our
borrowing  limit  with the  Federal  Home  Loan  Bank was  approximately  $109.3
million. Additional information regarding our Federal Home Loan Bank advances is
included under Note 8 of the Notes to the Financial Statements.


                                       100


         The  following  table  sets forth  certain  information  regarding  our
borrowed funds.



                                                                                    At or For the
                                                    At or For the              Year Ended September 30,
                                                   Six Months Ended            ------------------------
                                                   March 31, 2005        2004            2003           2002
                                                   --------------    -----------     ----------       ----------
                                                                        (Dollars in thousands)
                                                                                        
Federal Home Loan Bank Advances:

Average balance outstanding..................       $   61,780       $   60,125      $   54,923      $   43,859

Maximum amount outstanding
  at any month-end during the period.........       $   68,263       $   65,500      $   61,800      $   48,500

Balance outstanding at end of period.........       $   68,263       $   57,491      $   55,000      $   44,000

Weighted average interest rate during
   the period................................             4.54%            4.76%           5.16%           5.16%

Weighted average interest rate at end
   of period.................................             4.45%            4.72%           5.13%           5.59%


Subsidiary Activity

         In addition to American Bank of New Jersey, ASB Holding Company has one
service corporation subsidiary,  ASB Investment Corp., a New Jersey corporation,
which was  organized  in June 2003 for the  purpose  of  selling  insurance  and
investment  products,  including  annuities,  to  customers  of the Bank and the
general public through a third party networking arrangement. There has been very
little activity at this  subsidiary and sales are currently  limited to the sale
of fixed rate annuities.

         American  Bank of New  Jersey  has  one  subsidiary,  American  Savings
Investment  Corp.,  which was  formed in August  2004 under New Jersey law as an
investment  company  subsidiary.  The purpose of this subsidiary is to invest in
stocks,  bonds, notes and all types of equity,  mortgages,  debentures and other
investment securities.  Holding investment securities in this subsidiary reduces
our New Jersey state income tax rate.

Personnel

         As of March 31, 2005,  we had 53 full-time  employees  and 16 part-time
employees. The employees are not represented by a collective bargaining unit. We
believe our relationship with our employees is satisfactory.

Properties and Equipment

         At March 31, 2005, our net investment in property and equipment totaled
$4.1  million.  We use an  outside  service  company  for data  processing.  The
following  table sets forth the location of our main office,  separate  drive-up
facility and branch  office,  the year opened for each and the net book value of

                                      101


each.  Additionally,  at March  31,  2005,  we had  security  deposits  totaling
$408,000 in connection with de novo branch site acquisitions.

                                        Year
                                      Facility    Leased or    Net Book Value at
Office Location                        Opened       Owned       March 31, 2005
- ---------------                        ------       -----       --------------
                                                                (In thousands)

Main Office
365 Broad Street
Bloomfield, New Jersey  07003           1965        Owned            $1,377

Main Office Drive Up Facility
16 Pitt Street
Bloomfield, New Jersey  07003           1998        Owned              $346

Full Service Branch
310 Pompton Avenue
Cedar Grove, New Jersey  07009          2001        Owned            $1,928

Legal Proceedings

         ASB Holding  Company  and its  subsidiaries,  from time to time,  are a
party to routine litigation, which arises in the normal course of business, such
as claims to enforce  liens,  condemnation  proceedings  on  properties in which
American  Bank of New Jersey holds  security  interests,  claims  involving  the
making and servicing of real property  loans,  and other issues  incident to the
business of American Bank of New Jersey. There were no lawsuits pending or known
to be  contemplated  against  us at March 31,  2005 that  would  have a material
effect on our operations or income.

                                   REGULATION

         Set forth below is a brief  description  of certain laws that relate to
the  regulation  of  American  Bank of New  Jersey and  American  Bancorp of New
Jersey, Inc. The description does not purport to be complete and is qualified in
its entirety by reference to applicable  laws and  regulations.  We operate in a
highly  regulated  industry.  This  regulation  and  supervision  establishes  a
comprehensive framework of activities in which a federal savings bank may engage
and is intended  primarily for the protection of the deposit  insurance fund and
depositors.

         Any change in applicable statutory and regulatory requirements, whether
by the OTS,  the FDIC or the  United  States  Congress,  could  have a  material
adverse  impact on the  operations of American  Bancorp of New Jersey,  Inc. and
American  Bank of New Jersey.  The adoption of  regulations  or the enactment of
laws that restrict the operations of American Bank of New Jersey and/or American
Bancorp of New Jersey,  Inc. or impose burdensome  requirements upon one or both
of them could reduce their  profitability and could impair the value of American
Bank of New Jersey's  franchise  which could hurt the trading  price of American
Bancorp of New Jersey, Inc. common stock.

Regulation of American Bank of New Jersey

         General. As a federally-chartered,  SAIF-insured savings bank, American
Bank of New Jersey is subject to extensive  regulation  by the OTS and the FDIC.
This regulatory structure gives the regulatory

                                       102


authorities  extensive  discretion  in  connection  with their  supervisory  and
enforcement  activities and examination  policies,  including policies regarding
the classification of assets and the level of the allowance for loan losses. The
activities  of  federal  savings  banks  are  subject  to  extensive  regulation
including  restrictions or  requirements  with respect to loans to one borrower,
the percentage of  non-mortgage  loans or  investments to total assets,  capital
distributions,   permissible  investments  and  lending  activities,   liquidity
management,  transactions  with affiliates and community  reinvestment.  Federal
savings banks are also subject to reserve  requirements  of the Federal  Reserve
System. A federal savings bank's  relationship with its depositors and borrowers
is regulated by both state and federal  law,  especially  in such matters as the
ownership of savings  accounts  and the form and content of the bank's  mortgage
documents.

         American Bank of New Jersey must file regular  reports with the OTS and
the FDIC  concerning  its activities  and financial  condition,  and must obtain
regulatory approvals prior to entering into certain transactions such as mergers
with or acquisitions of other financial institutions. The OTS regularly examines
American  Bank of New  Jersey  and  prepares  reports  to  American  Bank of New
Jersey's Board of Directors on deficiencies, if any, found in its operations.

         Insurance  of  Deposit  Accounts.  The FDIC  administers  two  separate
deposit insurance funds. Generally,  the Bank Insurance Fund ("BIF") insures the
deposits of commercial banks and the Savings Association Insurance Fund ("SAIF")
insures the deposits of savings institutions. The FDIC is authorized to increase
deposit  insurance  premiums  if it  determines  increases  are  appropriate  to
maintain the reserves of either the BIF or SAIF or to fund the administration of
the  FDIC.  In  addition,  the  FDIC is  authorized  to levy  emergency  special
assessments  on BIF and SAIF  members.  The  assessment  rate  for most  savings
institutions, including American Bank of New Jersey, is currently 0%.

         In  addition,  all  FDIC-insured   institutions  are  required  to  pay
assessments  to the FDIC at an annual  rate of  approximately  .0212% of insured
deposits to fund interest payments on bonds issued by the Financing  Corporation
("FICO"),  an agency of the Federal  government  established to recapitalize the
predecessor to the SAIF.  These  assessments  will continue until the FICO bonds
mature in 2017.

         Regulatory  Capital  Requirements.   OTS  capital  regulations  require
savings institutions to meet three capital standards: (1) tangible capital equal
to 1.5% of total  adjusted  assets,  (2) "Tier 1" or "core"  capital equal to at
least 4% (3% if the institution has received the highest  possible rating on its
most recent  examination) of total adjusted assets,  and (3) risk-based  capital
equal to 8% of total  risk-weighted  assets.  For American  Bank of New Jersey's
compliance with these regulatory capital standards, see Historical and Pro Forma
Capital Compliance at page__.

         In addition,  the OTS may require that a savings institution that has a
risk-based  capital  ratio  of less  than  8%,  a ratio  of  Tier 1  capital  to
risk-weighted  assets  of less  than 4% or a ratio  of Tier 1  capital  to total
adjusted  assets of less than 4% (3% if the institution has received the highest
rating on its most recent  examination)  take  certain  action to  increase  its
capital ratios. If the savings  institution's capital is significantly below the
minimum  required  levels of capital or if it is  unsuccessful in increasing its
capital ratios, the OTS may restrict its activities.

         For  purposes  of the OTS  capital  regulations,  tangible  capital  is
defined as core capital less all intangible  assets except for certain  mortgage
servicing  rights.  Tier 1 or core  capital is  defined as common  stockholders'
equity,  non-cumulative perpetual preferred stock and related surplus,  minority
interests  in the equity  accounts  of  consolidated  subsidiaries,  and certain
non-withdrawable accounts and pledged deposits of mutual savings banks. American
Bank of New  Jersey  does not  have any  non-withdrawable  accounts  or  pledged
deposits.  Tier 1 and core  capital are reduced by an  institution's  intangible
assets, with

                                       103


limited  exceptions for certain mortgage and  non-mortgage  servicing rights and
purchased credit card relationships.  Both core and tangible capital are further
reduced  by an  amount  equal  to the  savings  institution's  debt  and  equity
investments  in   "non-includable"   subsidiaries   engaged  in  activities  not
permissible  to national  banks other than  subsidiaries  engaged in  activities
undertaken  as  agent  for  customers  or in  mortgage  banking  activities  and
subsidiary depository institutions or their holding companies.

         The risk-based capital standard for savings  institutions  requires the
maintenance of total capital of 8% of risk-weighted assets. Total capital equals
the sum of core and  supplementary  capital.  The  components  of  supplementary
capital  include,  among other  items,  cumulative  perpetual  preferred  stock,
perpetual   subordinated   debt,   mandatory   convertible   subordinated  debt,
intermediate-term  preferred stock, the portion of the allowance for loan losses
not  designated  for specific loan losses and up to 45% of  unrealized  gains on
equity  securities.  The  portion  of the  allowance  for loan and lease  losses
includable  in  supplementary  capital  is  limited  to a  maximum  of  1.25% of
risk-weighted assets. Overall,  supplementary capital is limited to 100% of core
capital.  For purposes of  determining  total capital,  a savings  institution's
assets are reduced by the amount of capital instruments held by other depository
institutions  pursuant  to  reciprocal  arrangements  and by the  amount  of the
institution's  equity  investments  (other  than  those  deducted  from core and
tangible   capital)   and  its  high   loan-to-value   ratio   land   loans  and
non-residential construction loans.

         A savings  institution's  risk-based  capital  requirement  is measured
against risk-weighted assets, which equal the sum of each on-balance-sheet asset
and the  credit-equivalent  amount of each  off-balance-  sheet item after being
multiplied by an assigned risk weight. These risk weights range from 0% for cash
to 100% for delinquent loans, property acquired through foreclosure,  commercial
loans, and other assets.

         OTS rules  require a deduction  from  capital for savings  institutions
with certain levels of interest rate risk. The OTS calculates the sensitivity of
an institution's  net portfolio value based on data submitted by the institution
in a schedule to its quarterly  Thrift  Financial  Report and using the interest
rate risk measurement  model adopted by the OTS. The amount of the interest rate
risk component, if any, deducted from an institution's total capital is based on
the institution's  Thrift Financial Report filed two quarters  earlier.  The OTS
has indefinitely  postponed  implementation of the interest rate risk component,
and American  Bank of New Jersey has not been  required to determine  whether it
will be required to deduct an interest rate risk component from capital.

         Prompt Corrective  Regulatory  Action.  Under the OTS Prompt Corrective
Action  regulations,  the OTS is required to take  supervisory  actions  against
undercapitalized   institutions,   the  severity  of  which   depends  upon  the
institution's level of capital.  Generally, a savings institution that has total
risk-based  capital  of less than  8.0%,  or a  leverage  ratio or a Tier 1 core
capital ratio that is less than 4.0%, is  considered to be  undercapitalized.  A
savings  institution that has total risk-based  capital less than 6.0%, a Tier 1
core risk-based capital ratio of less than 3.0% or a leverage ratio that is less
than  3.0% is  considered  to be  "significantly  undercapitalized."  A  savings
institution  that has a tangible  capital to assets  ratio equal to or less than
2.0% is deemed  to be  "critically  undercapitalized."  Generally,  the  banking
regulator is required to appoint a receiver or  conservator  for an  institution
that is  "critically  undercapitalized."  The  regulation  also  provides that a
capital  restoration  plan must be filed with the OTS within  forty-five days of
the  date  an  institution  receives  notice  that  it  is   "undercapitalized,"
"significantly  undercapitalized" or "critically undercapitalized." In addition,
numerous  mandatory  supervisory  actions become  immediately  applicable to the
institution,  including, but not limited to, restrictions on growth,  investment
activities, capital distributions,  and affiliate transactions. The OTS may also
take  any  one  of

                                       104


a  number  of  discretionary   supervisory   actions  against   undercapitalized
institutions,  including the issuance of a capital directive and the replacement
of senior executive officers and directors.

         Dividend and Other Capital  Distribution  Limitations.  The OTS imposes
various  restrictions or requirements on the ability of savings  institutions to
make capital distributions, including cash dividends.

         A  savings  institution  that is a  subsidiary  of a  savings  and loan
holding company,  such as American Bank of New Jersey,  must file an application
or a  notice  with  the  OTS at  least  thirty  days  before  making  a  capital
distribution.  A savings institution must file an application for prior approval
of a capital  distribution  if: (i) it is not eligible for  expedited  treatment
under the applications processing rules of the OTS; (ii) the total amount of all
capital  distributions,  including the proposed  capital  distribution,  for the
applicable  calendar year would exceed an amount equal to the savings bank's net
income for that year to date plus the institution's  retained net income for the
preceding  two years;  (iii) it would not  adequately be  capitalized  after the
capital  distribution;  or (iv) the distribution would violate an agreement with
the OTS or applicable regulations.

         American Bank of New Jersey is required to file a capital  distribution
notice or  application  with the OTS before  paying  any  dividend  to  American
Bancorp of New Jersey, Inc. However,  capital  distributions by American Bancorp
of New Jersey, Inc., as a savings and loan holding company,  will not be subject
to the OTS capital distribution rules.

         The OTS may  disapprove a notice or deny an  application  for a capital
distribution if: (i) the savings institution would be undercapitalized following
the capital  distribution;  (ii) the proposed capital distribution raises safety
and  soundness  concerns;  or (iii) the  capital  distribution  would  violate a
prohibition  contained in any statute,  regulation or agreement.  In addition, a
federal  savings  institution  cannot  distribute  regulatory  capital  that  is
required for its liquidation account. See The Conversion - Liquidation Rights at
page __.

         Qualified Thrift Lender Test. Federal savings  institutions must meet a
qualified  thrift  lender  ("QTL")  test or they become  subject to the business
activity  restrictions  and branching  rules  applicable to national  banks.  To
qualify as a QTL, a savings  institution  must  either (i) be deemed a "domestic
building and loan association" under the Internal Revenue Code by maintaining at
least 60% of its total  assets in  specified  types of assets,  including  cash,
certain  government  securities,  loans  secured by and other assets  related to
residential real property,  educational loans and investments in premises of the
institution or (ii) satisfy the statutory QTL test set forth in the Home Owners'
Loan Act by  maintaining  at least  65% of its  "portfolio  assets"  in  certain
"Qualified Thrift  Investments"  (defined to include  residential  mortgages and
related equity investments,  certain mortgage-related securities, small business
loans,  student  loans and  credit  card  loans,  and 50% of  certain  community
development loans). For purposes of the statutory QTL test, portfolio assets are
defined  as  total  assets  minus  intangible  assets,   property  used  by  the
institution in conducting its business,  and liquid assets equal to 20% of total
assets.  A savings  institution  must  maintain its status as a QTL on a monthly
basis in at least nine out of every twelve  months.  American Bank of New Jersey
met the QTL test as of March 31, 2005 and in each of the last twelve months and,
therefore, qualifies as a QTL.

         Transactions with Affiliates.  Generally,  federal banking law requires
that  transactions  between a savings  institution or its  subsidiaries  and its
affiliates  must  be on  terms  as  favorable  to  the  savings  institution  as
comparable transactions with non-affiliates. In addition, certain types of these
transactions   are  restricted  to  an  aggregate   percentage  of  the  savings
institution's capital.  Collateral in specified amounts must usually be provided
by  affiliates  in order to  receive  loans  from the  savings  institution.  In
addition,

                                       105


a  savings  institution  may not  extend  credit  to any  affiliate  engaged  in
activities not  permissible for a bank holding company or acquire the securities
of any affiliate  that is not a subsidiary.  The OTS has the discretion to treat
subsidiaries of savings institutions as affiliates on a case-by-case basis.

         Community  Reinvestment  Act.  Under  the  Community  Reinvestment  Act
("CRA"),  every insured depository  institution,  including American Bank of New
Jersey, has a continuing and affirmative obligation consistent with its safe and
sound operation to help meet the credit needs of its entire community, including
low- and  moderate-income  neighborhoods.  The CRA does not  establish  specific
lending requirements or programs for financial institutions nor does it limit an
institution's  discretion  to develop the types of products and services that it
believes are best suited to its particular  community.  The CRA requires the OTS
to assess the depository institution's record of meeting the credit needs of its
community  and to take this record  into  account in its  evaluation  of certain
applications  by the  institution,  such as a merger or the  establishment  of a
branch office by American Bank of New Jersey. An unsatisfactory  CRA examination
rating may be used as the basis for the denial of an application by the OTS.

         Federal Home Loan Bank System.  American Bank of New Jersey is a member
of the FHLB of New York, which is one of twelve regional FHLBs. Each FHLB serves
as a reserve or central bank for its members within its assigned  region.  It is
funded  primarily from funds  deposited by financial  institutions  and proceeds
derived from the sale of consolidated  obligations of the FHLB System.  It makes
loans to members pursuant to policies and procedures established by the board of
directors of the FHLB.

         As a member,  American  Bank of New Jersey is required to purchase  and
maintain  stock in the FHLB of New York in an amount  equal to the greater of 1%
of our aggregate unpaid  residential  mortgage loans, home purchase contracts or
similar obligations at the beginning of each year or 5% of FHLB advances. We are
in compliance with this  requirement.  The FHLB imposes  various  limitations on
advances  such as limiting  the amount of certain  types of real estate  related
collateral to 30% of a member's capital and limiting total advances to a member.

         The FHLBs are required to provide funds for the  resolution of troubled
savings  institutions  and to contribute to affordable  housing programs through
direct loans or interest subsidies on advances targeted for community investment
and  low-  and  moderate-income  housing  projects.   These  contributions  have
adversely  affected the level of FHLB dividends paid and could continue to do so
in the future.

         Federal  Reserve  System.  The  Federal  Reserve  System  requires  all
depository institutions to maintain  non-interest-bearing  reserves at specified
levels against their checking  accounts and non-personal  certificate  accounts.
The balances maintained to meet the reserve  requirements imposed by the Federal
Reserve System may be used to satisfy the OTS liquidity requirements.

         Savings  institutions have authority to borrow from the Federal Reserve
System "discount  window," but Federal Reserve System policy generally  requires
savings  institutions  to exhaust all other sources  before  borrowing  from the
Federal Reserve System.

         The USA Patriot Act.  American  Bank of New Jersey is subject to Office
of Thrift  Supervision  regulations  implementing the Uniting and  Strengthening
America by  Providing  Appropriate  Tools  Required to  Intercept  and  Obstruct
Terrorism  Act of 2001,  or the USA Patriot  Act.  The USA Patriot Act gives the
federal government powers to address terrorist threats through enhanced domestic
security measures,  expanded surveillance powers,  increased information sharing
and broadened anti-money  laundering  requirements.  By way of amendments to the
Bank Secrecy Act,  Title III of the USA Patriot Act takes  measures  intended to
encourage information sharing among bank regulatory agencies and law enforcement

                                       106


bodies. Further,  certain provisions of Title III impose affirmative obligations
on a broad range of financial institutions,  including banks, thrifts,  brokers,
dealers,  credit unions,  money transfer agents and parties registered under the
Commodity Exchange Act. As of March 31, 2005, management of American Bank of New
Jersey believes all required  actions to be taken by American Bank of New Jersey
under the USA Patriot Act have been completed.

         Among  other  requirements,  Title III of the USA  Patriot  Act and the
related  regulations  of the Office of Thrift  Supervision  impose the following
requirements with respect to financial institutions:

o    Establishment of anti-money  laundering  programs that include, at minimum:
     (i) internal policies,  procedures, and controls; (ii) specific designation
     of an anti-money  laundering  compliance  officer;  (iii) ongoing  employee
     training  programs;  and (iv) an  independent  audit  function  to test the
     anti-money laundering program.

o    Establishment of a program specifying  procedures for obtaining identifying
     information  from  customers  seeking  to  open  new  accounts,   including
     verifying the identity of customers within a reasonable period of time.

o    Establishment of appropriate,  specific, and, where necessary, enhanced due
     diligence policies,  procedures, and controls designed to detect and report
     money laundering.

o    Prohibitions  on  establishing,   maintaining,  administering  or  managing
     correspondent  accounts for foreign shell banks  (foreign banks that do not
     have a physical  presence in any  country),  and  compliance  with  certain
     record  keeping  obligations  with  respect to  correspondent  accounts  of
     foreign banks.

         Bank  regulators  are directed to consider  effectiveness  in combating
money laundering when ruling on Bank Merger Act applications.

Regulation of American Bancorp of New Jersey, Inc.

         General.  Upon  completion of the conversion,  American  Bancorp of New
Jersey,  Inc.,  the newly formed New Jersey  corporation,  will be a savings and
loan holding  company,  subject to  regulation  and  supervision  by the OTS. In
addition,  the OTS will have enforcement  authority over American Bancorp of New
Jersey, Inc. and any non-savings institution subsidiaries.  This permits the OTS
to restrict or prohibit  activities  that it  determines to be a serious risk to
American  Bank of New Jersey.  This  regulation  is intended  primarily  for the
protection of the depositors and not for the benefit of stockholders of American
Bancorp of New Jersey, Inc.

         Activities  Restrictions.  As a savings and loan holding company formed
after  May  4,  1999,  American  Bancorp  of  New  Jersey,  Inc.  will  not be a
grandfathered   unitary   savings   and   loan   holding   company   under   the
Gramm-Leach-Bliley  Act (the "GLB Act").  As a result,  American  Bancorp of New
Jersey,  Inc. and its non-savings  institution  subsidiaries  will be subject to
statutory and regulatory  restrictions on their business  activities.  Under the
Home Owners' Loan Act, as amended by the GLB Act, the non-banking  activities of
American  Bancorp of New Jersey,  Inc. will be restricted to certain  activities
specified  by OTS  regulation,  which  include  performing  services and holding
properties used by a savings institution  subsidiary,  activities authorized for
savings  and  loan  holding  companies  as of  March 5,  1987,  and  non-banking
activities  permissible for bank holding companies  pursuant to the Bank Holding
Company  Act of 1956  (the  "BHC  Act")  or  authorized  for  financial  holding
companies pursuant to the GLB Act.

                                       107


Furthermore,  no company  may  acquire  control of  American  Bank of New Jersey
unless the acquiring  company was a unitary  savings and loan holding company on
May 4, 1999 (or became a unitary savings and loan holding company pursuant to an
application  pending  as of  that  date)  or the  company  is  only  engaged  in
activities that are permitted for multiple savings and loan holding companies or
for financial holding companies under the BHC Act as amended by the GLB Act.

         Mergers and  Acquisitions.  American  Bancorp of New Jersey,  Inc. must
obtain  approval from the OTS before  acquiring more than 5% of the voting stock
of another savings  institution or savings and loan holding company or acquiring
such a savings  institution  or  savings  and loan  holding  company  by merger,
consolidation  or purchase of its  assets.  In  evaluating  an  application  for
American  Bancorp  of  New  Jersey,   Inc.  to  acquire  control  of  a  savings
institution,  the OTS would consider the financial and managerial  resources and
future  prospects  of  American  Bancorp  of New  Jersey,  Inc.  and the  target
institution,  the effect of the acquisition on the risk to the insurance  funds,
the convenience and the needs of the community and competitive factors.

         Sarbanes-Oxley Act of 2002. On July 30, 2002, the President signed into
law the  Sarbanes-Oxley  Act of 2002, or the Act, which implemented  legislative
reforms intended to address  corporate and accounting  fraud. In addition to the
establishment  of a new accounting  oversight board that will enforce  auditing,
quality control and  independence  standards and will be funded by fees from all
publicly traded companies,  the Act places certain  restrictions on the scope of
services that may be provided by accounting  firms to their public company audit
clients.  Any non-audit services being provided to a public company audit client
will require preapproval by the company's audit committee.  In addition, the Act
makes certain changes to the requirements for partner rotation after a period of
time. The Act requires chief executive officers and chief financial officers, or
their equivalent,  to certify to the accuracy of periodic reports filed with the
Securities and Exchange  Commission,  subject to civil and criminal penalties if
they knowingly or willingly violate this certification requirement. In addition,
under the Act,  counsel  will be  required  to  report  evidence  of a  material
violation of the  securities  laws or a breach of fiduciary duty by a company to
its chief  executive  officer or its chief legal  officer,  and, if that officer
does not appropriately respond, to report the evidence to the audit committee or
other similar committee of the board of directors or the board itself.

         Under the Act,  longer prison terms will apply to corporate  executives
who violate  federal  securities  laws; the period during which certain types of
suits can be brought against a company or its officers is extended;  and bonuses
issued  to  top  executives  prior  to  restatement  of  a  company's  financial
statements  are  now  subject  to  disgorgement  if the  restatement  was due to
corporate misconduct. Executives are also prohibited from insider trading during
retirement plan "blackout" periods,  and loans to company executives (other than
loans by financial  institutions permitted by federal rules and regulations) are
restricted.  In addition,  a provision  of the Act directs that civil  penalties
levied by the Securities and Exchange  Commission as a result of any judicial or
administrative  action  under the Act be  deposited to a fund for the benefit of
harmed investors.  The Federal Accounts for Investor Restitution  provision also
requires the Securities and Exchange  Commission to develop methods of improving
collection rates. The legislation  accelerates the time frame for disclosures by
public  companies,  as they must  immediately  disclose any material  changes in
their financial  condition or operations.  Directors and executive officers must
also provide information for most changes in ownership in a company's securities
within two business days of the change.

         The  Act  also  increases  the  oversight  of,  and  codifies   certain
requirements  relating  to audit  committees  of public  companies  and how they
interact with the company's "registered public accounting firm." Audit committee
members must be independent and are absolutely barred from accepting consulting,


                                       108


advisory or other compensatory fees from the issuer. In addition, companies must
disclose  whether at least one member of the  committee is a "financial  expert"
(as this term is defined by the Securities and Exchange  Commission) and if not,
why not.  Under  the Act,  a  company's  registered  public  accounting  firm is
prohibited from performing  statutorily mandated audit services for a company if
the company's chief executive  officer,  chief financial  officer,  comptroller,
chief accounting officer or any person serving in equivalent  positions had been
employed by the  accounting  firm and  participated  in the audit of the company
during the one-year  period  preceding the audit  initiation  date. The Act also
prohibits  any officer or director of a company or any other person acting under
their  direction  from  taking any  action to  fraudulently  influence,  coerce,
manipulate  or mislead any  independent  accountant  engaged in the audit of the
company's  financial  statements  for the  purpose of  rendering  the  financial
statements  materially  misleading.  The Act also  requires the  Securities  and
Exchange  Commission  to  prescribe  rules  requiring  inclusion of any internal
control   report  and   assessment   by  management  in  the  annual  report  to
stockholders.  The Act requires the company's  registered public accounting firm
that issues the audit report to attest to and report on management's  assessment
of the company's internal controls.

         We anticipate that we will incur  additional  expense in complying with
the provisions of the Act and the resulting regulations.

                                    TAXATION

Federal Taxation

         Savings  institutions are subject to the Internal Revenue Code of 1986,
as amended (the "Code"), in the same general manner as other corporations.

         All thrift institutions are now subject to the same provisions as banks
with respect to deductions for bad debts.  Thrift  institutions that are treated
as "small banks" (the average  adjusted bases for all assets of the  institution
equals  $500  million or less) under the Code may account for bad debts by using
the  experience  method for  determining  additions  to their bad debt  reserve.
Thrift  institutions  that  are not  treated  as  small  banks  must now use the
specific charge-off method.

         American  Bancorp of New Jersey,  Inc. may exclude from its income 100%
of dividends  received  from American Bank of New Jersey as a member of the same
affiliated group of corporations.  A 70% dividends received deduction  generally
applies  with  respect to  dividends  received  from  corporations  that are not
members of the same affiliated group.

         ASB Holding  Company's and American Bank of New Jersey's federal income
tax returns have not been audited by the IRS during the past five years.

State Taxation

         ASB Holding  Company and its  subsidiaries  file New Jersey  income tax
returns  and are  subject  to a state  income  tax that is  calculated  based on
federal taxable income, subject to certain adjustments. In July 2002, New Jersey
eliminated the 3% tax rate formerly applicable to thrift institutions located in
New Jersey, and these institutions are now subject to the 9% tax rate applicable
to New Jersey corporations.  This change was retroactive to January 1, 2002. Our
state tax rate has been  reduced by holding  investment  securities  in American
Savings  Investment  Corp.,  a wholly owned  subsidiary  of American Bank of New
Jersey, formed in August 2004.

                                       109



         The  state   income  tax  returns  of  ASB  Holding   Company  and  its
subsidiaries have not been audited during the past five years.

                                   MANAGEMENT

Directors and Executive Officers of American Bancorp of New Jersey, Inc.

         American  Bancorp of New Jersey,  Inc.'s Board of Directors is composed
of eight members each of whom serves for a term of four years.  American Bancorp
of New Jersey,  Inc.'s  certificate of incorporation  requires that directors be
divided  into  four  classes,  as  nearly  equal in  number  as  possible,  with
approximately one-fourth of the directors elected each year. American Bancorp of
New Jersey,  Inc.'s executive  officers are appointed  annually by the Board and
serve at the Board's discretion.

         The  following  table  sets  forth  information  with  respect  to  the
directors and executive officers of American Bancorp of New Jersey, Inc.



                              Age at                                                             Current
                           September 30,                                             Director      Term
Name                           2004           Position                               Since(1)    Expires
- ----                           ----           --------                               --------    -------
                                                                                     
Robert A. Gaccione              63            Director                                 2003        2007
Joseph Kliminski                61            Chief Executive Officer and              1986        2009
                                              Director
Fred G. Kowal                   51            President, Chief Operating Officer       2005        2008
                                              and Director
H. Joseph North                 72            Director                                 1991        2006
Stanley Obal                    82            Director                                 1981        2009
W. George Parker                79            Chairman of the Board                    1967        2006
Vincent S. Rospond              72            Director                                 1981        2008
James H. Ward, III              55            Vice Chairman of the Board               1991        2007
Richard M. Bzdek                51            Executive Vice President and             N/A         N/A
                                              Secretary
Eric B. Heyer                   42            Senior Vice President, Chief             N/A         N/A
                                              Financial Officer and Treasurer
Catherine M. Bringuier          41            Senior Vice President and Chief          N/A         N/A
                                              Lending Officer


- ----------------------
(1)  Indicates the year the individual  first became a director of American Bank
     of New Jersey or ASB Holding Company.  Each current director of ASB Holding
     Company is an initial  director of the newly formed American Bancorp of New
     Jersey, Inc.

         The business experience of each of our directors and executive officers
is set forth below.  Each has held his or her present  position for at least the
past five years, except as otherwise indicated.

         Robert A.  Gaccione  has been a member of the Board since 2003.  He has
been a senior  partner of the law firm of  Gaccione,  Pomaco & Malanga,  P.C. in
Belleville,  New Jersey  for  thirty  years.  He is a former  Federal  Bureau of
Investigation  agent.  Mr.  Gaccione  also  serves as an Essex  County Tax Board
Commissioner.  He served as a director of Franklin  Community Bank, a commercial
bank located in Nutley, New Jersey for three years. Mr. Gaccione is a member and
the past president of the Belleville  Rotary Club, is the president of the Clara
Maass Foundation and is a member of the Belleville Foundation.

         Joseph Kliminski has been a member of the Board since 1986. He has been
employed by the Bank since 1967 and became President and Chief Executive Officer
of the Bank in 1987 and President and Chief

                                       110



Executive  Officer of ASB Holding  Company upon its formation in June 2003.  Mr.
Fred Kowal  succeeded  Mr.  Kliminski  as  President of the Bank and ASB Holding
Company in 2005. Mr. Kliminski  continues to serve as Chief Executive Officer of
the Bank and ASB Holding  Company and will also hold this  position for American
Bancorp of New Jersey,  Inc. Mr. Kliminski is a member and past president of the
Bloomfield Lions Club, is president of the Advisory Board to the Bloomfield Town
Council, chairman of the Bloomfield Education Foundation, and former chairman of
the Deborah Hospital  Children of the World Golf Tournament.  Mr. Kliminski also
serves on the Executive  Committee of the Bloomfield  Center Alliance,  and is a
member and former  president of the Board of Trustees of the  Bloomfield  Public
Library.  He is also a former member of the Board of Governors of the New Jersey
League of  Community  Bankers and past  president  of the Essex  County  Savings
League.

         Fred G. Kowal was appointed as President and Chief Operating Officer of
the Bank in March 2005 and was appointed as a member of the Board of ASB Holding
Company at the same time.  In May 2005,  he was appointed as President and Chief
Operating Officer of ASB Holding Company. He will serve in these same capacities
as an officer of American  Bancorp of New Jersey,  Inc. Mr. Kowal was previously
Chairman and Chief Executive  Officer of Warwick Community  Bancorp,  Inc. until
its merger into  Provident  Bancorp,  Inc. in October  2004.  He joined  Warwick
Community  Bancorp,  Inc.  in 1999 and also  served as  Chairman of the Board of
Directors of The Warwick  Savings  Bank and as Chairman of the Board,  President
and Chief Executive  Officer of The Towne Center Bank, a de novo commercial bank
formed by Warwick Community Bancorp,  Inc. in 1999. Prior to joining Warwick, he
served as Senior Vice President of First Union  National  Bank,  where he worked
for 16 years, and as Senior Vice President of PNC Bank.

         H. Joseph  North has been a member of the Board since 1991.  Mr.  North
retired in 1987 as Town  Administrator of Bloomfield,  New Jersey after 20 years
of service as the municipality's Chief  Administrative  Officer. Mr. North began
his  service to the Town of  Bloomfield  in 1958 as Town Clerk  where his duties
included  that  of  Corporation  Secretary  to the  Municipality  and  Executive
Secretary to the Planning Board and Zoning Board of  Adjustment.  Mr. North is a
past  president  and a lifetime  member of the New Jersey  Municipal  Management
Association  and  is a  former  member  of  the  International  City  Management
Association.  Mr. North is also a former president of the Bloomfield Lions Club,
Bloomfield  Fifth Quarter Club and  Bloomfield  Tennis  Federation  and a former
member of the Board of Trustees of Bloomfield College.

         Stanley  Obal has been a member  of the  Board  since  1981.  Mr.  Obal
retired  in 1982 and was the owner of Obal's  Inn, a tavern  and  restaurant  in
Bloomfield, New Jersey.

         W. George Parker has been a member of the Board since 1967 and Chairman
since 1990. Mr. Parker is the owner,  president and chief  executive  officer of
Adco Chemical Company, located in Newark, New Jersey.

         Vincent S. Rospond has been a member of the Board since 1981.  He is an
attorney  and the  majority  stockholder  of the law firm of Rospond,  Rospond &
Conte,  P.A. in  Bloomfield,  New  Jersey.  Rospond,  Rospond & Conte  serves as
general  counsel  to the Bank.  Mr.  Rospond is the  president  and a trustee of
United Way of Bloomfield, is a member and the former legal counsel of Bloomfield
Chamber  of  Commerce,  and is a  member  and  the  treasurer  of  North  Jersey
Manufacturer's  &  Businessmen  Association.  He is also a member of the Cornell
Club of New Jersey, the Essex County Bar Association, the Newark Art Museum, the
Bloomfield Music Federation and the New Jersey Bar Association.

                                       111



         James H. Ward,  III has been a member of the Board  since 1991 and Vice
Chairman  since 2003.  From 1998 to 2000,  he was the majority  stockholder  and
Chief  Operating  Officer  of  Rylyn  Group,  which  operated  a  restaurant  in
Indianapolis,  Indiana. Prior to that, he was the majority stockholder and Chief
Operating Officer of Ward and Company,  an insurance agency in Springfield,  New
Jersey, where he was employed from 1968 to 1998. He is now a retired investor.

         Richard M. Bzdek is the Bank's  Executive  Vice President and Secretary
and became  Executive  Vice  President and Secretary of the ASB Holding  Company
upon its  formation in June 2003.  He will serve in these same  capacities as an
officer of American Bancorp of New Jersey, Inc. He has been employed by the Bank
since 1975.  Mr.  Bzdek is the former  president  and a current  director of the
Bloomfield Chamber of Commerce. He is a member of the Financial Managers Society
and serves as Vice Chairman on the Operations  and  Technology  Committee of the
New Jersey League of Community  Bankers.  He is also the treasurer and a trustee
of United Way of Bloomfield  and is a director and  co-founder of the Bloomfield
Center Alliance.

         Eric B. Heyer has served as Senior Vice President,  Treasurer and Chief
Financial  Officer  for the Bank  since  1997 and was  appointed  to these  same
positions for ASB Holding Company upon its formation in June 2003. He will serve
in these same capacities as an officer of American  Bancorp of New Jersey,  Inc.
Mr. Heyer has been employed by the Bank since 1993. He was  previously the chief
financial  officer of Monarch Savings Bank in Kearny,  New Jersey,  where he was
employed  from 1986 to 1993.  Mr.  Heyer is a member of the  Financial  Managers
Society.  He has  previously  served as a trustee of Kingston  United  Methodist
Church and  currently  serves as vice  chairman of the  stewardship  and finance
committee of Princeton United Methodist Church. Mr. Heyer also serves as a board
member of the Mental Health Clinic of Passaic in Clifton, New Jersey.

         Catherine M.  Bringuier has been the Bank's  Senior Vice  President and
Chief Lending Officer since January 2003. She has also served as the CRA Officer
since  February  1993.  Ms.  Bringuier has been employed by the Bank since March
1990. She has previously held the position of compliance officer,  internal loan
review   officer,   and  Vice  President  of  Lending  Officer  for  commercial,
residential and consumer lending.  Ms. Bringuier currently serves as a member of
the Commercial Lending Committee,  Loan Servicing Committee, and the Residential
Lending & Affordable  Housing  Committee  of the New Jersey  League of Community
Bankers.  Ms. Bringuier was also appointed to the Mortgage Steering Committee of
the New  Jersey  League.  Ms.  Bringuier  is a  member  of the  Commercial  Loan
Committee  and  the  Residential  Lending  Committee  of  the  Mortgage  Bankers
Association  of New Jersey.  She is a member and prior Vice  President  of Sunny
Acres  Civic  &  Improvement  Association  in  Cranford,  New  Jersey  and is an
Assistant Den Leader for Cub Scout Pack 103, in Cranford, New Jersey.

Meetings and Committees of the Board of Directors

         The Board of Directors  conducts its business  through  meetings of the
Board and through  activities  of its  committees.  During the fiscal year ended
September 30, 2004,  the Board of Directors met  twenty-seven  times,  including
regularly scheduled and special meetings. No director attended fewer than 75% of
the  total  aggregate  meetings  of the  Board of  Directors  plus  meetings  of
committees on which he served during the year ended September 30, 2004.

         The  Board  maintains  a  Compensation   Committee  consisting  of  all
directors who are independent  under the rules of the Nasdaq Stock Market.  This
committee meets annually and as needed through the year. The responsibilities of
this  committee  include  appraisal of the  performance of officers of the Bank,
administration  of  management  incentive  compensation  plans and review of the
directors' compensation.

                                       112



This  committee   reviews   industry   compensation   surveys  and  reviews  the
recommendations of senior management on employee compensation matters.

         The Audit Committee consists of Directors Parker,  North and Ward, each
of whom is independent  under the rules of the Nasdaq Stock Market.  Each member
of the Audit  Committee is qualified  under the rules of the Nasdaq Stock Market
to serve as a member of the Audit Committee, however, none qualifies as an audit
committee  financial  expert  within  the  meaning  of  the  regulations  of the
Securities and Exchange Commission. This committee meets quarterly and as needed
with the  internal  auditor and the external  auditors.  This  committee's  main
responsibilities  include  oversight  of the  internal  auditor and the external
auditors and  monitoring of  management  and staff  compliance  with the Board's
audit policies, and applicable laws and regulations.

Director Compensation

         Board Fees.  Directors are currently paid a fee of $500 per meeting for
each  regular and special  meeting  attended.  Directors  also receive an annual
retainer of $2,500.  No fees are paid for  committee  meetings  other than audit
committee meetings,  for which directors receive a fee of $750 per meeting. Each
director is also a director  of  American  Bank of New Jersey and is paid $1,000
per meeting for each regular and special  meeting of the Bank's Board  attended.
Bank directors also receive an annual retainer of $8,000.

         Directors  who also serve as employees do not receive  compensation  as
directors.

         Directors  Consultant and Retirement Plan. The Directors Consultant and
Retirement Plan provides  retirement  benefits to directors on their  retirement
date.  "Retirement  date" means the date of termination of service as a director
following a participant's completion of not less than twelve years of service as
a director, or not less than six years of service following a change in control;
provided  however,  the retirement  date with regard to directors  serving as of
August  27,  1996 who have  completed  not less than five years of service as of
August  27,  1996  shall be the date of  termination  of  service  as a director
without  regard to whether  the twelve  years of  service  requirement  has been
fulfilled.  Upon  death  or  disability,  a  director  shall be  deemed  to have
terminated service as of that date.

         If a director agrees to become a consulting  director to our board upon
retirement,  he will  receive a monthly  payment for 144 months  equal to 0.0833
times the average of the annual retainers paid (exclusive of payment of fees for
meetings)  for the highest three yearly  periods  during the  immediately  prior
ten-year  period.  In the event of a change in control,  all  directors  will be
presumed to have reached the  retirement  date and each  director will receive a
lump sum payment equal to the present value of future benefits payable.

         Other Director  Compensation.  ASB Holding Company has adopted the 2005
Stock Option Plan and the 2005  Restricted  Stock Plan, and  stockholders of ASB
Holding Company approved these plans at the annual meeting held in January 2005.
Each  non-employee  director  of ASB  Holding  Company  was  awarded  options to
purchase shares of common stock under the option plan and shares of common stock
under the  restricted  stock plan.  The number of options and the exercise price
will be adjusted in accordance  with the exchange  ratio in connection  with the
conversion.  The restricted  stock awards will also be adjusted for the exchange
ratio in connection  with the  conversion.  See 2005 Stock Awards at page __ for
details related to these stock plans.


                                       113



Executive Compensation

         Summary   Compensation  Table.  The  following  table  sets  forth  the
compensation  awarded  to or earned by ASB  Holding  Company's  Chief  Executive
Officer and certain other executive officers of ASB Holding Company and Bank for
the three fiscal years ended  September  30, 2004.  Mr. Fred Kowal's  employment
commenced  during  the  fiscal  year  ending  September  30,  2005,  and thus no
compensation is shown for him in the following table.



                                                                             Annual Compensation
                                                                             -------------------
                                                     Fiscal Year
                                                        Ended                                             All Other
Name and Principal Position                         September 30,         Salary            Bonus       Compensation
- ---------------------------                         -------------         ------            -----       ------------

                                                                                          
Joseph Kliminski, Chief Executive Officer                2004            $250,000        $      0          $188,101(1)
                                                         2003             242,255          73,228           212,140
                                                         2002             197,447          35,455            90,427

Richard M. Bzdek, Executive                              2004            $164,147        $      0          $ 44,290(2)
  Vice President and Secretary                           2003             162,244          30,492            46,498
                                                         2002             156,047          29,698            24,525

Eric B. Heyer, Senior Vice                               2004            $145,000        $      0          $ 32,617(3)
  President, Treasurer and Chief                         2003             139,615          50,322            31,019
  Financial Officer                                      2002             122,308          24,283            15,724

Catherine M. Bringuier, Senior Vice                      2004            $133,800        $ 25,000          $ 30,329(4)
  President and Chief Lending Officer                    2003             123,269          45,478            20,910
                                                         2002             100,692          18,601             9,107


- --------------
(1)  For 2004,  consists  of (i) an accrual of  $162,804  under Mr.  Kliminski's
     executive  salary  continuation   agreement,   (ii)  an  employer  matching
     contribution  to the 401(k)  Plan for Mr.  Kliminski  of  $6,123,  (iii) an
     employer  contribution  to the Profit  Sharing  Plan for Mr.  Kliminski  of
     $13,943, and (iv) the award of 292 shares under the ESOP as of December 31,
     2003 based on the last  reported  sales price of the Common Stock of $17.90
     on the date of the award.
(2)  For 2004, consists of (i) an accrual of $21,249 under Mr. Bzdek's executive
     salary continuation  agreement,  (ii) an employer matching  contribution to
     the 401(k) Plan for Mr. Bzdek of $4,647, (iii) an employer  contribution to
     the Profit Sharing Plan for Mr. Bzdek of $13,943, and (iv) the award of 249
     shares  under the ESOP as of December  31, 2003 based on the last  reported
     sales price of the Common Stock of $17.90 on the date of the award.
(3)  For 2004, consists of (i) an accrual of $10,636 under Mr. Heyer's executive
     salary continuation  agreement,  (ii) an employer matching  contribution to
     the 401(k) Plan for Mr. Heyer of $4,120, (iii) an employer  contribution to
     the Profit Sharing Plan for Mr. Heyer of $13,943, and (iv) the award of 219
     shares  under the ESOP as of December  31, 2003 based on the last  reported
     sales price of the Common Stock of $17.90 on the date of the award.
(4)  For  2004,  consists  of (i) an  accrual  of $9,942  under Ms.  Bringuier's
     executive  salary  continuation   agreement,   (ii)  an  employer  matching
     contribution  to the 401(k)  Plan for Ms.  Bringuier  of  $4,764,  (iii) an
     employer  contribution  to the Profit  Sharing  Plan for Ms.  Bringuier  of
     $12,118 and (iv) the award of 195 shares  under the ESOP as of December 31,
     2003 based on the last  reported  sales price of the Common Stock of $17.90
     on the date of the award.

         Employment Agreements.  The Bank has entered into employment agreements
with Mr.  Kliminski,  Mr. Kowal,  Mr. Bzdek,  Mr. Heyer and Ms.  Bringuier.  Mr.
Kliminski's,  Mr. Kowal's,  Mr. Bzdek's. Mr. Heyer's and Ms. Bringuier's current
base  salaries  are  $258,750,   $225,000,  $169,892,  $150,075,  and  $139,932,
respectively.  Mr. Kliminski's and Mr. Kowal's employment agreements have a term
of three years while Mr.  Bzdek's,  Mr. Heyer's and Ms.  Bringuier's  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

                                       114



of Mr.  Kliminski and Mr. Kowal,  and two years,  in the case of Mr. Bzdek,  Mr.
Heyer and Ms.  Bringuier.  If the Bank  terminates  Mr.  Kliminski  or Mr. Kowal
without  "just  cause"as  defined in the  agreement,  they will be entitled to a
continuation of their salary from the date of termination  through the remaining
term of their agreement, but in no event for a period of less than two years. If
the Bank terminates Mr. Bzdek, Mr. Heyer or Ms.  Bringuier  without "just cause"
as defined in the agreement,  they will be entitled to a  continuation  of their
salary  from  the  date of  termination  through  the  remaining  term of  their
agreement. Mr. Kliminski's and Mr. Kowal's employment agreements provide that if
their employment is terminated without just cause within twenty-four months of a
change  in  control,  they  will be paid an amount  equal to 2.999  times  their
five-year  average annual taxable cash  compensation in either a lump sum or, at
their option,  in periodic  payments  over a three-year  period or the remaining
term of the  agreement,  whichever is less.  Mr.  Bzdek's,  Mr.  Heyer's and Ms.
Bringuier's employment agreements provide that if their employment is terminated
without just cause  within  twelve  months of a change in control,  they will be
paid an amount equal to 2.0 times their  five-year  average  annual taxable cash
compensation in either a lump sum or, at their option, in periodic payments over
a two-year period or the remaining term of the agreement,  whichever is less. If
change in  control  payments  had been made  under  the  agreements  as of March
31,2005,  the payments  would have  equaled  approximately  $792,311,  $674,775,
$347,630,  $285,919 and $260,667 to Mr.  Kliminski,  Mr. Kowal,  Mr. Bzdek,  Mr.
Heyer and Ms. Bringuier, respectively.

         ASB Holding  Company has entered into an employment  agreement with Mr.
Kliminski,  the terms of which  are  substantially  the same as Mr.  Kliminski's
employment  agreement  with the Bank.  The  agreement  with ASB Holding  Company
provides that if Mr.  Kliminski's  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.  Any  payments  to Mr.  Kliminski
under the employment  agreement with ASB Holding  Company will be reduced to the
extent that  payments are made to Mr.  Kliminski  under his  agreement  with the
Bank. It is  anticipated  that American  Bancorp of New Jersey,  Inc. will enter
into a similar agreement with Mr. Kliminski.

         Executive  Salary  Continuation  Agreements.  The Bank has  implemented
executive salary continuation  agreements for the benefit of Officers Kliminski,
Bzdek, Heyer and Bringuier.  The executive salary  continuation  agreements will
provide benefits at age 65 that would be comparable to approximately  50% of Mr.
Kliminski's  average base salary based upon the average of the three highest out
of the last five years of  employment,  and 30% of average  salary for  Officers
Bzdek,  Heyer  and  Bringuier.  The  benefits  will  be paid  in  equal  monthly
installments  until the death of the  participant.  If a participant  terminates
employment prior to age 65, then the retirement  benefit equals the then accrued
balance of the participant's  liability reserve account, and the benefit is paid
in  equal  monthly  installments  until  the  death  of  the  participant.  Upon
disability,  the  participant  will  receive  the then  accrued  balance  of the
participant's  liability reserve account, and the benefit is payable either in a
lump sum or in 180 monthly  installments.  Upon a change in control of the Bank,
and the participant's  termination,  the participant will be deemed to reach age
65 and will receive full retirement  benefits.  As long as the agreement remains
in effect, upon the death of a participant,  the participant's  beneficiary will
be paid a death benefit under the terms of the  Endorsement  Method Split Dollar
Life Insurance Agreement between the participant and the Bank.

         For fiscal 2004, we accrued  $162,804 under Mr.  Kliminski's  executive
salary  continuation  agreement,  $21,249  under Mr.  Bzdek's  executive  salary
continuation agreement,  $10,636 under Mr. Heyer's executive salary continuation
agreement  and  $9,942  under  Ms.  Bringuier's  executive  salary  continuation
agreement. These accruals reflect the scheduled accruals under the plan in order
for the  retirement  benefit  provided  by the plan to be fully  accrued  at the
expected  retirement date. The accrual for Mr. Kliminski is higher than for that
for the other officers due to the fewer number of months left to

                                       115



accrue the full retirement  benefit that will be payable to Mr. Kliminski at his
expected  retirement date and also reflects a higher average base salary for Mr.
Kliminski  and a higher  percentage  of the base  provided  under the plan,  50%
versus  30% for the other  officers.  When the plans were  established  for each
officer,  there  were 78  months  until  the  expected  retirement  date for Mr.
Kliminski, compared to 196 months, 300 months and 298 months for Officers Bzdek,
Heyer and  Bringuier.  The amounts  required to accrue the present  value of the
retirement  benefit  provided for each individual are based upon assumptions for
discount rate,  salary  projections and life expectancy.  These  assumptions are
reviewed at least  annually  and provide  the basis upon which  monthly  benefit
accruals are recorded.  These  accruals are generally  recorded in equal amounts
from month to month with changes made to these amounts as required by assumption
changes.

         401(k)  Savings and Profit  Sharing  Plan.  American Bank of New Jersey
sponsors a tax-qualified  defined  contribution  savings plan for the benefit of
its employees. Employees become eligible to participate under the 401(k) Plan on
the first day of any month following the completion of twelve months of service.
Under the 401(k) Plan,  employees may voluntarily  elect to defer between 1% and
50% of compensation,  not to exceed applicable limits under the Internal Revenue
Code. In calendar year 2004, an employee  could defer up to the lower of $13,000
or 50% of his salary.  Employees age 50 and over may make catch-up contributions
($3,000  in  2004).   In  addition,   the  401(k)  Plan  provides  for  matching
contributions  up to a maximum of 3% of a person's  salary for each  participant
under the 401(k) Plan. Employee contributions are immediately fully vested under
the 401(k) Plan and matching  contributions are vested at a rate of 20% per year
after two years and completely  vested after six years of service.  Participants
under the 401(k)  Plan are  currently  able to direct  401(k)  Plan assets to be
invested in the stock of ASB Holding Company and will also be able direct 401(k)
Plan assets to be invested in shares of American Bancorp of New Jersey,  Inc. in
and following the stock offering.

         It is intended that the 401(k) Plan will operate in compliance with the
provisions of the Employee  Retirement  Income Security Act of 1974, as amended,
and  the   requirements  of  Section  401(a)  of  the  Internal   Revenue  Code.
Contributions  to the 401(k) Plan for  employees may be reduced in the future or
eliminated as a result of  contributions  made to the Employee  Stock  Ownership
Plan. See Management - Potential  Stock Benefit Plans - Employee Stock Ownership
Plan on page __.

Employee Stock Ownership Plan

         American  Bank of New Jersey has  previously  established  an  employee
stock  ownership plan for the exclusive  benefit of  participating  employees of
American  Bank of New  Jersey.  We  intend  to  continue  this  plan  after  the
conversion. Participating employees are employees who have completed one year of
service  and  have  attained  the age of 21.  An  application  for a  letter  of
determination  as to the  tax-qualified  status of the employee stock  ownership
plan has been received by the IRS.

         The employee stock  ownership plan is funded by  contributions  made by
American Bank of New Jersey in cash or common stock. Benefits may be paid either
in shares of the  common  stock or in cash.  In  addition  to the  common  stock
previously  acquired by the plan with funds  borrowed  by  American  Bank of New
Jersey,  with an outstanding  loan balance at March 31, 2005 of  $1,163,945,  we
intend for the plan trust to borrow additional funds with which to acquire up to
8% of the common stock to be issued in the stock offering,  or 600,000 shares at
the  midpoint  of the  offering  range,  requiring a loan of $6.0  million.  The
employee  stock  ownership  plan  intends  to borrow the funds for the new stock
purchase and to refinance the existing plan trust debt. The combined outstanding
balance of the new debt and the refinanced debt will total $7.2 million. The new
loan is expected to be for a term of ten years at an annual  interest rate equal
to the prime rate as  published  in The Wall  Street  Journal.  The loan will be
secured by

                                       116




the shares  purchased  and  earnings of employee  stock  ownership  plan assets.
Shares  purchased  with loan  proceeds  will be held in a suspense  account  for
allocation among  participants as the loan is repaid. It is anticipated that all
contributions will be  tax-deductible.  This loan is expected to be fully repaid
in approximately ten years.

         Contributions  to the employee stock ownership plan and shares released
from the suspense  account will be allocated among  participants on the basis of
total compensation.  All participants must be employed at least 1,000 hours in a
plan  year,  or  have  terminated  employment  following  death,  disability  or
retirement, in order to receive an allocation. Participant benefits become fully
vested in plan allocations  following five years of service.  Employment  before
the  adoption of the  employee  stock  ownership  plan shall be credited for the
purposes of vesting.  Contributions  to the  employee  stock  ownership  plan by
American Bank of New Jersey and its subsidiaries are discretionary and may cause
a reduction in other forms of  compensation,  including  our 401(k)  Plan.  As a
result, benefits payable under this plan cannot be estimated.

         The Board of Directors appointed all non-employee directors to serve as
ESOP Trustees and as members of the ESOP Plan Committee. The ESOP Plan Committee
directs  the  vote  of all  unallocated  shares  and  all  shares  allocated  to
participants for which timely voting directions are not received.

2005 Stock Awards

         Directors and officers have been awarded  options to purchase shares of
common  stock  under the ASB  Holding  Company  2005 Stock  Option  Plan,  at an
exercise price equal to the fair market value of the Common Stock on the date of
grant.  Each  non-employee  director  has been  awarded  15,650  options.  Chief
Executive  Officer Kliminski was awarded 64,640 options.  Officers Bzdek,  Heyer
and Bringuier  were awarded  31,980,  29,258 and 29,258  options,  respectively.
These options are first  exercisable at a rate of 20% one year after the date of
grant and 20%  annually  thereafter  during  continued  service as an  employee,
director or director emeritus.  Upon disability,  death, or a change in control,
these  awards  become 100%  exercisable.  The number of options and the exercise
price will be adjusted in accordance  with the exchange ratio in connection with
the conversion.

         Directors  and  officers  have also been awarded  shares of  restricted
stock under the American  Bank of New Jersey 2005  Restricted  Stock Plan.  Each
non-employee  director has been awarded 4,899 shares of restricted stock.  Chief
Executive  Officer  Kliminski was awarded  19,596  shares of  restricted  stock.
Officers Bzdek,  Heyer and Bringuier were awarded 9,798,  8,982 and 8,982 shares
of restricted  stock,  respectively.  Restricted  stock awards are earned at the
rate of 20% one year after the date of grant and 20% annually  thereafter during
periods of service as an  employee,  director or director  emeritus.  All awards
become  immediately  100%  vested upon death or  disability  or  termination  of
service  following  a change in control.  The  restricted  stock  awards will be
adjusted for the exchange  ratio in  connection  with the  conversion.  The 2005
Restricted  Stock Plan  intends to continue to make stock  purchases in the open
market  from time to time to fund this plan  after the  completion  of the stock
offering.

Potential Stock Benefit Plans


         Stock Option  Plan.  We intend to adopt a new stock option plan for the
benefit of  directors  and officers  following  the passage of at least one year
from the  completion of the  conversion.  We may,  however,  decide to adopt the
stock option plan sooner than one year following the conversion, but in no event
will the plan be adopted sooner than six months  subsequent to the completion of
the conversion.  If the stock option plan is implemented  within one year of the
completion of the conversion, it will comply


                                       117



with the OTS regulations related to stock option plans, including limitations on
vesting  and  allocation  of  awards.  Any plan  adopted  within one year of the
completion  of the  conversion  will be subject  to  stockholder  approval  at a
meeting  of  stockholders  held no  sooner  than six  months  subsequent  to the
completion  of the  conversion.  The stock  option plan may reserve an amount of
common stock equal to up to  approximately  7.3% of the shares sold in the stock
offering for awards under the plan. No  determinations  have been made as to the
time of  implementation of the stock option plan, the specific terms of the plan
or any allocation of awards that may be made under the plan.


         The  purpose of the stock  option  plan will be to  attract  and retain
qualified  personnel in key  positions,  provide  officers and directors  with a
proprietary  interest in American Bancorp of New Jersey, Inc. as an incentive to
contribute  to our success and reward  directors  and officers  for  outstanding
performance.  Although  the  terms of the  stock  option  plan have not yet been
determined, it is expected that the stock option plan will provide for the grant
of: (1) options to purchase  the common  stock  intended to qualify as incentive
stock options under the Code (incentive stock options);  and (2) options that do
not so qualify  (non-statutory stock options). Any stock option plan would be in
effect  for up to ten  years  from  the  earlier  of  adoption  by the  Board of
Directors or approval by the stockholders. Options would expire no later than 10
years from the date granted and would expire earlier if the option  committee so
determines  or in the  event of  termination  of  employment.  Options  would be
granted based upon several factors,  including length of service, job duties and
responsibilities and job performance.

         Restricted  Stock Plan.  We also intend to  establish a new  restricted
stock plan to provide our directors and officers with an additional  proprietary
interest  in  American  Bancorp  of New  Jersey,  Inc.  We  intend  to adopt the
restricted stock plan after the passage of at least one year from the completion
of the conversion.  We may,  however,  decide to adopt the restricted stock plan
sooner than one year following the conversion,  but in no event will the plan be
adopted sooner than six months  subsequent to the completion of the  conversion.
If the restricted stock plan is implemented within one year of the completion of
the conversion, it will comply with the Office of Thrift Supervision regulations
related  to  restricted  stock  plans,  including  limitations  on  vesting  and
allocation of awards.  Any plan adopted within one year of the completion of the
conversion will be subject to stockholder  approval at a meeting of stockholders
held no sooner than six months  subsequent to the completion of the  conversion.
The restricted  stock plan is expected to provide for the award of common stock,
subject to vesting restrictions, to eligible directors and officers.


         We expect to contribute funds to the restricted stock plan in an amount
sufficient to enable it to acquire up to  approximately  3.6% of the shares sold
in the stock offering,  provided,  however, that, pursuant to the regulations of
the OTS, the plan will be limited to up to 3% if the plan is established  within
one year of the  conversion  and if American Bank of New Jersey does not have in
excess of 10% tangible capital following the conversion.

         Shares used to fund the restricted  stock plan may be acquired  through
open market  purchases  or provided  from  authorized  but unissued  shares.  No
determinations  have been made as to the specific terms of the restricted  stock
plan or any allocation of awards that may be made under the plan.


         Dilution.  While our  intention  is to fund the  existing and new stock
option  plans  and  restricted  stock  plans  through  open  market   purchases,
stockholders  will  experience a reduction or dilution in ownership  interest if
the plans are instead funded with newly-issued shares.



         The  issuance of  authorized  but  unissued  shares of stock to the new
stock  option plan  instead of open  market  purchases  would  dilute the voting
interests of existing  stockholders  by  approximately  4.85%.

                                      118


If the 2005 Stock Option Plan is also funded with newly issued shares instead of
open market purchases, the aggregate dilution from both stock option plans would
be approximately 9.09%.

         The  issuance of  authorized  but  unissued  shares of stock to the new
restricted  stock plan instead of open market  purchases would dilute the voting
interests  of  existing   stockholders  by  approximately  2.47%.  If  the  2005
Restricted  Stock Plan is also funded with newly issued  shares  instead of open
market purchases,  the aggregate dilution from both restricted stock plans would
be approximately 3.85%


         As of  July  31,  2005,  we have no  exercisable  options  outstanding.
Options   previously  granted  under  the  2005  Stock  Option  Plan  are  first
exercisable in January 2006. If any options are exercised  during the first year
following  the  completion  of the  stock  offering,  they  may be  funded  with
newly-issued shares as Office of Thrift Supervision regulations do not permit us
to repurchase  our shares during the first year  following the completion of the
stock offering except to fund the restricted  stock plan or under  extraordinary
circumstances.


         OTS  Limitations  on Shares  Reserved  Under the Stock  Option Plan and
Restricted Stock Plan. If we present the new restricted stock plan and new stock
option plan for a stockholder  vote within one year of the  conversion,  current
Office of Thrift Supervision policy would require us to take into account shares
reserved  under the  existing  stock option plan and  restricted  stock plan and
limit shares under the new plans accordingly.  We would be required to limit the
shares under the new plans so that the existing and new  restricted  stock plans
together do not exceed 4% of the shares outstanding after the conversion and the
existing and new stock  options  plans  together do not exceed 10% of the shares
outstanding after the conversion.  Under these limitations, the new stock option
plan may not reserve an amount of common stock exceeding  approximately  7.3% of
the shares sold in the stock offering and the new restricted  stock plan may not
reserve an amount of common  stock  exceeding  approximately  3.6% of the shares
sold in the stock offering. The dilution percentages shown above assume that the
plans are presented for a stockholder vote within one year of the conversion; if
the plans are voted on after the one year anniversary of the conversion, we will
not be  subject  to such  limits.  If we adopt the plans  within one year of the
conversion, we will follow OTS policy as it stands at that time.


Transactions with Management and Others

         Other  than  as  disclosed  below,  no  directors,  officers  or  their
immediate  family members were engaged in transactions  with American Bancorp of
New  Jersey,  Inc.,  ASB  Holding  Company,  American  Bank of New Jersey or any
subsidiary involving more than $60,000 (other than through a loan with the Bank)
during either of the two years ended September 30, 2004.

         Director Vincent S. Rospond is the majority stockholder of the law firm
of Rospond,  Rospond & Conte,  P.A., which serves as general counsel to American
Bank of New Jersey and to which the Bank paid approximately  $40,000 and $25,000
in legal fees during the years ended  September  30, 2004 and 2003. In addition,
the Bank engages this law firm in connection with residential loan closings, and
fees  paid by  borrowers  in loan  closings  handled  by this law  firm  totaled
approximately $48,000 and $86,000 during fiscal 2004 and 2003.

         Director  Robert A.  Gaccione  is a senior  partner  of the law firm of
Gaccione,  Pomaco & Malanga,  P.C. to which the Bank paid approximately  $11,000
and $24,000 in legal fees during the years  ended  September  30, 2004 and 2003,
respectively.  In addition,  the Bank engages this law firm in  connection  with
commercial loan closings, and fees paid by borrowers in loan closings handled by
this law firm totaled  approximately  $38,000 and $37,000 during fiscal 2004 and
2003, respectively.

                                      119



         Management believes that the transactions described above were on terms
at least as  favorable  to  American  Bank of New  Jersey as the Bank would have
received in transactions with an unrelated party.

         American Bank of New Jersey makes loans to its officers,  directors and
employees in the ordinary  course of business.  The Bank waives its  application
fee for  mortgages to officers and  employees  on  single-family  owner-occupied
homes or second homes. It also reduces its application fee for mortgages on two-
to four-family  owner-occupied  homes by the amount of the  application  fee for
single family home mortgages and reduces its  modification  fee for  one-to-four
family  owner-occupied  home mortgages or second home mortgages by the amount of
the  application  fee  for  single  family  home  mortgages.  Other  than  these
application  fee waivers and reductions to officers and  employees,  these loans
are on  substantially  the same  terms  and  conditions  as those of  comparable
transactions  prevailing at the time with other persons. These loans also do not
include more than the normal risk of collectibility or present other unfavorable
features.

Security Ownership of Certain Beneficial Owners and Management

         The following  table sets forth,  as of July 31, 2005, the ownership of
American  Savings,  MHC, the ownership of American Bank of New Jersey's employee
stock ownership plan and the ownership of our executive  officers and directors,
individually  and as a group.  Other than as set forth in the table,  management
knows of no person or group that owns more than 5% of the outstanding  shares of
common stock at July 31, 2005.  Information  regarding the planned  purchases of
common  stock in the stock  offering by our  directors  and  executive  officers
(including  in  each  case  all  "associates"  of the  directors  and  executive
officers) is set forth under  Proposed  Stock  Purchases by  Management  at page
____.  The  business  address of each  owner  shown  below is 365 Broad  Street,
Bloomfield, New Jersey 07003.




Name and Address                                                                  Percent of Shares of
of Beneficial Owner                                Number of Shares(1)(2)        Common Stock Outstanding
- -------------------                                ----------------------        ------------------------

                                                                                 
American Savings, MHC                                    3,888,150                       70.0%

American Bank of New Jersey Bank Employee
Stock Ownership Plan Trust (the "ESOP")                    133,308(3)                     2.4

Robert A. Gaccione                                          15,000                         *
Joseph Kliminski                                            41,531                         *
Fred G. Kowal                                                    -                         *
H. Joseph North                                              2,000                         *
Stanley Obal                                                10,000                         *
W. George Parker                                            38,044                         *
Vincent S. Rospond                                          40,800                         *
James H. Ward, III                                          56,635                        1.0
Richard M. Bzdek                                            35,407                         *
Eric B. Heyer                                               12,768                         *
Catherine M. Bringuier                                       6,754                         *
                                                           -------                        ---
All directors and executive officers                       258,939                        4.7%
                                                           =======                        ===
   as a group (11 persons)


- --------------------------
*   Less than 1%.
(1)  Includes  shares of common  stock  held  directly  as well as by spouses or
     minor children, in trust and other indirect ownership.

                                      120


(2)  Does not include shares underlying  options and shares of restricted stock.
     The option shares and restricted stock do not become  exercisable or vested
     within 60 days of July 31, 2005. See 2005 Stock Awards at page __.
(3)  These  shares  are  held in a  suspense  account  and are  allocated  among
     participants  annually  on the  basis of  compensation  as the ESOP debt is
     repaid.  As of July 31,  2005,  16,913  shares have been  allocated to ESOP
     participants.  The Board of Directors appointed all non-employee  directors
     to serve as ESOP  Trustees and as members of the ESOP Plan  Committee.  The
     ESOP Plan Committee  directs the vote of all unallocated  shares and shares
     allocated  to  participants  for which  timely  voting  directions  are not
     received.

Proposed Stock Purchases by Management

         The table below sets forth,  for each of our  directors  and  executive
officers the following information:

          (1)  the number of exchange shares to be held upon consummation of the
               conversion,  based upon their beneficial ownership of ASB Holding
               Company common stock as of July 31, 2005;

          (2)  the  proposed   purchases  of   subscription   shares,   assuming
               sufficient  shares are available to satisfy their  subscriptions;
               and

          (3)  the total amount of our common stock to be held upon consummation
               of the conversion.


         The table below assumes that 10,714,285  shares are  outstanding  after
the stock  offering,  which  includes the sale of 7,500,000  shares in the stock
offering  (the  midpoint)  and the issuance of 3,214,285  shares in exchange for
shares of ASB Holding Company. See The Stock Offering - Limitations on Purchases
of Common  Stock at page __.  The table  does not take  into  account  any stock
benefit  plans to be adopted  following  the stock  offering.  See  Management -
Potential Stock Benefit Plans at page __.




                                                                            Proposed Total
                                                                           Common Stock Held
                                                                       After the Stock Offering
                                                                       ------------------------
                              Number of        Proposed Number of
                              Exchange            Shares to be            Number
                             Shares to be         Purchased in              of        % of
            Name               Held(2)       the Stock Offering(1)        Shares      Total
            ----               -------       ---------------------        ------      -----
                                                                         
Robert A. Gaccione              28,934               12,500               41,434        * %
Joseph Kliminski                80,110               40,000              120,110       1.1
Fred G. Kowal                        -               40,000               40,000        *
H. Joseph North                  3,857                1,000                4,857        *
Stanley Obal                    19,289                2,500               21,789        *
W. George Parker                73,384              100,000              173,384       1.6
Vincent S. Rospond              78,700               40,000              118,700       1.1
James H. Ward, III             109,245               90,000              199,245       1.9
Richard M. Bzdek                68,297               10,000               78,297        *
Eric B. Heyer                   24,628                5,000               29,628        *
Catherine M. Bringuier          13,028               10,000               23,028        *
                               -------              -------              -------       ---
         Total                 316,000              351,000              850,472       7.9%
                               =======              =======              =======       ===


- -------------------
*    Less than 1%.
(1)  Includes proposed  subscriptions,  if any, by associates.  Does not include
     the subscription  order by the employee stock ownership plan.  Purchases by
     the employee stock  ownership plan are expected to be 8% of the shares sold
     in the stock offering.

                                      121



(2)  Does not include shares underlying  options and shares of restricted stock.
     Option  shares and  restricted  stock do not become  exercisable  or vested
     within 60 days of July 31, 2005. See 2005 Stock Awards at page __.


                                 THE CONVERSION

         The Board of Directors  adopted the plan  authorizing the conversion on
May 17, 2005,  subject to the approval of the OTS, members of American  Savings,
MHC,  stockholders of ASB Holding Company and the  satisfaction of certain other
conditions.  We received authorization from the OTS to conduct the conversion on
___________,  2005. OTS  authorization  does not constitute a recommendation  or
endorsement of an investment in our stock by the OTS.

General

         On May 17, 2005, the Board of Directors adopted the plan of conversion,
which was subsequently  amended.  In accordance with the plan, American Savings,
MHC will  convert  from a mutual  holding  company to a full stock  corporation.
Public  stockholders  currently own 30% of ASB Holding Company and the remaining
70% is owned by American  Savings,  MHC. Upon  consummation  of the  conversion,
American  Savings,  MHC will  cease  to  exist.  The  stock  held by the  public
stockholders  of ASB Holding  Company will be converted  into shares of American
Bancorp of New Jersey,  Inc., a newly formed New Jersey  corporation.  After the
conversion,  American Bank of New Jersey and ASB Investment Corp. will be wholly
owned subsidiaries of American Bancorp of New Jersey, Inc.

Share Exchange Ratio

         OTS  regulations  provide  that in a  conversion  of a  mutual  holding
company to stock form, the minority  stockholders of ASB Holding Company will be
entitled  to  exchange  their  shares of common  stock for  common  stock of the
converted holding company, provided that the Bank and the mutual holding company
demonstrate  to the  satisfaction  of the OTS that the basis for the exchange is
fair and  reasonable.  Each  publicly-held  share of ASB Holding  Company common
stock  will,  on the date of  completion  of the  conversion,  be  automatically
converted  into and  become  the right to  receive a number of  exchange  shares
determined  pursuant  to the  exchange  ratio.  The public  stockholders  of ASB
Holding Company common stock will own the same percentage of American Bancorp of
New Jersey,  Inc.  after the  conversion as they  currently  hold in ASB Holding
Company,  subject to  additional  purchases,  or the  receipt of cash in lieu of
fractional shares.

         Based on the independent  valuation,  the 70% of the outstanding shares
of ASB Holding Company common stock held by American Savings, MHC as of the date
of the  independent  valuation  and the 30%  public  ownership  interest  of ASB
Holding  Company,  the following table sets forth,  at the minimum,  mid- point,
maximum, and adjusted maximum of the offering range:

o    the total number of subscription shares and exchange shares to be issued in
     the conversion;

o    the total shares of common stock outstanding after the conversion;

o    the exchange ratio; and

o    the number of shares an owner of ASB Holding  Company  will  receive in the
     exchange, adjusted for the number of shares sold in the stock offering.

                                       122




                                                                                                               100 Shares of
                                                                                                            ASB Holding Company
                                                 Shares of American                                        Would be Exchanged for
                                               Bancorp of New Jersey,      Total Shares                     the Following Number
                                                Inc. to be  Exchanged       of Common                            of Shares of
                      Shares to be Sold        for Existing Shares of      Stock to be       Exchange         American Bancorp
                     in the Stock Offering      ASB Holding Company        Outstanding         Ratio         of New Jersey, Inc.
                     ---------------------      -------------------        -----------         -----         -------------------

                      Amount       Percent       Amount      Percent
                      ------       -------       ------      -------

                                                                                           
Minimum............   6,375,000       70%      2,732,143        30%          9,107,143        1.63960%            163
Midpoint...........   7,500,000       70       3,214,285        30          10,714,285        1.92894             192
Maximum............   8,625,000       70       3,696,429        30          12,321,429        2.21828             221
Adjusted maximum...   9,918,750       70       4,250,892        30          14,169,642        2.55102             255



         Options to purchase  shares of ASB Holding Company common stock will be
converted  into  options to purchase  shares of American  Bancorp of New Jersey,
Inc. common stock. Additionally,  restricted stock awards of ASB Holding Company
will also be converted into restricted shares of American Bancorp of New Jersey,
Inc. common stock. At March 31, 2005 there were outstanding  options to purchase
272,171  shares of ASB  Holding  Company  common  stock and  there  were  81,651
restricted  stock awards of ASB Holding  Company common stock  outstanding.  The
number of shares of common stock to be received  upon  exercise of these options
will be determined pursuant to the exchange ratio. The aggregate exercise price,
duration, and vesting schedule of these options and restricted stock awards will
not be affected.

Effect of the Conversion on Minority Stockholders

         Effect on Stockholders'  Equity Per Share of the Shares Exchanged.  The
conversion will increase the stockholders'  equity of the public stockholders of
ASB Holding  Company common stock. At March 31, 2005, the  stockholders'  equity
per share of ASB Holding Company common stock was $6.99,  including  shares held
by American Savings, MHC. As set forth under the pro forma information set forth
for March 31,  2005,  under Pro Forma Data at page __,  pro forma  stockholders'
equity per share is  $10.28,  $9.65,  $9.19,  and  $8.79,  respectively,  at the
minimum, midpoint, maximum and adjusted maximum,  respectively,  of the offering
range.

         Effect on Earnings per Share of the Shares  Exchanged.  The  conversion
will also affect the public stockholders of ASB Holding Company common stock pro
forma  earnings per share.  For the six months  ended March 31, 2005,  basic and
diluted  earnings  per share of ASB  Holding  Company  common  stock was  $0.22,
including shares held by American Savings, MHC. As set forth under the pro forma
information  set forth for the six months  ended  March 31, 2005 under Pro Forma
Data at page __, pro forma  earnings per share range from $0.13 to $0.08 for the
minimum to the adjusted maximum of the offering range.

         Dissenters' and Appraisal  Rights.  Under OTS regulations,  dissenters'
rights of appraisal are available to holders of common stock in connection  with
the conversion.  The following discussion is not a complete statement of the law
pertaining to  dissenters'  rights under the OTS Rules and  Regulations,  and is
qualified  in its  entirety by the full text of Section  552.14 of the OTS Rules
and Regulations,  which is referred to as Section 552.14 and is reprinted in its
entirety as Appendix A to this prospectus.  Any ASB Holding Company  stockholder
who desires to exercise his or her  dissenters'  rights should review  carefully
Section  552.14  and is urged to  consult a legal  advisor  before  electing  or
attempting to exercise his or her rights.  All references in Section 552.14 to a
"stockholder" and in this summary of dissenters' rights are to the record holder
of shares of ASB Holding Company Common Stock as to which dissenters' rights are
asserted. Subject to the exceptions stated below, holders of ASB Holding Company
Common Stock who

                                       123


comply  with the  applicable  procedures  summarized  below will be  entitled to
exercise dissenters' rights under Section 552.14.

         A  stockholder  electing to exercise  his or her rights to dissent from
the  conversion  is  required  to file with ASB Holding  Company  (addressed  to
Richard M. Bzdek, Secretary, ASB Holding Company, 365 Broad Street,  Bloomfield,
New  Jersey  07003),  prior to  voting  on the  plan of  conversion,  a  written
statement  identifying  himself or herself and stating his or her  intention  to
demand  appraisal  of, and payment for,  his or her shares.  This demand must be
made in addition to, and separate  from, any proxy or vote. A failure to vote on
the proposal to approve the plan of conversion  will not  constitute a waiver of
appraisal rights,  but a vote for the plan of conversion will be deemed a waiver
of such  rights.  A vote  against the plan of  conversion  will not be deemed to
satisfy the requirement to file the written statement. However, if a stockholder
returns  a  signed  proxy  but  does  not  specify  a vote  against  the plan of
conversion,  or a direction to abstain,  the proxy,  if not revoked prior to the
ASB Holding  Company  stockholders'  meeting,  will be voted for approval of the
plan of  conversion,  which will have the effect of waiving  that  stockholder's
dissenters' rights.

         Within  ten days  after  the  completion  of the  conversion  and stock
offering,  American Bancorp of New Jersey, Inc. shall (i) give written notice by
mail to any  dissenting  stockholder  who has not  voted in favor of the plan of
conversion,  (ii) make a written offer to each dissenting stockholder to pay for
his or her shares at a specified price deemed by American Bancorp of New Jersey,
Inc.  to be  fair  value  of  such  shares,  and  (iii)  inform  any  dissenting
stockholder  that within 60 days of the  completion of the  conversion and stock
offering  the  dissenting  stockholder  must file a petition  with the Office of
Thrift  Supervision,  1700  G  Street,  N.W.,  Washington,  D.C.  20552,  if the
stockholder and American Bancorp of New Jersey, Inc. do not agree as to the fair
market value.

         If  within  60 days  of the  completion  of the  conversion  and  stock
offering the fair value is agreed upon between  American  Bancorp of New Jersey,
Inc. and any dissenting stockholder,  payment will be made within 90 days of the
completion of the conversion and stock offering. If within such period, however,
American Bancorp of New Jersey, Inc. and any dissenting stockholder do not agree
as to the fair value of such shares,  such  stockholder may file a petition with
the OTS demanding a determination  of the fair market value of the stock. A copy
of such  petition  must be sent by  registered  or  certified  mail to  American
Bancorp of New Jersey,  Inc. Any such stockholder who fails to file the petition
within 60 days of the  completion of the conversion and stock offering is deemed
to have accepted the terms of the Plan.

         Each  dissenting  stockholder,  within 60 days of the completion of the
conversion  and stock  offering,  must  submit  his or her  certificates  to the
transfer  agent for notation  thereon  that an  appraisal  and payment have been
demanded.  Any stockholder who fails to submit his or her certificates  will not
be entitled to appraisal rights and will be deemed to have accepted the terms of
the Plan.

         Any stockholder  who is demanding  payment for his shares in accordance
with  Section  552.14 shall not  thereafter  be entitled to vote or exercise any
rights of a  stockholder  except  the right to  receive  payment  for his shares
pursuant to the provisions of Section  552.14 and the right to maintain  certain
legal actions.  The respective  shares for which payment has been demanded shall
not thereafter be considered outstanding for the purposes of any subsequent vote
of stockholders.

                                       124



Comparison of  Stockholders'  Rights of ASB Holding Company and American Bancorp
of New Jersey, Inc.

         General. As a result of the conversion, the stockholders of ASB Holding
Company will become  stockholders of American Bancorp of New Jersey,  Inc. There
are certain differences in stockholder rights arising from distinctions  between
ASB Holding  Company's  federal  charter and bylaws and American  Bancorp of New
Jersey,  Inc.'s certificate of incorporation and bylaws,  which are based on New
Jersey corporate law.

         The discussion herein is not intended to be a complete statement of the
differences affecting the rights of stockholders, but rather as a summary of the
material differences affecting the rights of stockholders. The discussion herein
is qualified  in its  entirety by  reference to American  Bancorp of New Jersey,
Inc.'s  certificate  of  incorporation  and bylaws  and the New Jersey  Business
Corporation  Act.  Procedures  for  obtaining a copy of American  Bancorp of New
Jersey,  Inc.'s certificate of incorporation and bylaws can be found under Where
You  Can  Find   Additional   Information  at  page  __.  Special   Meetings  of
Stockholders.   American   Bancorp  of  New  Jersey,   Inc.'s   certificate   of
incorporation  provides that special  meetings of its stockholders may be called
by the president,  the Board of Directors or a duly designated  committee of the
Board of Directors. Stockholders of American Bancorp of New Jersey, Inc. may not
call a special meeting.  ASB Holding  Company's current federal charter provides
that  special  meetings  of  stockholders  may be  called by the  chairman,  the
president,  a majority of the Board of Directors or the holders of not less than
one-tenth of the outstanding stock of ASB Holding Company.

         Stockholder  Nominations  and Proposals.  The current federal bylaws of
ASB Holding Company generally  provide that stockholders may submit  nominations
for election of director at an annual meeting of stockholders at least five days
before the date of any such  meeting and may submit any new business to be taken
up at such a meeting by filing such in writing with ASB Holding Company at least
five days before the date of any such meeting.

         American Bancorp of New Jersey,  Inc.'s bylaws  generally  provide that
any stockholder desiring to make a nomination for the election of directors or a
proposal  for new  business at a meeting of  stockholders  must  submit  written
notice to American  Bancorp of New Jersey,  Inc.  not less than 60 days prior to
the   anniversary   date  of  its  immediately   preceding   annual  meeting  of
stockholders.  Failure to comply with these  advance  notice  requirements  will
preclude such  nominations or new business from being considered at the meeting.
Management  believes that it is in the best interests of American Bancorp of New
Jersey,  Inc.  and  its  stockholders  to  provide  sufficient  time  to  enable
management to disclose to  stockholders  information  about a dissident slate of
nominations  for  directors.  This  advance  notice  requirement  may also  give
management time to solicit its own proxies in an attempt to defeat any dissident
slate of nominations,  should management  determine that doing so is in the best
interest of  stockholders,  generally.  Similarly,  adequate  advance  notice of
stockholder  proposals will give  management time to study such proposals and to
determine  whether to  recommend  to the  stockholders  that such  proposals  be
adopted.  In certain instances,  such provisions could make it more difficult to
oppose  management's  nominees or proposals,  even if stockholders  believe such
nominees or proposals are in their best interests.

         Limitations on Acquisitions of Voting Stock and Voting Rights. American
Bancorp of New Jersey,  Inc.'s certificate of incorporation  provides that in no
event  shall  any  record  owner  of  any  outstanding  common  stock  which  is
beneficially owned, directly or indirectly, by a person who beneficially owns in
excess of 10% of the then  outstanding  shares of common  stock be  entitled  or
permitted to any vote

                                       125


in respect of the shares  held in excess of such limit.  There is no  expiration
date  for this  voting  restriction;  it  applies  in  perpetuity.  ASB  Holding
Company's  current  federal  charter  does  not  provide  for a  similar  voting
restriction.

         Amendment  of  Governing  Instruments.  No  amendment  of  ASB  Holding
Company's current federal charter may be made unless it is first proposed by the
Board of  Directors,  then  preliminarily  approved by the OTS,  and  thereafter
approved by the holders of a majority of the total votes  eligible to be cast at
a  legal  meeting.  American  Bancorp  of  New  Jersey,  Inc.'s  certificate  of
incorporation  may be  amended by the vote of the  holders of a majority  of the
outstanding  shares of its  common  stock,  except  that the  provisions  of the
certificate of incorporation  governing the calling of meetings of stockholders,
stockholders'  nominations and proposals,  authorized  capital stock,  denial of
preemptive  rights,  the number and  staggered  terms of  directors,  removal of
directors, approval of certain business combinations,  the evaluation of certain
business combinations,  elimination of directors' liability,  indemnification of
officers  and  directors,   and  the  manner  of  amending  the  certificate  of
incorporation  and  bylaws,  each  may  not be  repealed,  altered,  amended  or
rescinded  except by the vote of the holders of at least 80% of American Bancorp
of New Jersey,  Inc.'s outstanding shares. This provision is intended to prevent
the holders of a lesser  percentage  of American  Bancorp of New Jersey,  Inc.'s
outstanding stock from circumventing any of the foregoing provisions by amending
the certificate of incorporation to delete or modify one of such provisions.

         ASB  Holding  Company's  current  federal  bylaws  may be  amended by a
majority  vote of the full Board of Directors or by a majority vote of the votes
cast by the  stockholders of ASB Holding Company at any legal meeting.  American
Bancorp of New Jersey, Inc.'s bylaws may only be amended by a two-thirds vote of
its Board of  Directors  or by the  holders  of at least 80% of its  outstanding
stock.

Effects of the Conversion on Depositors, Borrowers and Members

         Continuity.  The stock  offering  will not have any effect on  American
Bank of New Jersey's  present  business of accepting  deposits and investing its
funds in loans and other  investments  permitted by law. The stock offering will
not result in any change in the existing  services  provided to  depositors  and
borrowers,  or in  existing  offices,  management,  and  staff.  After the stock
offering, American Bank of New Jersey will continue to be subject to regulation,
supervision, and examination by the OTS and the FDIC.

         Deposits and Loans.  Each holder of a deposit  account in American Bank
of New  Jersey at the time of the stock  offering  will  continue  as an account
holder in American  Bank of New Jersey after the stock  offering,  and the stock
offering  will not affect the deposit  balance,  interest  rate, or other terms.
Each  deposit  account  will be insured by the FDIC to the same extent as before
the  stock   offering.   Depositors   will  continue  to  hold  their   existing
certificates, savings records, checkbooks, and other evidence of their accounts.
The stock  offering will not affect the loans of any borrower from American Bank
of  New  Jersey.  The  amount,  interest  rate,  maturity,   security  for,  and
obligations  under each loan will  remain  contractually  fixed as they  existed
prior to the stock offering.

         Voting Rights of Members.  At present,  all depositors of American Bank
of New Jersey are members of, and have voting rights in, American  Savings,  MHC
as  to  all  matters  requiring   membership  action.  Upon  completion  of  the
conversion,  depositors  and  borrowers  will cease to be  members  of  American
Savings,  MHC and will no longer be  entitled  to vote at  meetings  of American
Savings, MHC. Upon completion of the conversion, American Bancorp of New Jersey,
Inc.  will be the sole  stockholder  of American Bank of New Jersey and have all
voting rights in American Bank of New Jersey.  Stockholders of American  Bancorp
of New Jersey, Inc. will have exclusive voting rights in the

                                       126



corporation.  Depositors  of  American  Bank of New Jersey  will not have voting
rights  after  the  conversion  except  to  the  extent  that  they  become  our
stockholders through the purchase of common stock.

         Tax Effects. We have received an opinion from Malizia Spidi & Fisch, PC
and an opinion  from Crowe  Chizek and  Company  LLC with  regard to federal and
state  income  taxation,  respectively,  to the  effect  that the  adoption  and
implementation  of the plan of  conversion  will not be taxable  for  federal or
state income tax purposes to American  Bancorp of New Jersey,  Inc., ASB Holding
Company,  American Savings, MHC, the minority stockholders,  members of American
Savings, MHC, eligible account holders, supplemental eligible account holders or
American  Bank of New  Jersey.  See Federal  and State Tax  Consequences  of the
Conversion at page __.

         Effect on  Liquidation  Rights.  Each depositor in American Bank of New
Jersey has both a deposit  account in American Bank of New Jersey and a pro rata
ownership  interest  in the net worth of  American  Savings,  MHC based upon the
balance in his or her account.  This  interest may only be realized in the event
of a complete  liquidation  of American  Savings,  MHC and American  Bank of New
Jersey.  However, this ownership interest is tied to the depositor's account and
has no tangible  market value separate from the deposit  account.  Any depositor
who opens a deposit  account  obtains a pro rata ownership  interest in American
Savings,  MHC without any additional payment beyond the amount of the deposit. A
depositor who reduces or closes his or her account  receives a portion or all of
the balance in the deposit account but nothing for his or her ownership interest
in the net worth of American Savings,  MHC, which is lost to the extent that the
balance in the account is reduced or closed.

         Consequently,  depositors  in a stock  subsidiary  of a mutual  holding
company normally have no way of realizing the value of their ownership interest,
which has realizable value only in the unlikely event that American Savings, MHC
and American Bank of New Jersey are liquidated.  If this occurs,  the depositors
of record at that time, as owners,  would share pro rata in any residual surplus
and reserves of American  Savings,  MHC after other claims,  including claims of
depositors to the amounts of their deposits, are paid.


         In the  unlikely  event  that  American  Bank  of New  Jersey  were  to
liquidate  after the  conversion,  all claims of creditors,  including  those of
depositors,   also  would  be  paid  first,  followed  by  distribution  of  the
"liquidation  account" to  depositors as of March 31, 2004 and June 30, 2005 who
continue to maintain their deposit accounts as of the date of liquidation,  with
any assets remaining  thereafter  distributed to American Bancorp of New Jersey,
Inc. as the holder of American Bank of New Jersey's  capital stock.  Pursuant to
the rules and regulations of the Office of Thrift Supervision, a post-conversion
merger, consolidation, sale of bulk assets or similar combination or transaction
with another insured savings  institution would not be considered a liquidation,
and the liquidation account would be assumed by the surviving  institution.  See
The Conversion - Liquidation Rights at page __.


Federal and State Tax Consequences of the Conversion

         We have  received  opinions  from Malizia  Spidi & Fisch,  PC, and from
Crowe  Chizek  and  Company  LLC  federal  and  New  Jersey  tax   consequences,
respectively, of the stock offering. The opinions have been filed as exhibits to
the  registration  statement of which this  prospectus is a part and cover those
federal tax matters that are material to the transaction.  The opinions are made
in reliance upon various  statements,  representations  and  declarations  as to
matters of fact made by us, as detailed in the  opinions.  The opinions  provide
that:

         The transactions  qualify as statutory mergers and each merger required
by the Plan  qualifies  as a  reorganization  within the meaning of Code Section
368(a)(1)(A).  American Savings,  MHC, American

                                       127



Bancorp of New Jersey,  Inc.,  ASB Holding  Company,  and  American  Bank of New
Jersey will be a party to a "reorganization" as defined in Code Section 368(b).

          o    American Savings,  MHC will not recognize any gain or loss on the
               transfer of its assets to American Bank of New Jersey in exchange
               for American  Bank of New Jersey  liquidation  interests  for the
               benefit of American Savings, MHC members who remain depositors of
               American Bank of New Jersey.

          o    No gain or loss will be recognized by American Bank of New Jersey
               upon the  receipt  of the  assets  of  American  Savings,  MHC in
               exchange for the transfer to the members of American  Bank of New
               Jersey liquidation interests.

          o    No gain or loss will be recognized by American Bank of New Jersey
               upon the  receipt of the assets of Interim  Bank #2 (ASB  Holding
               Company) and Interim Bank #3 pursuant to the conversion.

          o    No gain  or  loss  will be  recognized  by  Interim  Bank #2 (ASB
               Holding  Company  following  its  conversion  to a federal  stock
               savings bank) pursuant to the conversion.

          o    The reorganization of American Bancorp of New Jersey, Inc. as the
               holding  company of American  Bank of New Jersey  qualifies  as a
               reorganization within the meaning of Code Section 368(a)(1)(A) by
               virtue of Code Section 368(a)(2)(E).  Therefore, American Bank of
               New Jersey,  American  Bancorp of New Jersey,  Inc.,  and Interim
               Bank #3 will each be a party to a  reorganization,  as defined in
               Code Section 368(b).

          o    No gain or loss will be  recognized  by Interim  Bank #3 upon the
               transfer of its assets to American Bank of New Jersey pursuant to
               the conversion.

          o    Members  will  recognize  no gain or loss  upon  the  receipt  of
               American Bank of New Jersey liquidation interests.

          o    No gain or loss will be  recognized  by  American  Bancorp of New
               Jersey,  Inc.  upon the receipt of Bank Stock  solely in exchange
               for stock of American Bancorp of New Jersey, Inc.

          o    Current  stockholders  of ASB Holding  Company will not recognize
               any gain or loss upon their  exchange of common  stock solely for
               shares of stock of American Bancorp of New Jersey, Inc.

          o    Each stockholder's aggregate basis in shares of stock of American
               Bancorp of New Jersey,  Inc. received in the exchange will be the
               same as the aggregate  basis of common stock  surrendered  in the
               exchange  before  giving effect to any payment of cash in lieu of
               fractional shares.

          o    No gain or loss will be  recognized  by  American  Bancorp of New
               Jersey,  Inc. on the  receipt of money in  exchange  for stock of
               American Bancorp of New Jersey, Inc. sold in the stock offering.

                                       128



          o    No gain or loss will be recognized by Eligible  Account  Holders,
               Supplemental  Eligible Account Holders and Other Members upon the
               distribution to them of the non-transferable  subscription rights
               to purchase  shares of stock of  American  Bancorp of New Jersey,
               Inc.

         The opinion in the last bullet above is predicated  on  representations
from  American Bank of New Jersey,  American  Bancorp of New Jersey,  Inc.,  ASB
Holding  Company and  American  Savings,  MHC that no person  shall  receive any
payment,  whether in money or property,  in lieu of the issuance of subscription
rights.  The opinion in the last bullet above is based on the position  that the
subscription  rights to  purchase  shares of common  stock  received by Eligible
Account Holders,  Supplemental Eligible Account Holders and Other Members have a
fair market value of zero. In reaching their opinion stated in the second bullet
above,  Malizia Spidi & Fisch, PC has noted that the subscription rights will be
granted at no cost to the recipients,  will be legally  non-transferable  and of
short duration,  and will provide the recipients with the right only to purchase
shares of common  stock at the same price to be paid by  members of the  general
public in any community offering.  Malizia Spidi & Fisch, PC believes that it is
more likely than not that the fair market  value of the  subscription  rights to
purchase common stock is zero.

         If the  non-transferable  subscription  rights to purchase common stock
are subsequently found to have a fair market value,  income may be recognized by
various recipients of the subscription rights (in certain cases,  whether or not
the  rights  are  exercised),  and we may be  taxed on the  distribution  of the
subscription rights.

         We are also  subject to New Jersey  income  taxes and have  received an
opinion  from  Crowe  Chizek and  Company  LLC that the stock  offering  will be
treated for New Jersey  state tax  purposes  similarly  to the  treatment of the
stock offering for federal tax purposes.

         Unlike a private  letter ruling from the IRS, the federal and state tax
opinions  have no binding  effect or official  status,  and no assurance  can be
given that the  conclusions  reached in any of those opinions would be sustained
by a court if contested by the IRS or the New Jersey tax  authorities.  Eligible
Account  Holders,  Supplemental  Eligible  Account Holders and Other Members are
encouraged to consult with their own tax advisers as to the tax  consequences in
the event the subscription rights are determined to have any market value.

Liquidation Rights

         In the unlikely event of a complete  liquidation of ASB Holding Company
prior to the  conversion,  all  claims  of  creditors  of ASB  Holding  Company,
including those of depositors to the extent of their deposit balances,  would be
paid  first.  Thereafter,  if  there  were any  assets  of ASB  Holding  Company
remaining, these assets would be distributed to stockholders, including American
Savings,  MHC. In the unlikely event that American Savings,  MHC and ASB Holding
Company are liquidated prior to the conversion, all claims of creditors would be
paid first.  Then, if there were any assets of American Savings,  MHC remaining,
members of American Savings, MHC would receive those remaining assets, pro rata,
based upon the deposit balances in their deposit account in American Bank of New
Jersey  immediately  prior to  liquidation.  In the unlikely event that American
Bank of New  Jersey  were to  liquidate  after  the  conversion,  all  claims of
creditors,  including  those of  depositors,  would be paid  first,  followed by
distribution of the "liquidation account" to certain depositors, with any assets
remaining thereafter  distributed to American Bancorp of New Jersey, Inc. as the
holder of American Bank of New Jersey capital  stock.  Pursuant to the rules and
regulations  of the  Office of Thrift  Supervision,  a  post-conversion  merger,
consolidation,  sale of bulk assets or similar  combination or transaction  with
another insured

                                       129



savings institution would not be considered a liquidation and, in these types of
transactions,  the  liquidation  account  would  be  assumed  by  the  surviving
institution.

         The  plan of  conversion  provides  for  the  establishment,  upon  the
completion of the conversion, of a special "liquidation account" for the benefit
of Eligible Account Holders and Supplemental  Eligible Account Holders (as those
terms are defined in the plan of  conversion)  in an amount equal to the greater
of:

          (1)  American  Savings,  MHC's  ownership  interest  in  the  retained
               earnings  of ASB  Holding  Company  as of the date of its  latest
               balance sheet contained in this prospectus; or

          (2)  the retained  earnings of American Bank of New Jersey at the time
               that  American  Bank of New  Jersey  reorganized  into the mutual
               holding company form of organization in 1999.

         The purpose of the liquidation  account is to provide  Eligible Account
Holders and  Supplemental  Eligible  Account  Holders who maintain their deposit
accounts with American Bank of New Jersey after the conversion  with an interest
in the unlikely event of the complete liquidation of American Bank of New Jersey
after the conversion.  Each Eligible  Account Holder and  Supplemental  Eligible
Account Holder that continues to maintain his or her deposit account at American
Bank of New Jersey,  would be entitled,  on a complete  liquidation  of American
Bank of New Jersey  after the  conversion,  to an  interest  in the  liquidation
account  prior to any payment to the  stockholders  of  American  Bancorp of New
Jersey,  Inc. Each Eligible  Account Holder and  Supplemental  Eligible  Account
Holder  would have an  initial  interest  in the  liquidation  account  for each
deposit account,  including savings accounts,  checking  accounts,  money market
deposit  accounts,  and  certificates of deposit,  with a balance of $50 or more
held in  American  Bank of New Jersey as of the close of  business  on March 31,
2004, or June 30, 2005. Each Eligible Account Holder and  Supplemental  Eligible
Account Holder would have a pro rata interest in the total  liquidation  account
for each such deposit account,  based on the proportion that the balance of each
such deposit  account on March 31, 2004 or June 30, 2005 bears to the balance of
all deposit accounts in American Bank of New Jersey on these dates.

         If, however,  on any September 30 annual closing date commencing  after
the completion of the conversion, the amount in any deposit account is less than
the amount in that  deposit  account on March 31,  2004 or June 30,  2005 or any
other annual closing date, then the interest in the liquidation account relating
to that deposit  account would be reduced from time to time by the proportion of
the  reduction,  and the interest will cease to exist if the deposit  account is
closed.  In  addition,  no interest  in the  liquidation  account  would ever be
increased  despite  any  subsequent  increase in the  related  deposit  account.
Payment  pursuant  to  liquidation   rights  of  Eligible  Account  Holders  and
Supplemental  Eligible  Account  Holders  would be  separate  and apart from the
payment of any insured  deposit  accounts to a depositor.  Any assets  remaining
after the above liquidation  rights of Eligible Account Holders and Supplemental
Eligible  Account Holders are satisfied would be distributed to American Bancorp
of New Jersey, Inc. as the sole stockholder of American Bank of New Jersey.

Amendment or Termination of the Plan of Conversion

         If deemed  necessary or desirable by the Board of  Directors,  the plan
may  be  substantively   amended,  as  a  result  of  comments  from  regulatory
authorities or otherwise,  at any time prior to the solicitation of proxies from
members and stockholders to vote on the plan and at any time thereafter with the
concurrence  of the OTS. Any  amendment  to the plan made after  approval by the
members and  stockholders  with the concurrence of the OTS shall not necessitate
further approval by the members or

                                       130



stockholders  unless otherwise  required by the OTS. The plan shall terminate if
the sale of all shares of stock is not completed  within 24 months from the date
of the special  meeting of members.  Prior to the earlier of the special meeting
of members and the  stockholders'  meeting,  the plan may be  terminated  by the
Board of Directors without approval of the OTS; after the special meeting or the
stockholders'  meeting,  the Board of Directors may terminate the plan only with
the approval of the OTS.

Conditions to the Conversion

         We cannot complete our conversion and our stock offering unless:

          (1)  We sell a minimum of 6,375,000 shares of common stock;

          (2)  The plan of  conversion  is  approved  by a majority of the votes
               eligible to be cast by members of American Savings, MHC;

          (3)  The plan of conversion is approved by at least  two-thirds of the
               votes eligible to be cast by stockholders of ASB Holding Company,
               including those shares held by American Savings, MHC; and

          (4)  The plan of  conversion  is  approved  by a majority of the votes
               eligible  to be  cast by  stockholders  of ASB  Holding  Company,
               excluding those shares held by American Savings, MHC.

         The plan of  conversion  must also be  approved  by the OTS,  which has
given  its  conditional  approval.  If these  conditions  are not met  before we
complete the stock offering,  all funds received will be promptly  returned with
interest at American Bank of New Jersey's  passbook savings account rate and all
withdrawal  authorizations will be canceled. The stock purchases of our officers
and  directors  will be counted for  purposes  of meeting the minimum  number of
shares.

         American  Savings,  MHC intends to vote its 70%  ownership  interest in
favor of the  conversion.  In  addition,  as of July  31,  2005,  directors  and
executive officers of ASB Holding Company and their associates  beneficially own
_______ shares of ASB Holding Company,  or ___% of the total outstanding shares.
They  intend  to vote  those  shares  in favor of the  conversion.  Non-employee
directors  serve as the trustee  committee  for American Bank of New Jersey 2005
Restricted  Stock Plan and will  direct the voting of 81,651  shares held in the
plan trust.  Additionally,  all  non-employee  directors of ASB Holding  Company
serve as employee stock ownership plan trustees and in their fiduciary  capacity
as trustees will vote the 116,395  unallocated  shares held by the American Bank
of New Jersey  employee  stock  ownership  plan. The trustees will also vote the
16,913 allocated shares of the employee stock ownership plan for which no timely
voting directions have been received from plan participants.


                               THE STOCK OFFERING

         The Board of Directors  adopted the plan  authorizing the conversion on
May 17, 2005, subject to the approval of the OTS. We received authorization from
the OTS to conduct the stock offering on  ___________,  2005. OTS  authorization
does not  constitute a  recommendation  or  endorsement  of an investment in our
stock by the OTS.

                                       131



General

         On May 17, 2005, the Board of Directors adopted the plan of conversion,
which was  subsequently  amended,  pursuant  to which  American  Bancorp  of New
Jersey, Inc. will sell shares of common stock to eligible depositors of American
Bank of New Jersey in a subscription offering and, if necessary,  to the general
public if a community and/or a syndicated  community offering is held. The Board
of Directors  unanimously adopted the plan after consideration of the advantages
and the  disadvantages  of the stock  offering.  After we receive  the  required
authorization from the OTS, the stock will be issued. The stock offering will be
accomplished  in  accordance  with the  procedures  set forth in the  plan,  the
requirements of applicable laws and regulations, and the policies of the OTS.

         We are offering  between a minimum of 6,375,000 shares and a maximum of
8,625,000 shares of common stock in the offering (subject to adjustment to up to
9,918,750  shares if our  estimated  pro forma market value has increased at the
conclusion  of the stock  offering),  which will expire at 12:00  noon,  eastern
time, on ___________,  2005, unless extended. See Deadlines for Purchasing Stock
at page  __.  The  minimum  purchase  is 25  shares  of  common  stock  (minimum
investment  of $250).  Our common  stock is being  offered  at a fixed  price of
$10.00 per share in the stock offering.

           In  accordance  with Rule 15c2-4 of the  Securities  Exchange  Act of
1934,  pending  completion or  termination of the stock  offering,  subscription
funds received by us will be invested only in investments permissible under Rule
15c2-4.

Conduct of the Stock Offering

         Subject to the limitations of the plan of stock issuance adopted by our
Board of Directors, shares of common stock are being offered in descending order
of priority in the subscription offering to:

o    Eligible Account Holders  (depositors at the close of business on March 31,
     2004 with deposits of at least $50.00);

o    the employee stock ownership plan;

o    Supplemental  Eligible Account Holders (depositors at the close of business
     on June 30, 2005 with deposits of at least $50.00); and

o    Other  Members  (depositors  at the close of  business on July 31, 2005 and
     borrowers  as of December  27,  1995,  who  continue as borrowers as of the
     close of business on July 31, 2005).

         To the extent that shares  remain  available  and  depending  on market
conditions  at or near  the  completion  of the  subscription  offering,  we may
conduct a community offering and possibly a syndicated  community offering.  The
community  offering,  if  any,  may  commence  simultaneously  with,  during  or
subsequent  to  the  completion  of  the  subscription  offering.  A  syndicated
community offering,  if we conduct one, would commence just prior to, or as soon
as practicable  after,  the  termination of the  subscription  offering.  In any
community offering or syndicated  community offering,  we will first fill orders
for our  common  stock in an  equitable  manner  as  determined  by the Board of
Directors  in  order  to  achieve  a  wide  distribution  of  the  stock.  If an
oversubscription  occurs in the stock offering by Eligible Account Holders,  the
employee stock  ownership plan may, in whole or in part,  fill its order through
open market purchases  subsequent to the closing of the stock offering,  subject
to any required regulatory approval.


                                       132




         Shares sold above the maximum of the offering  range may be sold to the
employee stock  ownership plan before  satisfying  remaining  unfilled orders of
Eligible  Account  Holders  to fill  the  plan's  subscription,  or the plan may
purchase some or all of the shares covered by its  subscription  after the stock
offering in the open market, subject to any required regulatory approval.

Subscription Offering

         Subscription Rights.  Non-transferable subscription rights to subscribe
for the  purchase  of common  stock  have been  granted  under the plan of stock
issuance to the following persons:


         Priority 1: Eligible  Account  Holders.  Each Eligible  Account  Holder
shall be given the  opportunity  to purchase,  combined with shares  received by
existing  stockholders  pursuant to the exchange  ratio in the  conversion,  and
subject  to the  overall  limitations  described  under  The  Stock  Offering  -
Limitations  on Purchases of Common Stock,  up to the greater of (i) the maximum
purchase  limitation  in  the  community  offering  (i.e.,   150,000  shares  or
$1,500,000),  (ii)  one-tenth  of 1% of the total  offering  of shares of common
stock  offered  in the  subscription  offering,  and (iii) 15 times the  product
(rounded down to the next whole number) obtained by multiplying the total number
of shares of common stock offered in the subscription offering by a fraction, of
which the  numerator  is the amount of the  qualifying  deposits of the Eligible
Account  Holder  and the  denominator  is the  total  amount  of all  qualifying
deposits of all  Eligible  Account  Holders.  If there are  insufficient  shares
available to satisfy all subscriptions of Eligible Account Holders,  shares will
be  allocated  to  Eligible  Account  Holders so as to permit  each  subscribing
Eligible Account Holder to purchase a number of shares sufficient to make his or
her total  allocation  equal to the lesser of 100 shares or the number of shares
ordered.   Thereafter,   unallocated  shares  will  be  allocated  to  remaining
subscribing  Eligible Account Holders whose subscriptions remain unfilled in the
same proportion  that each  subscriber's  qualifying  deposit bears to the total
amount of qualifying  deposits of all subscribing  Eligible Account Holders,  in
each case on March 31, 2004, whose subscriptions  remain unfilled.  Subscription
rights received by officers and directors,  based on their increased deposits in
American  Bank of New Jersey in the one year  preceding the  eligibility  record
date will be subordinated to the  subscription  rights of other eligible account
holders. To ensure proper allocation of stock, each Eligible Account Holder must
list on his or her order form all  accounts in which he or she had an  ownership
interest as of the Eligibility Record Date.


         Priority 2: The Employee Plans. The tax qualified employee plans may be
given the opportunity to purchase in the aggregate up to 10% of the common stock
issued in the  subscription  offering.  It is expected  that the employee  stock
ownership  plan will  purchase up to 8% of the common  stock issued in the stock
offering.  If an  oversubscription  occurs in the  stock  offering  by  Eligible
Account  Holders,  the employee  stock  ownership plan may, in whole or in part,
fill its order  through open market  purchases  subsequent to the closing of the
stock offering, subject to any required regulatory approval.

         Priority  3:  Supplemental  Eligible  Account  Holders.  If  there  are
sufficient  shares  remaining after  satisfaction of  subscriptions  by Eligible
Account  Holders and the employee stock  ownership plan and other  tax-qualified
employee stock benefit plans,  each  Supplemental  Eligible Account Holder shall
have the  opportunity  to purchase,  combined  with shares  received by existing
stockholders  pursuant to the exchange ratio in the  conversion,  and subject to
the overall  limitations  described  under The Stock  Offering - Limitations  on
Purchases  of  Common  Stock,  up to the  greater  of (i) the  maximum  purchase
limitation in the community offering (i.e., 150,000 shares or $1,500,000),  (ii)
one-tenth of 1% of the total  offering of shares of common stock  offered in the
subscription  offering, and (iii) 15 times the product (rounded down to the next
whole number) obtained by multiplying the total number of shares of common stock
offered in the  subscription  offering by a fraction,  of which the numerator is
the amount of the qualifying deposits

                                       133



of the Eligible  Account  Holder and the
denominator  is the total  amount of all  qualifying  deposits  of all  Eligible
Account Holders. If Supplemental Eligible Account Holders subscribe for a number
of shares which,  when added to the shares  subscribed  for by Eligible  Account
Holders and the employee stock ownership plan and other  tax-qualified  employee
stock benefit plans,  if any, is in excess of the total number of shares offered
in the stock  offering,  the  shares of common  stock  will be  allocated  among
subscribing  Supplemental  Eligible  Account  Holders first so as to permit each
subscribing  Supplemental Eligible Account Holder to purchase a number of shares
sufficient to make his or her total allocation equal to the lesser of 100 shares
or the  number  of  shares  ordered.  Thereafter,  unallocated  shares  will  be
allocated  to  each  subscribing  Supplemental  Eligible  Account  Holder  whose
subscription  remains  unfilled in the same  proportion  that each  subscriber's
qualifying  deposits  bear to the total  amount of  qualifying  deposits  of all
subscribing  Supplemental  Eligible  Account  Holders,  in each case on June 30,
2005, whose subscriptions remain unfilled. To ensure proper allocation of stock,
each Supplemental Eligible Account Holder must list on his or her order form all
accounts in which he or she had an  ownership  interest  as of the  Supplemental
Eligibility Record Date.

         Priority  4:  Other  Members.  To the  extent  that  there  are  shares
remaining after  satisfaction of subscriptions by Eligible Account Holders,  our
tax-qualified  employee stock benefit plans, and  Supplemental  Eligible Account
Holders,  each member of American Savings, MHC (depositors and certain borrowers
of American  Bank of New Jersey) on the voting  record date of July 31, 2005 who
is not an  Eligible  Account  Holder or  Supplemental  Eligible  Account  Holder
("Other  Members")  will  receive,  without  payment  therefor,  nontransferable
subscription  rights to purchase  up to the greater of 150,000  shares of common
stock or one-tenth of 1% of the total offering of shares of common stock offered
in the subscription offering,  subject to the overall purchase limitations.  See
Limitations on Purchases of Common Stock at page __. If there are not sufficient
shares  available  to  satisfy  all  subscriptions,  available  shares  will  be
allocated  on a pro rata  basis  based on the  size of the  order of each  Other
Member.

         Restrictions on Transfer of Subscription Rights and Shares. The plan of
stock issuance prohibits any person with subscription rights, including Eligible
Account Holders and Supplemental  Eligible Account Holders, from transferring or
entering into any agreement or understanding to transfer the legal or beneficial
ownership of the subscription  rights or the shares of common stock to be issued
when  subscription  rights are exercised.  Subscription  rights may be exercised
only by the  person to whom they are  granted  and only for his or her  account.
Each person subscribing for shares will be required to certify that he or she is
purchasing  shares  solely for his or her own  account and that he or she has no
agreement or  understanding  regarding  the sale or transfer of the shares.  The
regulations  also prohibit any person from offering or making an announcement of
an offer or intent to make an offer to purchase subscription rights or shares of
common stock before the completion of the stock offering.

         We will pursue any and all legal and equitable remedies in the event we
become  aware of the transfer of  subscription  rights and will not honor orders
that we determine involve the transfer of subscription rights.

Deadlines for Purchasing Stock

         The subscription  offering will terminate at 12:00 noon,  eastern time,
on  ___________,  2005. We may extend this expiration date without notice to you
for up to 45 days,  until  ___________,  2005.  Once  submitted,  your  order is
irrevocable unless the stock offering is extended beyond  ___________,  2005. We
may request permission from the Office of Thrift Supervision to extend the stock
offering  beyond  ___________,  2005, and the Office of Thrift  Supervision  may
grant  one or  more  extensions  of the  stock  offering  of up to 90  days  per
extension,   but  in  no  event  may  the  stock  offering  be  extended  beyond

                                       134



___________,  2007. If the stock offering is extended beyond ___________,  2005,
we will be required  to notify  each  subscriber  and  resolicit  subscriptions.
During  any  extension  period,  subscribers  will  have the  right to modify or
rescind their subscriptions,  and, unless an affirmative response is received, a
subscriber's  funds will be  returned  with  interest  at  American  Bank of New
Jersey's  passbook  savings account rate. A community  offering and a syndicated
community offering, if these offerings are conducted,  may terminate at any time
without notice but no later than ___________, 2005.

         We may cancel the  conversion  and stock  offering at any time prior to
the special meeting of members of American  Savings,  MHC to vote on the plan of
conversion and the special  meeting of  stockholders  of ASB Holding  Company to
vote on the plan of  conversion.  We may also  cancel the  conversion  and stock
offering  after the  special  meetings of members  and  stockholders  if the OTS
concurs  in our  decision  to do so.  If we  cancel  the  conversion  and  stock
offering,  orders  for common  stock  already  submitted  will be  canceled  and
subscribers'  funds will be  returned  with  interest  at  American  Bank of New
Jersey's passbook savings account rate.

Community Offering and Syndicated Community Offering

         Community  Offering.  If less than the total number of shares of common
stock to be subscribed  for in the stock  offering are sold in the  subscription
offering and  depending on market  conditions  at or near the  completion of the
subscription  offering,  shares remaining unsubscribed may be made available for
purchase in the community offering to certain members of the general public. The
maximum  amount of common  stock that any person may  purchase in the  community
offering,  subject to the overall purchase limitations described under The Stock
Offering  -  Limitations  on  Purchases  of Common  Stock at page __, is 150,000
shares,  or  $1,500,000.  In the  community  offering,  if any,  shares  will be
available for purchase by the general public,  and preference may be given first
to  existing  stockholders  and second to natural  persons and trusts of natural
persons  residing in counties  in which  American  Bank of New Jersey has branch
offices.  We will  attempt to issue the shares in a manner that would  promote a
wide distribution of common stock.

         If purchasers in the community  offering,  whose orders would otherwise
be accepted,  subscribe for more shares than are  available  for  purchase,  the
shares  available to them will be allocated among persons  submitting  orders in
the community offering in an equitable manner we determine.

         The  community  offering,  if any,  may commence  simultaneously  with,
during  or  subsequent  to the  completion  of the  subscription  offering.  The
community  offering,  if any,  must  be  completed  within  45  days  after  the
completion of the subscription offering unless otherwise extended by the OTS.

         We, in our absolute discretion,  reserve the right to reject any or all
orders in whole or in part which are received in the community offering,  at the
time of  receipt  or as soon as  practicable  following  the  completion  of the
community offering.

         Syndicated  Community  Offering.  If shares remain  available after the
subscription  offering,  and  depending  on  market  conditions  at or near  the
completion of the subscription offering, we may offer shares to selected persons
through a  syndicated  community  offering  on a  best-efforts  basis  conducted
through Keefe, Bruyette & Woods, Inc. in accordance with such terms,  conditions
and  procedures as may be  determined by our Board of Directors.  A syndicate of
broker-dealers  (selected  dealers)  may be formed  to assist in the  syndicated
community offering.  A syndicated  community offering,  if we conduct one, would
commence just prior to, or as soon as practicable  after, the termination of the
subscription offering.

                                       135




         Orders received in connection with the syndicated  community  offering,
if any, will receive a lower priority than orders  received in the  subscription
offering and community offering.  Common stock sold in the syndicated  community
offering will be sold at the same price as all other shares in the  subscription
offering.  A syndicated  community  offering would be open to the general public
beyond the local  community,  however,  we have the right to reject  orders,  in
whole or in part, in our sole discretion in the syndicated  community  offering.
No  person  will be  permitted,  subject  to the  overall  purchase  limitations
described under The Stock Offering - Limitations on Purchases of Common Stock on
page __, to purchase more than 150,000 shares, or $1,500,000, of common stock in
the syndicated community offering.

         The date by which orders must be received in the  syndicated  community
offering  will  be set by us at  the  time  the  syndicated  community  offering
commences;   but  if  the  syndicated  community  offering  is  extended  beyond
___________, 2005, each purchaser will have the opportunity to maintain, modify,
or rescind his or her order. In that event, all funds received in the syndicated
community  offering will be promptly  returned with interest at American Bank of
New Jersey's  passbook  savings account rate to each purchaser  unless he or she
requests otherwise.

Limitations on Purchases of Common Stock

         The following additional  limitations have been imposed on purchases of
shares of common stock:

          1.   The maximum  number of shares which may be purchased in the stock
               offering  by any  individual  (or  individuals  through  a single
               account)  shall  not  exceed  150,000   shares,   or  $1,500,000,
               including  shares received by existing  stockholders  pursuant to
               the exchange ratio in the conversion. This limit applies to stock
               purchases in total in the subscription,  community and syndicated
               community offerings.

          2.   The  maximum  number  of  shares  that  may be  purchased  by any
               individual together with any associate or group of persons acting
               in concert is 200,000  shares,  or $2,000,000,  including  shares
               received by existing  stockholders pursuant to the exchange ratio
               in the conversion. This limit applies to stock purchases in total
               in  the   subscription,   community  and   syndicated   community
               offerings.  This  limit  does  not  apply to our  employee  stock
               benefit plans, which in the aggregate may subscribe for up to 10%
               of the common stock issued in the stock offering.

          3.   The  maximum  number of  shares  which  may be  purchased  in all
               categories  in the stock  offering by our officers and  directors
               and their associates in the aggregate shall not exceed 26% of the
               total number of shares issued in the stock offering.

          4.   The minimum order is 25 shares, or $250.

          5.   If the number of shares otherwise allocable to any person or that
               person's  associates  would be in excess of the maximum number of
               shares  permitted  as set  forth  above,  the  number  of  shares
               allocated   to  that  person  shall  be  reduced  to  the  lowest
               limitation  applicable  to that  person,  and then the  number of
               shares  allocated to each group  consisting  of a person and that
               person's  associates  shall  be  reduced  so that  the  aggregate
               allocation to that person and his or her associates complies with
               the above  maximums,  and the maximum  number of

                                       136



               shares  shall be  reallocated  among  that  person and his or her
               associates in proportion to the shares  subscribed by each (after
               first   applying   the   maximums   applicable   to  each  person
               separately).

          6.   Depending on market or financial  conditions,  we may decrease or
               increase  the  purchase  limitations,  provided  that the maximum
               purchase  limitation  may not be  increased  to a  percentage  in
               excess  of  5%  of  the  stock  offering.   Notwithstanding   the
               foregoing, the maximum purchase limitation may be increased up to
               9.99% as long as  orders  for more  than 5% of the  shares  being
               offered  do not  exceed,  in  the  aggregate,  10%  of the  total
               offering. If we increase the maximum purchase limitations, we are
               only required to resolicit persons who subscribed for the maximum
               purchase  amount  and  may,  in our  sole  discretion,  resolicit
               certain other large subscribers.

          7.   If the  total  number of shares  offered  increases  in the stock
               offering  due to an  increase  in the  maximum  of the  estimated
               valuation  range  of  up  to  15%  (the  adjusted   maximum)  the
               additional  shares  will  be  used  in  the  following  order  of
               priority:  (a)  to  fill  the  employee  stock  ownership  plan's
               subscription  up  to 8%  of  the  adjusted  maximum  (unless  the
               employee stock ownership plan elects to purchase stock subsequent
               to the stock  offering  in the open  market);  (b) if there is an
               oversubscription  at the Eligible  Account Holder level,  to fill
               unfilled  subscriptions of Eligible Account Holders  exclusive of
               the adjusted  maximum  unless the employee  stock  ownership plan
               elects to purchase stock  subsequent to the stock offering in the
               open  market);  (c)  if  there  is  an  oversubscription  at  the
               Supplemental  Eligible  Account  Holder  level,  to fill unfilled
               subscriptions of Supplemental  Eligible Account Holders exclusive
               of the adjusted maximum;  (d) if there is an  oversubscription at
               the Other Members level, to fill unfilled  subscriptions of Other
               Members  exclusive  of the adjusted  maximum;  (e) to fill orders
               received  in a  community  offering  exclusive  of  the  adjusted
               maximum,  with preference  given to persons who live in the local
               community;  and (f) to fill  orders  received  in the  syndicated
               community offering exclusive of the adjusted maximum.

          8.   No person will be allowed to purchase any stock if that  purchase
               would be illegal under any federal law or state law or regulation
               or  would  violate   regulations  or  policies  of  the  National
               Association  of  Securities  Dealers,  Inc.,  particularly  those
               regarding   free   riding   and   withholding.   We  and/or   our
               representatives  may ask for an acceptable legal opinion from any
               purchaser  regarding  the legality of the purchase and may refuse
               to  honor  any  purchase  order  if that  opinion  is not  timely
               furnished.

          9.   We have the right to reject any order submitted by a person whose
               representations  we  believe  are  untrue  or who we  believe  is
               violating,  circumventing,  or  intends  to  violate,  evade,  or
               circumvent  the  terms  and  conditions  of  the  plan  of  stock
               issuance, either alone or acting in concert with others.

          10.  The above  restrictions also apply to purchases by persons acting
               in  concert  under  applicable  regulations  of  the  OTS.  Under
               regulations  of the OTS, our directors  are not  considered to be
               affiliates  or a group  acting in concert  with  other  directors
               solely as a result of membership on our Board of Directors.

          11.  In addition,  in any community  offering or syndicated  community
               offering,  we must first fill orders for our common stock up to a
               maximum of 2% of the total shares issued in the

                                       137


               stock offering in a manner that will achieve a wide  distribution
               of the  stock,  and  thereafter  any  remaining  shares  will  be
               allocated on an equal number of shares per order basis, until all
               orders have been filled or the shares have been exhausted.

         The  term  "associate"  of a  person  is  defined  in the plan of stock
issuance to mean:

          (1)  any  corporation or  organization of which a person is an officer
               or partner or is, directly or indirectly, the beneficial owner of
               10% or more of any class of equity securities;

          (2)  any  trust or other  estate in which a person  has a  substantial
               beneficial  interest or as to which a person serves as trustee or
               in a similar fiduciary capacity; or

          (3)  any  relative or spouse of a person or any  relative of a spouse,
               who has the same home as that person.

         For  example,  a  corporation  for which a person  serves as an officer
would  be an  associate  of  that  person  and  all  shares  purchased  by  that
corporation  would be  included  with the  number of shares  which  that  person
individually could purchase under the above limitations.

         The term "acting in concert" means:

          (1)  knowing  participation  in a  joint  activity  or  interdependent
               conscious  parallel  action  towards a common goal whether or not
               pursuant to an express agreement; or

          (2)  a  combination  or  pooling of voting or other  interests  in the
               securities  of an issuer  for a common  purpose  pursuant  to any
               contract,   understanding,   relationship,   agreement  or  other
               arrangement, whether written or otherwise.

         A person or  company  which  acts in  concert  with  another  person or
company  ("other  party")  shall also be deemed to be acting in concert with any
person or company who is also acting in concert  with that other  party,  except
that any  tax-qualified  employee  stock  benefit  plan will not be deemed to be
acting in concert with its trustee or a person who serves in a similar  capacity
solely for the  purpose of  determining  whether  stock held by the  trustee and
stock held by the plan will be aggregated.  We will presume that certain persons
are acting in concert based upon various facts,  including the fact that persons
have joint  account  relationships  or the fact that  persons  have filed  joint
Schedules 13D with the Securities and Exchange  Commission with respect to other
companies.  We reserve  the right to make an  independent  investigation  of any
facts or  circumstances  brought to our attention that indicate that one or more
persons acting  independently  or as a group acting in concert may be attempting
to violate or circumvent the regulatory  prohibition on the  transferability  of
subscription rights.

         We have  the  right,  in our  sole  discretion,  to  determine  whether
prospective   purchasers  are   "associates"   or  "acting  in  concert."  These
determinations  are in our sole discretion and may be based on whatever evidence
we believe to be  relevant,  including  joint  account  relationships  or shared
addresses on the records of American Bank of New Jersey.

         Each person purchasing shares of the common stock in the stock offering
will be considered to have  confirmed that his or her purchase does not conflict
with the maximum purchase limitation.  If the purchase limitation is violated by
any person or any associate or group of persons  affiliated or otherwise  acting
in concert with that person, we will have the right to purchase from that person
at the $10.00
                                       138


               purchase  price per share all shares  acquired  by that person in
               excess of that purchase  limitation or, if the excess shares have
               been sold by that person,  to receive the difference  between the
               purchase price per share paid for the excess shares and the price
               at which the excess shares were sold by that person. Our right to
               purchase the excess shares will be assignable.

         Common  stock   purchased  in  the  stock   offering   will  be  freely
transferable,  except  for  shares  purchased  by our  directors  and  executive
officers.  For  certain  restrictions  on  the  common  stock  purchased  by our
directors  and  executive  officers,  see  Restrictions  on  Transferability  by
Directors and Executive Officers at page __.

Ordering and Receiving Common Stock

         Use of Order  Forms.  Rights  to  subscribe  may only be  exercised  by
completion of an order form.  Any person  receiving an order form who desires to
subscribe  for  shares  of  common  stock  must do so  prior  to the  applicable
expiration  date by  delivering  by mail or in person a  properly  executed  and
completed  order form,  together with full payment of the purchase price for all
shares for which subscription is made; provided,  however,  that if the employee
plans subscribe for shares during the subscription  offering, the employee plans
will not be required to pay for the shares at the time they subscribe but rather
may pay for the shares upon completion of the stock offering.  All  subscription
rights will expire on the expiration  date,  whether or not we have been able to
locate each person entitled to subscription rights. Once tendered,  subscription
orders cannot be revoked without our consent.

         If a stock order form:

o    is not delivered and is returned to us by the United States Postal  Service
     or we are unable to locate the addressee;


o    is not received or is received after the applicable expiration date;

o    is not completed correctly or executed; or

o    is not accompanied by the full required  payment for the shares  subscribed
     for,  including  instances where a savings  account or certificate  balance
     from  which  withdrawal  is  authorized  is  unavailable,   uncollected  or
     insufficient to fund the required payment,  but excluding  subscriptions by
     the employee plans,

then the  subscription  rights for that  person will lapse as though that person
failed to return the completed order form within the time period specified.

         However, we may, but will not be required to, waive any irregularity on
any order  form or  require  the  submission  of  corrected  order  forms or the
remittance of full payment for subscribed  shares by a date that we may specify.
The waiver of an  irregularity  on an order form in no way obligates us to waive
any other  irregularity on any other order form. Waivers will be considered on a
case by case  basis.  We will not  accept  orders  received  on  photocopies  or
facsimile  order forms,  or for which  payment is to be made by wire transfer or
payment  from  private  third  parties.  Our  interpretation  of the  terms  and
conditions of the plan of stock issuance and of the  acceptability  of the order
forms will be final, subject to the authority of the OTS.


                                       139



         To ensure that each  purchaser  receives a prospectus at least 48 hours
before the  applicable  expiration  date, in accordance  with Rule 15c2-8 of the
Securities  Exchange Act of 1934,  no  prospectus  will be mailed any later than
five days prior to the expiration date or hand delivered any later than two days
prior to the expiration  date.  Execution of the order form will confirm receipt
or delivery in accordance with Rule 15c2-8. Order forms will only be distributed
with a prospectus.

         Payment  for Shares.  For  subscriptions  to be valid,  payment for all
subscribed  shares will be required to accompany  all properly  completed  order
forms on or prior to the  expiration  date specified on the order form unless we
extend the date.  Employee plans  subscribing for shares during the subscription
offering may pay for those shares upon completion of the stock offering. Payment
for shares of common stock may be made:

o    by check or money order made payable to American Bank of New Jersey;

o    for shares subscribed for in the subscription offering, by authorization of
     withdrawal  from deposit  accounts  maintained  with  American  Bank of New
     Jersey; or

o    in cash, only if delivered in person.

         In accordance with Rule 15c2-4 of the Securities  Exchange Act of 1934,
subscribers'  checks must be made  payable to American  Bank of New Jersey,  and
checks received by the stock  information  center will be transmitted by noon of
the  following  business  day  directly  to the  segregated  deposit  account at
American Bank of New Jersey  established  to hold funds  received as payment for
shares.  We may, at our discretion,  determine  during the stock offering period
that it is in the best  interest of American  Bank of New Jersey to instead hold
subscription   funds  in  an  escrow  account  at  another   insured   financial
institution.

         Appropriate  means by which account  withdrawals  may be authorized are
provided on the order form. Once a withdrawal has been  authorized,  none of the
designated  withdrawal  amount may be used by a subscriber for any purpose other
than to purchase the common stock for which a  subscription  has been made until
the stock  offering has been  completed or  terminated.  In the case of payments
authorized  to be made  through  withdrawal  from  savings  accounts,  all  sums
authorized  for  withdrawal  will continue to earn interest at the contract rate
until the stock offering has been completed or  terminated.  Interest  penalties
for  early  withdrawal  applicable  to  certificate  accounts  will not apply to
withdrawals  authorized  for the  purchase  of  shares,  however,  if a  partial
withdrawal  results  in a  certificate  account  with a  balance  less  than the
applicable minimum balance requirement, the certificate shall be canceled at the
time of  withdrawal,  without  penalty,  and the  remaining  balance  will  earn
interest at the passbook  savings account rate subsequent to the withdrawal.  In
the case of  payments  made in cash or by check or money  order,  funds  will be
placed in a segregated account and interest will be paid by American Bank of New
Jersey at the  passbook  savings  account rate from the date payment is received
until the stock  offering is completed or  terminated.  An executed  order form,
once we receive  it, may not be  modified,  amended,  or  rescinded  without our
consent,  unless the stock  offering is not  completed  within 45 days after the
conclusion of the subscription offering, in which event subscribers may be given
the  opportunity  to increase,  decrease,  or rescind their  subscription  for a
specified period of time. If the stock offering is not completed for any reason,
all funds  submitted  pursuant to the offerings  will be promptly  refunded with
interest as described above.

         Owners  of  self-directed  IRAs may use the  assets  of  their  IRAs to
purchase  shares of common stock in the offerings,  provided that their IRAs are
not  maintained  on deposit at American  Bank of New Jersey.  Persons  with IRAs
maintained at American Bank of New Jersey must have their  accounts  transferred
to

                                       140



an  unaffiliated  institution or broker to purchase shares of common stock in
the offerings.  There is no early withdrawal or IRS interest penalties for these
transfers.  Instructions  on how to transfer  self-directed  IRAs  maintained at
American Bank of New Jersey can be obtained from the stock  information  center.
Depositors  interested  in using  funds in a American  Bank of New Jersey IRA to
purchase  common stock should  contact the stock  information  center as soon as
possible so that the  necessary  forms may be  forwarded,  executed and returned
prior to the expiration date.

         Federal  regulations  prohibit American Bank of New Jersey from lending
funds or  extending  credit to any person to  purchase  the common  stock in the
stock offering.

         Stock Information  Center.  Our stock information  center is located at
365 Broad Street,  Bloomfield,  New Jersey 07003.  The telephone number is (973)
___-____.  The stock  information  center's  hours of operation are 9:00 a.m. to
5:00 p.m., eastern time, Monday through Friday.

Exchange of Stock Certificates of Minority Stockholders

         The  conversion of common stock into shares of American  Bancorp of New
Jersey,  Inc. common stock will occur automatically on the date of completion of
the  conversion.  After this date,  former  holders of common stock will have no
further equity  interest in ASB Holding  Company,  other than as stockholders of
American Bancorp of New Jersey,  Inc., and there will be no further transfers of
shares of ASB Holding Company common stock on the stock transfer  records of ASB
Holding Company.

         As soon as  practicable  after the  completion of the  conversion,  the
exchange agent will send a transmittal  form to each  stockholder of ASB Holding
Company.  The  transmittal  forms are expected to be mailed within five business
days  after  the date of the  completion  of the  conversion  and  will  contain
instructions  with respect to the  surrender of  certificates  representing  ASB
Holding  Company  common  stock to be  exchanged  into  American  Bancorp of New
Jersey,  Inc.  common  stock.  It is expected  that  certificates  for shares of
American  Bancorp of New Jersey,  Inc.  common stock will be distributed  within
five business days after the receipt of properly executed  transmittal forms and
other  required   documents.   Stockholders   should  not  forward  their  stock
certificates to the exchange agent until they have received transmittal forms.

         Until the  certificates  representing  ASB Holding Company common stock
are surrendered for exchange after consummation of the conversion, in compliance
with the terms of the transmittal form,  holders of these  certificates will not
receive new certificates for shares of American Bancorp of New Jersey,  Inc. All
shares of American Bancorp of New Jersey, Inc. common stock issued upon exchange
of shares  of ASB  Holding  Company  common  stock  shall be deemed to have been
issued in full  satisfaction  of all rights  pertaining to shares of ASB Holding
Company common stock.

         No  fractional  shares  of our  common  stock  will  be  issued  to any
stockholder upon consummation of the conversion.  For each fractional share that
would  otherwise be issued,  we will pay by check an amount equal to the product
obtained by multiplying the fractional  share interest to which the holder would
otherwise be entitled by the subscription  price.  Payment for fractional shares
will be made as soon as  practicable  after the receipt by the exchange agent of
surrendered ASB Holding Company stock certificates.

         If a certificate  for ASB Holding  Company  common stock has been lost,
stolen or destroyed,  the exchange agent will issue the  consideration  properly
payable  upon  receipt  of  appropriate  evidence  as  to  the  loss,  theft  or
destruction,  appropriate evidence as to the ownership of the certificate by the
claimant, and appropriate and customary indemnification.


                                       141



Delivery of Stock Certificates of American Bancorp of New Jersey, Inc.

         Certificates  representing  common  stock of  American  Bancorp  of New
Jersey,  Inc. issued in the stock  offering,  to all persons other than minority
stockholders  of ASB Holding  Company,  will be mailed to the  persons  entitled
thereto at the address noted on the order form as soon as practicable  following
consummation of the stock offering.  Any certificates  returned as undeliverable
will be held until  claimed by persons  legally  entitled  thereto or  otherwise
disposed of in accordance with applicable law. Until certificates for the common
stock are available and delivered to subscribers, subscribers may not be able to
sell the shares of stock for which they subscribed.

Restrictions on Repurchase of Shares

         Generally,  during the first year following the stock offering, we will
not  be  permitted  to  repurchase  shares  of our  stock  unless  we  can  show
extraordinary circumstances.  If extraordinary circumstances exist and if we can
show a compelling and valid  business  purpose for the  repurchase,  the OTS may
approve  repurchases of up to 5% of the outstanding  stock during the first year
after the stock  offering.  We anticipate  that 2005  restricted  stock plan, if
adopted during the first year following the stock offering,  will be funded with
repurchases,  subject to OTS approval.  After the first year following the stock
offering,  we can repurchase any amount of stock so long as the repurchase would
not  cause us to  become  undercapitalized.  If,  in the  future,  the rules and
regulations  regarding the repurchase of stock are  liberalized,  we may utilize
the rules and regulations then in effect.

How We  Determined  the  $10.00  Per Share  Price and the Number of Shares to Be
Issued in the Stock Offering

         The plan of stock  issuance  requires  that the  purchase  price of the
common stock must be based on the  appraised  pro forma market value of American
Bancorp of New Jersey,  Inc. and American  Bank of New Jersey,  as determined on
the basis of an independent  valuation.  RP Financial,  LC, a financial services
industry  consulting  firm  whose  members  collectively  have over 100 years of
experience  in  valuing   financial   institutions  for  conversions  and  stock
offerings,  has been retained to make this valuation.  We selected RP Financial,
LC based upon its  experience  and  reputation  in valuing  stock  offerings  by
issuers  such  as  American  Bancorp  of New  Jersey,  Inc.  We  have  no  prior
relationship  with RP Financial,  LC. For its services in making this appraisal,
RP  Financial,  LC's fees are  estimated to be $45,000 and it will be reimbursed
for out-of-pocket  expenses not to exceed $5,000. We have agreed to indemnify RP
Financial,  LC and any employees of RP Financial, LC who act for or on behalf of
RP  Financial,  LC in connection  with the  appraisal  against any and all loss,
cost, damage,  claim,  liability or expense of any kind,  including claims under
federal  and state  securities  laws,  arising out of any  misstatement,  untrue
statement  of a  material  fact or  omission  to  state a  material  fact in the
information  supplied by us to RP  Financial,  LC,  unless RP  Financial,  LC is
determined to be negligent or otherwise at fault.

         RP Financial,  LC made its  appraisal in reliance upon the  information
contained in this prospectus,  including the financial statements. RP Financial,
LC also considered the following factors, among others:

o    the present and  projected  operating  results and  financial  condition of
     American Bancorp of New Jersey, Inc. and American Bank of New Jersey, which
     were prepared by the Bank and then adjusted by RP Financial,  LC to reflect
     the net proceeds of this stock  offering  and the economic and  demographic
     conditions  in  the  Bank's  existing  marketing  area  as  prepared  by RP
     Financial, LC;

                                       142




o    certain  historical,  financial and other information  relating to American
     Bank of New Jersey prepared by the Bank; and

o    the impact of the stock offering on our net worth and earnings potential as
     calculated by RP Financial, LC.

         The  appraisal  also  incorporated  an  analysis  of a  peer  group  of
publicly-traded  companies that RP Financial,  LC considered to be comparable to
us. The peer group analysis conducted by RP Financial, LC included a total of 11
publicly-traded  thrift  holding  companies  with total assets of more than $100
million and less than $1 billion. RP Financial,  LC excluded two companies which
otherwise met the foregoing criteria due to the lack of seasoned trading history
and reported financial statements as a publicly-traded company, or other factors
deemed relevant by RP Financial,  LC. The analysis of comparable publicly traded
institutions included an evaluation of the average and median  price-to-earnings
and  price-to-book  value  ratios  indicated  by the  market  prices of the peer
companies. RP Financial, LC applied the peer group's pricing ratios, as adjusted
for certain qualitative  valuation factors to account for differences between us
and the peer  group,  to our pro forma  earnings  and book  value to derive  our
estimated pro forma market value.


         The   Board  of   Directors   reviewed   the   methodologies   and  the
appropriateness  of the assumptions used by RP Financial,  LC in addition to the
factors listed above, and the Board of Directors believes that these assumptions
were reasonable.  On the basis of the foregoing, RP Financial, LC has advised us
that in its opinion,  dated July 15, 2005,  the estimated pro forma market value
of American  Bancorp of New Jersey,  Inc.  following the  conversion of American
Savings,  MHC from the mutual holding  company to the stock form of organization
ranged  from a minimum of $91.1  million to a maximum of $123.2  million  with a
midpoint of $107.1  million.  Our Board of Directors  determined that the common
stock should be sold at $10.00 per share.  Based on the estimated  valuation and
the $10.00 per share price,  the number of shares of common stock that  American
Bancorp of New Jersey, Inc. will issue,  including shares issued in exchange for
shares of ASB Holding Company,  will range from a minimum of 9,107,143 shares to
a maximum of 12,321,429 shares, with a midpoint of 10,714,285 shares.


         The estimated  valuation  range may be amended with the approval of the
Office of Thrift  Supervision or if necessitated  by subsequent  developments in
our  financial  condition  or  market  conditions  generally.  In the  event the
estimated  valuation range is updated to amend the value of American  Bancorp of
New Jersey,  Inc.  below $91.1  million,  which is the minimum of the  estimated
valuation range, or above $141.7 million,  which is the maximum of the estimated
valuation  range,  as  adjusted by 15%, a new  appraisal  will be filed with the
Office of Thrift Supervision.

         Based upon current market and financial conditions and recent practices
and  policies  of the Office of Thrift  Supervision,  if we  receive  orders for
common stock in excess of  $86,250,000  (the maximum of the estimated  valuation
range of shares to be sold to the public) and up to $99,187,500  (the maximum of
the estimated valuation range of shares to be sold to the public, as adjusted by
15%),  the Office of Thrift  Supervision  may  require us to accept all of these
orders.  We cannot  guarantee,  however,  that we will receive orders for common
stock in excess of the maximum of the estimated  valuation range of shares to be
sold to the  public or that,  if such  orders  are  received,  that all of these
orders will be accepted  because our final valuation and the number of shares to
be issued are subject to the receipt of an updated  appraisal from RP Financial,
LC which  reflects  this an increase  in the  valuation  and the  approval of an
increase by the Office of Thrift  Supervision.  In addition,  an increase in the
number  of shares to be sold  above  8,625,000  shares  will  first be used,  if
necessary, to fill the order of the employee stock ownership plan.

                                       143



There is no obligation or understanding on the part of management to take and/or
pay for any shares in order to complete the stock offering.


         The following  table presents a summary of selected  pricing ratios for
the peer group  companies  and the pricing  ratios for  American  Bancorp of New
Jersey, Inc. reflecting the pro forma impact of the stock offering.  Compared to
the median  pricing  ratios of the peer group,  American  Bancorp of New Jersey,
Inc.'s pro forma pricing ratios at the midpoint of the offering range  indicated
a premium of 171.2% on a  price-to-earnings  basis and a discount  of 27.1% on a
price-to-tangible  book  value  basis.  The  estimated  appraised  value and the
resulting premiums or discounts took into consideration the potential  financial
impact of the stock offering.





                                                                Price-to-earnings       Price-to-book      Price-to-tangible
                                                                     multiple            value ratio       book value ratio
                                                                     --------            -----------       ----------------
                                                                                                     
American Bancorp of New Jersey, Inc. (pro forma)(1)
    Minimum..................................................         38.07x               96.90%               96.90%
    Midpoint.................................................         44.42x               103.31%              103.31%
    Maximum..................................................         50.67x               108.58%              108.58%
    Maximum, as adjusted.....................................         57.72x               113.51%              113.51%
Valuation of peer group companies
as of July 15, 2005(2)
    Average..................................................         17.91%               144.37%              150.58%
    Median...................................................         16.38x               141.69%              147.14%


- -------------
(1)  Based on ASB  Holding  Company's  financial  data as of and for the  twelve
     months ended March 31, 2005.
(2)  Reflects  earnings for the most recent  12-month  period for which data was
     publicly available.

         RP  Financial,  LC's  valuation  is  not  intended,  and  must  not  be
construed,  as a recommendation of any kind as to the advisability of purchasing
shares  of  American  Bancorp  of New  Jersey,  Inc.  RP  Financial,  LC did not
independently verify the consolidated financial statements and other information
we provided to them, nor did RP Financial,  LC value independently our assets or
liabilities.  The valuation  considers American Bancorp of New Jersey, Inc. as a
going concern and should not be  considered as an indication of the  liquidation
value of American Bancorp of New Jersey,  Inc. Moreover,  because this valuation
is necessarily based upon estimates and projections of a number of matters,  all
of which are subject to change from time to time, no assurance can be given that
persons purchasing common stock in the offerings will thereafter be able to sell
their  shares at prices  at or above the  purchase  price or in the range of the
valuation described above.

         No  sale of  shares  of  common  stock  in the  stock  offering  may be
completed unless RP Financial, LC confirms that nothing of a material nature has
occurred which would cause it to conclude that the aggregate value of the common
stock to be issued is materially incompatible with the estimate of our pro forma
market value.  If this  confirmation  is not  received,  we may cancel the stock
offering,  extend  the stock  offering  period  and  establish  a new  estimated
valuation and offering range and/or  estimated  price range,  extend,  reopen or
hold a new  stock  offering  or take any  other  action  the  Office  of  Thrift
Supervision may permit.

         Depending  upon market or financial  conditions  following the start of
the  subscription  offering,  the total  number of shares of common  stock to be
issued may be increased or decreased  without a  resolicitation  of subscribers,
provided  that the  product  of the  total  number of  shares  issued  times the
purchase  price is not below the  minimum or more than 15% above the  maximum of
the estimated valuation range. If market

                                       144



or financial  conditions change so as to cause the aggregate value of the common
stock to be issued to be below the minimum of the estimated  valuation  range or
more than 15% above the maximum of this range,  purchasers  will be  resolicited
and be  permitted  to  continue  their  orders,  in which case they will need to
reconfirm  their  subscriptions  prior to the  expiration of the  resolicitation
offering or their subscription funds will be promptly refunded with interest, or
be  permitted  to modify  or  rescind  their  subscriptions.  Any  change in the
estimated valuation range must be approved by the Office of Thrift Supervision.

         An increase  in the number of shares of common  stock to be issued as a
result of an increase in the  estimated  pro forma market  value would  decrease
both a  subscriber's  ownership  interest  and  American  Bancorp of New Jersey,
Inc.'s pro forma net income and stockholders'  equity on a per share basis while
increasing pro forma net income and stockholders'  equity on an aggregate basis.
A decrease in the number of shares of common stock to be issued  would  increase
both a  subscriber's  ownership  interest  and  American  Bancorp of New Jersey,
Inc.'s pro forma net income and stockholders'  equity on a per share basis while
decreasing pro forma net income and stockholders' equity on an aggregate basis.

         Copies of the  appraisal  report of RP  Financial,  LC,  including  any
amendments,  and the detailed  report of the appraiser  setting forth the method
and  assumptions  for the appraisal  are  available  for  inspection at the main
office of American Bank of New Jersey and the other  locations  specified  under
Where You Can Find More  Information.  In addition,  the appraisal  report is an
exhibit to the  registration  statement of which this  prospectus is a part. The
registration statement is available on the SEC's website at www.sec.gov.

Pricing Characteristics and After-Market Trends


         The following  table,  prepared by RP Financial,  LC,  presents for all
second-step conversions completed between January 1, 2002 and July 19, 2005, the
percentage stock  appreciation  from the initial trading date of the offering to
the dates shown in the table. The table also presents the average and the median
percentage  stock  appreciation  from  January  1, 2002 to July 19,  2005.  This
information  relates to stock  appreciation  experienced by other companies that
reorganized in different market areas and in different stock market and economic
environments.  In addition,  the companies may have no  similarities to American
Bancorp of New Jersey,  Inc.  with regard to market area,  earnings  quality and
growth  potential,  among other factors.  The information shown in the following
table was not included in the appraisal report,  however, the appraisal prepared
by RP Financial did consider the after market trading experience of transactions
that closed three months prior to the July 15, 2005  valuation  date used in the
appraisal.


         This  table is not  intended  to  indicate  how our stock may  perform.
Furthermore,  this table presents only short-term price  performance and may not
be indicative of the longer-term stock price performance of these companies. The
increase in any particular  company's stock price is subject to various factors,
including,  but not  limited to, the amount of  proceeds a company  raises,  the
company's  historical and anticipated  operating results, the nature and quality
of the  company's  assets,  the  company's  market  area,  and  the  quality  of
management and  management's  ability to deploy  proceeds (such as through loans
and  investments,  the  acquisition  of other  financial  institutions  or other
businesses, the payment of dividends and common stock repurchases). In addition,
stock  prices may be affected by general  market and  economic  conditions,  the
interest rate environment,  the market for financial  institutions and merger or
takeover  transactions,  the presence of  professional  and other  investors who
purchase stock on speculation,  as well as other unforeseeable events not in the
control of management.  Before you make an investment  decision,  we urge you to
carefully read this prospectus,  including, but not limited to, the Risk Factors
beginning on page __.

                                       145






   Second-Step Conversions Completed Between January 1, 2002 and July 19, 2005


                                                                       Price Performance from Initial Trading Date
                                                          -----------------------------------------------------------------
                                                           Closing
Transaction                                                  Date          1 day      1 week      1 month     July 19, 2005
- -----------                                                  ----          -----      ------      -------     -------------
                                                                                                 
Hudson City Bancorp, Inc.                                   6/7/05           9.6%       10.8%        15.9%         17.4%
First Federal of Northern Michigan Bancorp, Inc.            4/4/05          -5.1%       -8.0%       -16.0%         -5.6%
Rome Bancorp, Inc.                                         3/31/05           0.5%       -2.5%        -5.6%         -0.3%
Roebling Financial Corp.                                   10/1/04          -1.0%       -0.5%        -8.0%         -2.1%
DSA Financial Corporation                                  7/30/04          -2.0%       -5.0%        -7.0%         45.0%
Partners Trust Financial Group, Inc.                       7/15/04          -0.1%       -0.2%        -1.9%          9.2%
Synergy Financial Group, Inc.                              1/21/04           8.1%        8.0%         7.9%         17.5%
Provident Bancorp, Inc.                                    1/15/04          15.0%       11.5%        15.1%         21.4%
Bank Mutual Corporation                                   10/30/03          17.8%       18.5%        15.4%         11.1%
Jefferson Bancshares, Inc.                                  7/1/03          23.9%       25.0%        40.0%         28.2%
First Niagara Financial Group, Inc.                        1/21/03          12.7%       14.5%        11.8%         49.7%
Wayne Savings Bancshares, Inc.                              1/9/03          12.0%       12.0%        11.5%         57.5%
Sound Federal Bancorp, Inc.                                 1/7/03          10.0%       12.0%        16.1%         65.5%
Bridge Street Financial, Inc.                               1/6/03           1.6%        7.0%         9.4%         81.5%
Citizens South Banking Corp.                               10/1/02          -0.5%       -6.0%        -2.5%         21.0%
Brookline Bancorp, Inc.                                    7/10/02          10.6%       14.0%        15.5%         62.6%
Willow Grove Bancorp, Inc.                                  4/4/02          10.0%       15.5%        16.2%         51.6%

     Average                                                                 7.2%        7.4%         7.9%         31.2%
     Median                                                                  9.6%       10.8%        11.5%         21.4%


         Data  presented in the table  reflects a small number of  transactions.
There can be no  assurance  that our stock price will trade  similarly  to these
companies.  There can also be no  assurance  that our stock price will not trade
below $10.00 per share,  particularly  as the  substantial  proceeds raised as a
percentage of pro forma  stockholders'  equity may have a negative effect on our
stock price  performance.  See Risk Factors - Our low return on equity after the
conversion may negatively impact the value of our common stock.

Plan of Distribution/Marketing Arrangements

         We have retained Keefe,  Bruyette & Woods, Inc., to consult with and to
advise and assist us, on a best efforts basis, in the distribution of our common
stock in this stock offering.  The services that Keefe,  Bruyette & Woods,  Inc.
will provide include, but are not limited to:

o    training  the  employees  of American  Bank of New Jersey who will  perform
     certain  ministerial  functions  in the  subscription  offering  and direct
     community offering  regarding the mechanics and regulatory  requirements of
     the stock offering process;

o    managing  the  stock  information  center  by  assisting  interested  stock
     subscribers and by keeping records of all stock orders; and

o    preparing marketing materials.


                                       146



         For its  services,  Keefe,  Bruyette  & Woods,  Inc.,  will  receive  a
management  fee of $50,000 and a success fee of 1.00% of the aggregate  purchase
price,  less any  shares  of  common  stock  sold to  directors,  officers,  and
employees and the  Tax-Qualified  Employee Plans. The success fee paid to Keefe,
Bruyette & Woods,  Inc., will be reduced by the amount of the management fee. In
the event  that  selected  dealers  are used to assist in the sale of our common
stock in the direct community  offering,  these dealers will be paid a fee of up
to 5.5% of the total purchase  price of the shares sold by the dealers.  We have
agreed to indemnify  Keefe,  Bruyette & Woods,  Inc.,  against certain claims or
liabilities,  including certain liabilities under the Securities Act of 1933, as
amended,  and will contribute to payments Keefe,  Bruyette & Woods,  Inc. may be
required to make in connection with any such claims or liabilities. In addition,
Keefe,  Bruyette & Woods,  Inc.,  will be  reimbursed  for the fees of its legal
counsel in an amount not to exceed  $40,000 and other  reasonable  out-of-pocket
expenses not to exceed $30,000.

         Sales  of  shares  of our  common  stock  will be  made  by  registered
representatives  affiliated  with  Keefe,  Bruyette  &  Woods,  Inc.,  or by the
broker-dealers managed by Keefe, Bruyette & Woods, Inc. Keefe, Bruyette & Woods,
Inc.  has  undertaken  that our common  stock will be sold in a manner that will
ensure that the  distribution  standards of the Nasdaq  National  Market will be
met.  A stock  information  center  will be  established  at the main  office of
American Bank of New Jersey located at 365 Broad Street, Bloomfield, New Jersey.
We will rely on Rule 3a4-1 of the  Securities  Exchange Act of 1934 and sales of
our common stock will be conducted  within the  requirements of this rule, so as
to permit  officers,  directors and employees to  participate in the sale of our
common  stock in those states  where the law  permits.  No officer,  director or
employee of ASB Holding Company, American Bank of New Jersey or American Bancorp
of New Jersey, Inc. will be compensated directly or indirectly by the payment of
commissions or other remuneration in connection with his or her participation in
the sale of common stock.
Restrictions on Transferability by Directors and Executive Officers

         Shares of the common  stock  purchased  by our  directors  or executive
officers  cannot be sold for a period of one year  following  completion  of the
stock  offering,  except for a disposition of shares after death. To ensure this
restriction  is  upheld,  shares of the common  stock  issued to  directors  and
executive  officers will bear a legend restricting their sale. Any shares issued
to  directors  and  executive  officers as a stock  dividend,  stock  split,  or
otherwise  with  respect  to  restricted  stock  will  be  subject  to the  same
restriction.

         For a period of three years following the stock offering, our directors
and executive  officers and their associates may not, without the prior approval
of the OTS,  purchase our common stock except from a broker or dealer registered
with the SEC. This  prohibition  does not apply to negotiated  transactions  for
more than 1% of our common stock or purchases  made for tax qualified or non-tax
qualified  employee stock benefit plans which may be  attributable to individual
directors or executive officers.

Restrictions on Agreements or Understandings  Regarding Transfer of Common Stock
to be Purchased in the Stock Offering

         Before the completion of the stock offering,  no depositor may transfer
or enter into an agreement or understanding to transfer any subscription  rights
or the  legal or  beneficial  ownership  of the  shares  of  common  stock to be
purchased  in the stock  offering.  Depositors  who submit an order form will be
required to certify that their  purchase of common stock is solely for their own
account  and  there  is no  agreement  or  understanding  regarding  the sale or
transfer of their  shares.  We intend to pursue any and all legal and  equitable
remedies after we become aware of any agreement or  understanding,  and will not
honor orders we  reasonably  believe to involve an  agreement  or  understanding
regarding the sale or transfer of shares.


                                       147




       RESTRICTIONS ON ACQUISITION OF AMERICAN BANCORP OF NEW JERSEY, INC.

General

         The principal federal  regulatory  restrictions that affect the ability
of any person,  firm or entity to acquire American Bancorp of New Jersey,  Inc.,
American  Bank of New Jersey or their  respective  capital  stock are  described
below. Also discussed are certain  provisions in American Bancorp of New Jersey,
Inc.'s certificate of incorporation and bylaws which may be deemed to affect the
ability of a person,  firm or entity to acquire  American Bancorp of New Jersey,
Inc.

Statutory and Regulatory Restrictions on Acquisition

         The Change in Bank Control Act provides that no person, acting directly
or  indirectly  or  through or in concert  with one or more other  persons,  may
acquire control of a savings institution unless the Office of Thrift Supervision
has been given 60 days prior written notice.  The Home Owners' Loan Act provides
that no company may acquire "control" of a savings institution without the prior
approval of the Office of Thrift Supervision.  Any company that acquires control
of a savings  institution  becomes a savings and loan holding company subject to
registration,  examination  and regulation by the Office of Thrift  Supervision.
Pursuant  to  federal   regulations,   control  of  a  savings   institution  is
conclusively   deemed  to  have  been  acquired  by,  among  other  things,  the
acquisition of more than 25% of any class of voting stock of the  institution or
the  ability to  control  the  election  of a majority  of the  directors  of an
institution.  Moreover,  control is presumed to have been  acquired,  subject to
rebuttal, upon the acquisition of more than 10% of any class of voting stock, or
of more than 25% of any class of stock of a savings  institution,  where certain
enumerated "control factors" are also present in the acquisition.

         The Office of Thrift Supervision may prohibit an acquisition of control
if:

o    it would result in a monopoly or substantially lessen competition;

o    the  financial  condition  of the  acquiring  person might  jeopardize  the
     financial stability of the institution; or

o    the competence,  experience or integrity of the acquiring  person indicates
     that it would not be in the interest of the  depositors or of the public to
     permit the acquisition of control by the acquiring person.

         These  restrictions  do not  apply  to  the  acquisition  of a  savings
institution's capital stock by one or more tax-qualified  employee stock benefit
plans, provided that the plans do not have beneficial ownership of more than 25%
of any class of equity security of the savings institution.

         For a period of three years  following  completion of the conversion of
ASB Holding Company from the mutual to the stock form of organization, Office of
Thrift Supervision  regulations  generally prohibit any person from acquiring or
making an offer to acquire beneficial ownership of more than 10% of the stock of
American  Bancorp of New Jersey,  Inc. or  American  Bank of New Jersey  without
Office of Thrift Supervision approval.


                                       148



Certificate of Incorporation and Bylaws of American Bancorp of New Jersey, Inc.

         The  following  discussion  is a summary of certain  provisions  of the
certificate of incorporation and bylaws of American Bancorp of New Jersey,  Inc.
that relate to corporate governance.  The description is necessarily general and
qualified by reference to the certificate of incorporation  and bylaws.  Certain
of these  provisions,  in addition to  discouraging  a takeover  attempt which a
majority of our stockholders  might determine to be in their best interest or in
which our  stockholders  might receive a premium over the current  market prices
for their shares, may have the effect of rendering the removal of our management
more difficult.

         Classified  Board of  Directors.  The Board of  Directors  of  American
Bancorp of New Jersey,  Inc. is required by the certificate of  incorporation to
be  divided  into  four  staggered  classes  which  are as  equal  in size as is
possible.  One class is required to be elected annually for four-year terms, and
classes  are elected in series.  A  classified  board  promotes  continuity  and
stability of management of American  Bancorp of New Jersey,  Inc.,  but makes it
more difficult for stockholders to change a majority of the directors because it
generally takes at least three annual elections of directors for this to occur.

         Authorized but Unissued  Shares of Capital  Stock.  Following the stock
offering, American Bancorp of New Jersey, Inc. will have authorized but unissued
shares of preferred stock and common stock.  See Description of Capital Stock at
page __.  These  shares  could be used by the Board of Directors to make it more
difficult or to discourage an attempt to obtain  control of American  Bancorp of
New Jersey, Inc. through a merger, tender offer, proxy contest or otherwise.

         Special  Meetings  of  Stockholders.  American  Bancorp of New  Jersey,
Inc.'s   certificate  of   incorporation   provides  that  special  meetings  of
stockholders  may be called  only by  American  Bancorp  of New  Jersey,  Inc.'s
President  or by its Board of  Directors,  except as  provided by the New Jersey
Business Corporation Act.

         Prohibition  on  Cumulative  Voting.  American  Bancorp of New  Jersey,
Inc.'s  certificate of incorporation  provides that there will not be cumulative
voting by  stockholders  for the  election  of  American  Bancorp of New Jersey,
Inc.'s  directors.  This could prevent minority  stockholder  representation  on
American Bancorp of New Jersey, Inc.'s Board of Directors.

         Restrictions on Acquisition of Shares and Vote Sterilization.  American
Bancorp of New Jersey,  Inc.'s certificate of incorporation  provides that for a
period of five years from the date of  completion of the  conversion,  no person
may offer to acquire or acquire the beneficial ownership of more than 10% of any
class of equity  security of American  Bancorp of New Jersey,  Inc. In addition,
all shares owned over the 10% limit may not be voted in any matter  submitted to
stockholders for a vote.

         Procedures for Stockholder Nominations. American Bancorp of New Jersey,
Inc.'s bylaws provide that any stockholder  wanting to make a nomination for the
election  of  directors  or  a  proposal  for  new  business  at  a  meeting  of
stockholders  must send written  notice to the Secretary of American  Bancorp of
New  Jersey,  Inc.  at least 60 days  before the  anniversary  date of the prior
year's annual  meeting.  The bylaws further  provide that the Board of Directors
may reject any  nominations or proposals for new business that do not follow the
prescribed  procedures.  Management believes that it is in the best interests of
American Bancorp of New Jersey, Inc. and its stockholders to provide enough time
for management to disclose to stockholders  information  about a dissident slate
of nominations  for directors.  This advance  notice  requirement  may also give
management time to solicit its own proxies in an attempt to defeat any dissident
slate  of  nominations  if  management  thinks  it is in the  best  interest  of
stockholders  generally.  Similarly,


                                       149



adequate  advance notice of stockholder  proposals will give  management time to
study these proposals and to determine  whether to recommend to the stockholders
that these proposals be adopted.

         Procedures for Business Combinations.  Our certificate of incorporation
prohibits any merger, consolidation,  sale, liquidation, or dissolution (each, a
business  combination)  of  American  Bancorp  of  New  Jersey,  Inc.  with  any
"interested  stockholder"  for a period of five years  following the  interested
stockholder's stock acquisition date unless the business combination is approved
by a  two-thirds  vote of the Board  prior to the  stock  acquisition  date.  An
interested stockholder is any person who, directly or indirectly,  has the right
to vote  or to  sell  10% or more  of the  outstanding  shares.  Affiliates  and
associates of an  interested  shareholder  are also  considered to be interested
shareholders.

         In addition,  our certificate of  incorporation  requires that at least
one of the following  conditions be met to engage in a business combination with
an  interested  stockholder:  (i) approval by a vote of  two-thirds of the Board
prior to the  interested  stockholder's  stock  acquisition  date and thereafter
approved by  stockholders;  (ii) approval by the affirmative vote of the holders
of at least 80% of the voting shares not  beneficially  owned by that interested
stockholder  at a meeting  called for that  purpose;  or (iii)  satisfaction  of
certain  minimum  price   conditions,   as  set  forth  in  our  certificate  of
incorporation.

         In addition to the interested shareholder restrictions, our certificate
of  incorporation  also  requires  the  affirmative  vote of at least 80% of the
outstanding  shares in order  for us to enter  into any  merger,  consolidation,
sale,  liquidation,  or dissolution of us, unless the transaction is approved by
two-thirds of our Board of Directors.

         Director  Qualification  Provisions.  American  Bancorp of New  Jersey,
Inc.'s bylaws provide several qualification  provisions applicable to members of
its  Board of  Directors  that  serve to ensure  the  loyalty  and  professional
integrity of each individual  director.  In particular,  the bylaws provide that
each director reside,  at all times,  within New Jersey within a 100 mile radius
of a branch  office of American  Bank of New  Jersey.  In  addition,  the bylaws
provide that each director be a shareholder  of American  Bancorp of New Jersey,
Inc. and, at all times, hold a minimum of 2,500 shares of its stock.

         American  Bancorp of New Jersey,  Inc.'s  bylaws also prohibit a person
from  serving  as a  director  if that  individual  is  currently  serving  as a
management  official of another  depository  institution  or depository  holding
company,  as those terms are defined by the regulations of the OTS. Further,  to
ensure the  integrity  and good  character  of  American  Bancorp of New Jersey,
Inc.'s  directors,  the bylaws  prohibit an  individual  who has been subject to
conviction for a criminal offense involving dishonesty or breach of trust or who
has,  within the past ten years,  been  subject to a cease and desist  order for
similar conduct, or who has been found by a regulatory agency or a court to have
breached a fiduciary duty involving personal profit or to have committed certain
willful  violations  of the law from serving as a director or from  nominating a
person to serve as a director.

         American  Bancorp of New Jersey,  Inc.'s  bylaws also prohibit a person
from  serving as a director  if that  individual  has a conflict  of interest by
virtue of concurrently serving as an officer,  director,  advisor or consultant,
or in any similar capacity,  to another financial institution which maintains an
office in New Jersey.

         In addition to discouraging a takeover  attempt which a majority of our
public stockholders might determine to be in their best interest or in which our
stockholders  might  receive a premium over the current  market prices for their
shares,  the effect of these provisions may render the removal of our management
more difficult.

                                       150




         Amendment to Certificate of Incorporation and Bylaws. Amendments to our
certificate of incorporation must be approved by our Board of Directors and also
by the  holders of a majority  of the  shares.  Approval  by at least 80% of the
shares  is  required  to  amend  provisions   relating  to  preemptive   rights;
stockholder  meetings;  cumulative voting;  proxies;  stockholder  proposals and
nominations;  directors;  removal of directors;  restrictions on the acquisition
and  voting  of  more  than  10% of  the  common  stock;  approval  of  business
combinations with interested  stockholders;  directors' and officers' liability;
and  indemnification  of officers and  directors;  amendment of the bylaws;  and
amendment of the certificate of incorporation.

         Our  bylaws  may be  amended  by a  two-thirds  vote  of our  Board  of
Directors or by the holders of at least 80% of the shares.

                          DESCRIPTION OF CAPITAL STOCK

General

         American  Bancorp  of New  Jersey,  Inc.  is a newly  formed New Jersey
incorporated  company.  It is  authorized to issue  20,000,000  shares of common
stock,  par value  $0.10 per share  and  10,000,000  shares of serial  preferred
stock,  par value $0.10 per share.  Upon payment of the purchase price shares of
common stock issued in the stock offering will be fully paid and non-assessable.
Each share of common  stock will have the same  relative  rights as, and will be
identical in all respects  with,  each other share of common  stock.  The common
stock  will  represent  non-withdrawable  capital,  will  not be an  account  of
insurable  type and will not be  insured  by the FDIC or any other  governmental
agency.  The  Board  of  Directors  can,  without  stockholder  approval,  issue
additional shares of common stock.

Common Stock

         Distributions.  American Bancorp of New Jersey,  Inc. can pay dividends
if, as and when declared by its Board of Directors,  subject to compliance  with
limitations that are imposed by law. See Dividend Policy at page __. The holders
of common  stock of  American  Bancorp of New Jersey,  Inc.  will be entitled to
receive  and share  equally  in  dividends  as may be  declared  by the Board of
Directors of American Bancorp of New Jersey, Inc. out of funds legally available
therefor.  If American  Bancorp of New Jersey,  Inc. issues preferred stock, the
holders  thereof may have a priority  over the holders of the common  stock with
respect to dividends.

         Voting  Rights.  The  holders of common  stock will  possess  exclusive
voting  rights in American  Bancorp of New Jersey,  Inc. The holder of shares of
common  stock will be  entitled  to one vote for each share held on all  matters
subject to stockholder vote and will not have any right to cumulate votes in the
election of directors.

         Liquidation  Rights. In the event of any liquidation,  dissolution,  or
winding-up of American  Bancorp of New Jersey,  Inc.,  the holders of the common
stock  generally  would be entitled to receive,  after  payment of all debts and
liabilities  of American  Bancorp of New Jersey,  Inc.  (including all debts and
liabilities  of American Bank of New Jersey and  distribution  of the balance in
the  special  liquidation  account of  American  Bank of New Jersey to  eligible
account  holders  and  supplemental  eligible  account  holders),  all assets of
American Bancorp of New Jersey,  Inc.  available for distribution.  If preferred
stock is issued, the holders thereof may have a priority over the holders of the
common stock in the event of liquidation or dissolution.


                                       151



         Preemptive Rights; Redemption.  Because the holders of the common stock
do not have any preemptive  rights with respect to any shares that may be issued
by American Bancorp of New Jersey,  Inc., the Board of Directors may sell shares
of capital stock of American Bancorp of New Jersey,  Inc. without first offering
these shares to existing  stockholders.  The common stock will not be subject to
any redemption provisions.

Preferred Stock

         We are authorized to issue up to 10,000,000  shares of serial preferred
stock and to fix and state voting powers,  designations,  preferences,  or other
special  rights of  preferred  stock  and the  qualifications,  limitations  and
restrictions  of those  shares as the Board of  Directors  may  determine in its
discretion.  Preferred stock may be issued in distinctly  designated series, may
be  convertible  into common  stock and may rank prior to the common stock as to
dividend rights, liquidation preferences,  or both, and may have full or limited
voting rights. The issuance of preferred stock could adversely affect the voting
and other rights of holders of common stock.

         The  authorized  but  unissued   shares  of  preferred  stock  and  the
authorized but unissued and unreserved  shares of common stock will be available
for issuance in future mergers or  acquisitions,  in future public  offerings or
private  placements.  Except as otherwise required to approve the transaction in
which the additional  authorized  shares of preferred stock would be issued,  no
stockholder  approval  generally  would be  required  for the  issuance of these
shares.

                             LEGAL AND TAX OPINIONS

         The  legality  of the  issuance of the common  stock being  offered and
certain  matters  relating to the stock  offering and federal and state taxation
will be passed upon for us by Malizia Spidi & Fisch,  PC,  Washington,  D.C. and
Crowe Chizek and Company LLC, Livingston, New Jersey. Certain legal matters will
be passed upon for Keefe,  Bruyette & Woods,  Inc.  by Silver,  Freedman & Taff,
L.L.P., Washington D.C.

                                     EXPERTS

         The  consolidated  financial  statements  of  ASB  Holding  Company  at
September  30, 2004 and for the three years ended  September  30, 2004 have been
included  in this  prospectus  in reliance  upon the report of Crowe  Chizek and
Company LLC, Livingston, New Jersey, appearing elsewhere in this prospectus, and
upon the authority of said firm as experts in accounting and auditing.

         RP Financial, LC has consented to the publication in this document of a
summary of its letter to American Bancorp of New Jersey,  Inc. setting forth its
conclusion  as to the  estimated  pro forma market value of the common stock and
has also  consented  to the use of its name and  statements  with  respect to it
appearing in this document.

                            REGISTRATION REQUIREMENTS

         Our common  stock will be  registered  with the SEC pursuant to Section
12(g) of the Securities  Exchange Act of 1934, as amended (the "Exchange  Act").
We will be subject  to the  information,  proxy  solicitation,  insider  trading
restrictions,  tender offer rules,  periodic reporting and other requirements of
the SEC under the Exchange  Act. We will not  deregister  the common stock under
the  Exchange  Act for a period  of at least  three  years  following  the stock
offering.

                                       152



                    WHERE YOU CAN FIND ADDITIONAL INFORMATION

         We have filed with the SEC a  registration  statement on Form S-1 under
the Securities Act of 1933, as amended, with respect to the common stock offered
in this  document.  As permitted by the rules and  regulations  of the SEC, this
document  does not contain  all the  information  set forth in the  registration
statement.  This  information  can be  examined  without  charge  at the  public
reference facilities of the SEC located at 450 Fifth Street,  N.W.,  Washington,
D.C. 20549,  and copies of the  registration  materials can be obtained from the
SEC at  prescribed  rates.  You may obtain  information  on the operation of the
Public  Reference  Room by calling  1-800-SEC-0330.  The SEC also  maintains  an
Internet  address  ("web site") that  contains  reports,  proxy and  information
statements and other information  regarding  registrants,  including ASB Holding
Company, that file electronically with the SEC. The address for this web site is
"http://www.sec.gov."  The  statements  contained  in  this  document  as to the
contents of any contract or other  document  filed as an exhibit to the Form S-1
are, of  necessity,  brief  descriptions,  and each  statement  is  qualified by
reference to the complete contract or document.

         Copies of the plan of conversion are also available without charge.

                                       153



                               ASB HOLDING COMPANY


                   Index to Consolidated Financial Statements




         Report of Independent Registered Public Accounting Firm             F-1

         Consolidated Statements of Financial Condition                      F-2

         Consolidated Statements of Income                                   F-3

         Consolidated Statements of Changes in Equity                        F-4

         Consolidated Statements of Cash Flows                               F-8

         Notes to Consolidated Financial Statements                         F-10



         Other  schedules  are  omitted  as  they  are not  required  or are not
applicable or the required  information is shown in the  consolidated  financial
statements or related notes.

         Financial  statements of American Bancorp of New Jersey,  Inc. have not
been provided because it has conducted no operations.

                                       154



             REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM



Board of Directors
ASB Holding Company
Bloomfield, New Jersey

We have audited the accompanying  consolidated statements of financial condition
of ASB Holding  Company and  subsidiaries as of September 30, 2004 and 2003, and
the related consolidated statements of income, changes in equity, and cash flows
for the three years ended  September 30, 2004,  2003 and 2002.  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 ASB  Holding  Company and
subsidiaries  as of  September  30,  2004  and  2003,  and  the  results  of its
operations and its cash flows for the three years ended September 30, 2004, 2003
and 2002 in conformity with U.S. generally accepted accounting principles.

                                          /s/Crowe Chizek and Company LLC

                                          Crowe Chizek and Company LLC
June 10, 2005
Livingston, New Jersey






                                      F-1


                               ASB HOLDING COMPANY
                 CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION
           March 31, 2005 (unaudited) and September 30, 2004 and 2003
                        (In thousands except share data)

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



                                                                          March 31,        September 30,
                                                                                       ----------------------
                                                                            2005         2004         2003
                                                                            ----         ----         ----
                                                                         (unaudited)
                                                                                         
ASSETS
Cash and cash equivalents
    Cash and due from banks                                               $   2,383    $   2,256    $   1,206
    Interest-bearing deposits                                                 2,458        5,778       31,259
    Federal funds sold                                                           --           --        5,900
                                                                          ---------    ---------    ---------
       Total cash and cash equivalents                                        4,841        8,034       38,365

Securities available-for-sale                                                75,992       89,495      107,391
Securities held-to-maturity (fair value:  2005 - $8,392, 2004 - $2,806,
  2003 - $2,864)                                                              8,526        2,794        2,839
Loans receivable, net of allowance for loan losses 2005 - $1,690;
  2004 - $1,578;  2003 - $1,371                                             333,252      308,970      262,844
Loans held for sale                                                             302           --          500
Premises and equipment                                                        4,059        3,910        3,939
Federal Home Loan Bank stock, at cost                                         3,513        2,890        3,150
Cash surrender value of life insurance                                        7,375        6,242        5,028
Accrued interest receivable                                                   1,471        1,359        1,255
Other assets                                                                  1,623        1,250        1,755
                                                                          ---------    ---------    ---------

    Total assets                                                          $ 440,954    $ 424,944    $ 427,066
                                                                          =========    =========    =========

LIABILITIES AND EQUITY
Deposits
    Non-interest-bearing                                                  $  24,093    $  22,599    $  21,676
    Interest-bearing                                                        303,950      300,117      271,150
                                                                          ---------    ---------    ---------
       Total deposits                                                       328,043      322,716      292,826
Stock subscriptions received                                                     --           --       52,137
Advance payments by borrowers for taxes and insurance                         2,491        2,322        2,079
Federal Home Loan Bank advances                                              68,263       57,491       55,000
Accrued expenses and other liabilities                                        3,034        3,049        2,685
Common Stock in ESOP subject to contingent repurchase
  obligation                                                                    312           52           --
                                                                          ---------    ---------    ---------
    Total liabilities                                                       402,143      385,630      404,727

Commitments and contingent liabilities

Equity
    Preferred stock $.10 par value; 5,000,000 shares authorized                  --           --           --
    Common stock $.10 par value; 20,000,000 shares authorized;
      5,554,500 shares issued and outstanding                                   555          555           --
    Additional paid in capital                                               17,066       15,687          100
    Unearned ESOP shares                                                     (1,131)      (1,200)          --
    Unearned RSP shares                                                      (1,265)          --           --
    Retained earnings                                                        24,848       24,806       22,644
    Accumulated other comprehensive (loss)                                     (950)        (482)        (405)
    Amount reclassified on ESOP shares                                         (312)         (52)          --
                                                                          ---------    ---------    ---------
       Total equity                                                          38,811       39,314       22,339
                                                                          ---------    ---------    ---------

          Total liabilities and equity                                    $ 440,954    $ 424,944    $ 427,066
                                                                          =========    =========    =========

- --------------------------------------------------------------------------------
          See accompanying notes to consolidated financial statements.

                                      F-2



                               ASB HOLDING COMPANY
                           CONSOLIDATED STATEMENTS OF INCOME
      Six months ended March 31, 2005 and 2004 (unaudited) and years ended
                        September 30, 2004, 2003 and 2002
                        (In thousands except share data)

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



                                                          Six Months Ended              Years Ended
                                                              March 31,                 September 30,
                                                        --------------------   --------------------------------
                                                          2005        2004      2004        2003         2002
                                                          ----        ----      ----        ----         ----
                                                           (unaudited)
                                                                                     
Interest and dividend income
    Loans, including fees                                $  8,483   $  7,405   $ 15,017   $ 14,343    $ 12,907
    Securities                                              1,450      1,587      3,125      2,918       4,414
    Federal funds sold and other                               61         25         62        215         257
                                                         --------   --------   --------   --------    --------
       Total interest income                                9,994      9,017     18,204     17,476      17,578

Interest expense
    NOW and money market                                      206        109        225        290         211
    Savings                                                 1,108      1,033      2,109      2,307       2,196
    Certificates of deposit                                 1,705      1,458      2,912      3,439       4,158
    Federal Home Loan Bank advances                         1,404      1,428      2,859      2,834       2,264
                                                         --------   --------   --------   --------    --------
       Total interest expense                               4,423      4,028      8,105      8,870       8,829
                                                         --------   --------   --------   --------    --------

Net interest income                                         5,571      4,989     10,099      8,606       8,749

Provision for loan losses                                     112         54        207        254         105
                                                         --------   --------   --------   --------    --------

Net interest income after provision for loan losses         5,459      4,935      9,892      8,352       8,644

Noninterest income
    Deposit service fees and charges                          320        349        697        452         400
    Income from cash surrender value of life insurance        133        115        207        227         102
    Gain on sale of loans                                       1         21         27        151           7
    Loss on sales of securities available-for-sale             --         --         --       (188)         --
    Gain on sale of other real estate owned                    --         --        176          3          --
    Other                                                      83         78        191         73          86
                                                         --------   --------   --------   --------    --------
       Total noninterest income                               537        563      1,298        718         595

Noninterest expense
    Salaries and employee benefits                          2,545      2,344      4,812      4,507       3,969
    Occupancy and equipment                                   409        441        853        822         737
    Data processing                                           293        334        652        543         486
    Advertising                                               140        129        247        229         394
    Federal deposit insurance                                  22         24         46         43          36
    Borrowed funds prepayment penalty                          --         --        125         --          --
    Other                                                     702        497        922        718         652
                                                         --------   --------   --------   --------    --------
       Total noninterest expense                            4,111      3,769      7,657      6,862       6,274
                                                         --------   --------   --------   --------    --------

Income before provision for income taxes                    1,885      1,729      3,533      2,208       2,965

Provision for income taxes                                    691        668      1,371        805       1,075
                                                         --------   --------   --------   --------    --------

Net income                                               $  1,194   $  1,061   $  2,162   $  1,403    $  1,890
                                                         ========   ========   ========   ========    ========

Earnings per share:
     Basic and diluted                                   $   0.22   $   0.20   $   0.40   $   0.36    $   0.49


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

          See accompanying notes to consolidated financial statements.

                                      F-3






                                          CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
                 Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003, and 2002
                                                        (In thousands)

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

                                                                                      Accumulated     Amount
                                                                                         Other     Reclassified
                                           Additional  Unearned  Unearned               Compre-         on                  Compre-
                                    Common  Paid-in      ESOP       RSP    Retained     hensive        ESOP       Total     hensive
                                    Stock   Capital     Shares     Shares  Earnings     Income        Shares      Equity    Income
                                    -----   -------     ------     ------  --------     ------        ------      ------    ------

                                                                                       
Balance at September 30, 2001       $   --  $   --      $   --    $   --   $ 19,451    $    704     $    --     $ 20,155

Comprehensive income
  Net income                            --      --          --        --      1,890          --          --        1,890
  Change in unrealized gain on
    securities available-for-sale,
    net of taxes                        --      --          --        --         --        (173)         --         (173)

     Total comprehensive income         --      --          --        --         --          --          --           --    $ 1,717
                                    ------  ------      ------   -------   --------    --------     -------     --------    =======

Balance at September 30, 2002           --      --          --        --     21,341         531          --       21,872


Initial funding of ASB Holding
  Company                               --     100          --        --       (100)         --          --           --

Comprehensive income
  Net income                            --      --          --        --      1,403          --          --        1,403
  Change in unrealized gain on
    securities available-for-sale,
    net of taxes                        --      --          --        --         --        (936)         --         (936)

     Total comprehensive income         --      --          --        --         --          --          --           --    $   467
                                    ------  ------      ------    ------   --------    --------     -------     --------    =======


Balance at September 30, 2003       $   --  $  100      $  --     $   --   $ 22,644    $   (405)    $    --     $ 22,339
                                    ======  ======      ======    ======   ========    ========     =======     ========



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

                                   (Continued)

                                       F-4





                                          CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
                Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003, and 2002
                                                         (In thousands)

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

                                                                                      Accumulated     Amount
                                                                                         Other     Reclassified
                                           Additional  Unearned  Unearned               Compre-         on                  Compre-
                                    Common  Paid-in      ESOP       RSP    Retained     hensive        ESOP       Total     hensive
                                    Stock   Capital     Shares     Shares  Earnings     Income        Shares      Equity    Income
                                    -----   -------     ------     ------  --------     ------        ------      ------    ------

                                                                                       

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 due to change
  in fair value of common stock
  in ESOP subject to contingent
  repurchase obligation                 --       --          --       --         --          --         (52)         (52)

Comprehensive income
  Net income                            --       --          --       --      2,162          --          --        2,162
  Change in unrealized gain on
    securities available-for-sale,
    net of taxes                        --       --          --       --         --         (77)         --          (77)

     Total comprehensive income                              --       --         --          --          --          --     $ 2,085
                                    ------  -------     -------   ------   --------    --------     -------     --------    =======


Balance at September 30, 2004       $  555  $15,687     $(1,200)  $   --   $ 24,806   $    (482)    $   (52)    $ 39,314
                                    ======  =======     =======   ======   ========   =========     =======     ========



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

                                   (Continued)

                                       F-5






                                          CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
                            Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003, and 2002
                                                         (In thousands)

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

                                                                                      Accumulated     Amount
                                                                                         Other     Reclassified
                                           Additional  Unearned  Unearned               Compre-         on                  Compre-
                                    Common  Paid-in      ESOP       RSP    Retained     hensive        ESOP       Total     hensive
                                    Stock   Capital     Shares     Shares  Earnings     Income        Shares      Equity    Income
                                    -----   -------     ------     ------  --------     ------        ------      ------    ------

                                                                                       

Balance at September 30, 2004       $  555  $15,687     $(1,200)  $   --   $ 24,806   $    (482)    $   (52)    $ 39,314

RSP stock grants                        --    1,332          --   (1,332)        --          --          --           --

RPS shares earned                       --       --          --       67         --          --          --           67

ESOP shares earned                      --       47          69       --         --          --          --          116

Cash dividends paid
  - $0.75 per share                     --       --          --        --    (1,152)         --          --       (1,152)

Reclassification due to change
  in fair value of common stock
  in ESOP subject to contingent
  repurchase obligation                 --       --          --       --         --          --        (260)        (260)

Comprehensive income
  Net income                            --       --          --       --      1,194          --          --        1,194
  Change in unrealized gain on
    securities available-for-sale,
    net of taxes                        --       --          --       --         --        (468)         --         (468)

     Total comprehensive income         --       --          --       --         --          --          --           --    $   726
                                    ------  -------     -------   ------   --------   ---------     -------     --------    =======


Balance at March 31, 2005           $  555  $17,066     $(1,131)  (1,265)  $ 24,848   $    (950)    $  (312)    $ 38,811
                                    ======  =======     =======   ======   ========   =========     =======     ========




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

                                   (Continued)

                                       F-6






                                  CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
                 Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003, and 2002
                                                 (In thousands)

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

                                                                                      Accumulated     Amount
                                                                                         Other     Reclassified
                                           Additional  Unearned  Unearned               Compre-         on                  Compre-
                                    Common  Paid-in      ESOP       RSP    Retained     hensive        ESOP       Total     hensive
                                    Stock   Capital     Shares     Shares  Earnings     Income        Shares      Equity    Income
                                    -----   -------     ------     ------  --------     ------        ------      ------    ------

                                                                                      
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                      --       46          67       --         --          --          --          113

Reclassification due to change
  in fair value of common stock
  in ESOP subject to contingent
  repurchase obligation                 --       --          --       --         --          --         (57)         (57)

Comprehensive income
  Net income                            --       --          --       --      1,061          --          --        1,061
  Change in unrealized gain on
    securities available-for-sale,
    net of taxes                        --       --          --       --         --         511          --          511

     Total comprehensive income         --       --          --       --         --          --          --           --    $ 1,572
                                    ------  -------     -------   ------   --------   ---------     -------     --------    =======


Balance at March 31, 2004           $  555  $15,652     $(1,266)  $   --   $ 23,705   $     106     $   (57)    $ 38,695
                                    ======  =======     =======   ======   ========   =========     =======     ========



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

                                   (Continued)

                                       F-7






                                       ASB HOLDING COMPANY
                              CONSOLIDATED STATEMENTS OF CASH FLOWS
      Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003 and 2002
                                         (In thousands)

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

                                                                 Six Months Ended                   Years Ended
                                                                     March 31,                     September 30,
                                                              ----------------------    -----------------------------------
                                                                 2005        2004          2004         2003         2002
                                                                 ----        ----          ----         ----         ----
                                                                   (unaudited)
                                                                                                 
Cash flows from operating activities
    Net income                                                $   1,194    $   1,061    $   2,162    $   1,403    $   1,890
    Adjustments to reconcile net income to net cash
      provided by operating activities
       Depreciation and amortization                                180          216          417          371          378
       Net amortization of premiums and discounts                    66          175          292        1,036          422
       Losses on sales of securities available-for-sale              --           --           --          188           --
       ESOP compensation expense                                    116          113          214           --           --
       RSP compensation expense                                      67           --           --           --           --
       Provision for loan losses                                    112           54          207          254          105
       Increase in cash surrender value of life insurance          (133)        (115)        (207)        (227)        (102)
       Gain on sale of other real estate owned                       --           --         (176)          (3)          --
       Gain on sale of loans                                         (1)         (21)         (27)        (151)          (7)
       Proceeds from sales of loans                                 144        2,137        4,774        9,561          265
       Net change in loans held for sale                           (302)          99          500         (500)          --
       Decrease (increase) in accrued interest receivable          (112)          17         (104)          58         (165)
       Decrease (increase) in other assets                         (104)         396          591         (979)         184
       Change in deferred income taxes                              (20)           9          (34)         142         (126)
       Increase (decrease) in other liabilities                     (15)        (125)         364          (22)         840
                                                              ---------    ---------    ---------    ---------    ---------
           Net cash provided by operating activities              1,192        4,016        8,973       11,131        3,684

Cash flows from investing activities
    Net increase in loans receivable                            (24,537)     (13,728)     (51,289)     (64,194)     (42,415)
    Purchases of securities held-to-maturity                     (6,227)        (756)        (922)          --           --
    Principal paydowns on securities held-to-maturity               490          606          954        4,133        3,231
    Purchases of securities available-for-sale                       --       (9,016)     (21,459)    (111,503)     (58,906)
    Sales of securities available-for-sale                           --           --           --       21,026           --
    Calls of securities available-for-sale                        2,000           --       13,560           --           --
    Principal paydowns on securities available-for-sale          10,725       18,238       25,387       70,435       20,143
    Purchase of Federal Home Loan Bank stock                     (1,828)        (745)      (2,222)      (1,660)        (225)
    Redemption of Federal Home Loan Bank stock                    1,205        1,025        2,482          710          325
    Purchase of bank-owned life insurance                        (1,000)          --       (1,007)        (324)      (4,375)
    Purchase of premises and equipment                             (329)        (301)        (388)        (524)        (355)
    Proceeds from sale of other real estate owned                    --           --          385           63           --
                                                              ---------    ---------    ---------    ---------    ---------
       Net cash used in investing activities                    (19,501)      (4,677)     (34,519)     (81,838)     (82,577)

Cash flows from financing activities
    Net increase in deposits                                      5,327          970       29,890       28,239       75,759

    Stock subscriptions received (refunded or applied)               --      (52,137)     (52,137)      52,137           --

    Net change in advance payments by borrowers for
      taxes and insurance                                           169          141          243          366          355
    Repayment of Federal Home Loan Bank of New
      York advances                                              (1,028)      (2,000)      (7,009)      (4,000)     (14,000)
    Federal Home Loan Bank of New York advances                      --           --        6,800       15,000       12,000




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

                                  (Continued)

                                      F-8





                                      CONSOLIDATED STATEMENTS OF CASH FLOWS
        Six months ended March 31, 2005 and 2004 (unaudited) and years ended September 30, 2004, 2003 and 2002
                                              (Tables in thousands)

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

                                                                Six Months Ended                Years Ended
                                                                    March 31,                   September 30,
                                                             ----------------------  --------------------------------
                                                                2005        2004        2004       2003       2002
                                                                ----        ----        ----       ----       ----
                                                                   (unaudited)

                                                                                           
    Net change in Federal Home Loan Bank of New York
      overnight lines of credit                              $ 11,800    $  4,400    $  2,700    $     --   $     --
    Net proceeds from stock issuance                               --      14,728      14,728          --         --
    Cash dividends paid                                        (1,152)         --          --
                                                             --------    --------    --------    --------   --------
       Net cash provided by financing activities               15,116     (33,898)     (4,785)     91,742     74,114
                                                             --------    --------    --------    --------   --------

Net change in cash and cash equivalents                        (3,193)    (34,559)    (30,331)     21,035     (4,779)

Cash and cash equivalents at beginning of period                8,034      38,365      38,365      17,330     22,109
                                                             --------    --------    --------    --------   --------

Cash and cash equivalents at end of period                   $  4,841    $  3,806    $  8,034    $ 38,365   $ 17,330
                                                             ========    ========    ========    ========   ========

Supplemental cash flow information:
    Cash paid during the period for
       Interest                                              $  4,422    $  4,023    $  8,101    $  8,839   $  8,790
       Income taxes, net of refunds                               910         626       1,166       1,049      1,031

Supplemental disclosures of noncash investing
  transactions:
    Conversion of loans to other real estate owned           $     --    $     --    $    209    $     60   $     --




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

          See accompanying notes to consolidated financial statements.

                                       F-9




                               ASB HOLDING COMPANY
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Nature of Operations and Principles of  Consolidation:  ASB Holding Company is a
- -----------------------------------------------------
federally chartered  corporation  organized in June 2003 that was formed for the
purpose of acquiring  all of the capital  stock of American  Savings Bank of NJ,
which was  previously  owned by  American  Savings,  MHC, a  federally-chartered
mutual holding company. American Savings Bank of NJ 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. Currently all
of the outstanding  stock of American  Savings Bank of NJ is held by ASB Holding
Company. The MHC holds 70% of the outstanding stock of ASB Holding Company stock
with the remaining 30% held by the public.

The  consolidated  financial  statements  include  the  accounts  of ASB Holding
Company ("the Company") and its wholly owned subsidiaries,  American Bank of New
Jersey  (formerly  American  Savings Bank of NJ) ("the Bank") and ASB Investment
Corp.  ("the  Investment  Corp."),   together  referred  to  as  "the  Company."
Intercompany   transactions  and  balances  are  eliminated  in   consolidation.
References to "we", "us", or "our" refer to the Bank or Company, or both, as the
context  indicates.  The Bank's name  change to American  Bank of New Jersey was
effective March 31, 2005.

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. 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. The Investment Corp has had limited activity to date.

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 reported amounts of assets and
liabilities  as of the date of the balance  sheets and revenues and expenses for
the period.  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.

- --------------------------------------------------------------------------------
                                   (Continued)

                                      F-10



                               ASB HOLDING COMPANY
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

A substantial  portion of the Bank's loans are secured by real estate in the New
Jersey  market.  In  addition,  a  substantial  portion of real estate  owned is
located in that same market. Accordingly, as with most financial institutions in
the market area,  the ultimate  collectibility  of a substantial  portion of the
Bank's loan  portfolio  and the recovery of the  carrying  amount of real estate
owned are susceptible to changes in market conditions.

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.

Securities:  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.  Securities are classified as available-for-sale when they might be
sold before maturity.  Securities  available-for-sale are carried at fair value,
with unrealized holding gains and losses reported in other comprehensive income.

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.  Securities  are
written down to fair value when a decline in fair value is other than temporary.

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.  Past  due  status  is  based on the
contractual terms of the loan.  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  impaired  loans  to be  all  nonaccrual
commercial  real  estate,  multi-family,  and land  loans.  Impaired  loans  are
individually  assessed to determine  whether the loan's carrying value is not in
excess of the fair value of the  collateral  or the present  value of the loan's
expected  future  cash  flows.  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.

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

                                  (Continued)

                                      F-11



                               ASB HOLDING COMPANY
                         NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
    March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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


NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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.  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.

A loan is impaired when full payment under the loan terms is not expected.  If a
loan is  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.

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 contractual lives of the loans.

Real Estate Owned:  When properties are acquired through  foreclosure,  they are
- -----------------
transferred  at the  lower of the book  value or  estimated  fair  value 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 as incurred.

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.


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

                                  (Continued)

                                      F-12



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

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 $71,714,
$80,930  and  $70,289 at March 31,  2005,  September  30,  2004 and 2003 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. Management believes, based upon
current facts, that it is more likely than not there will be sufficient  taxable
income in future years to realize the deferred tax assets.

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.

Stock-Based  Compensation:  Employee compensation expense under stock options is
- -------------------------
reported using the intrinsic value method.  No stock-based  compensation cost is
reflected in net income,  as all options  granted had an exercise price equal to
or  greater  than 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.

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

                                  (Continued)

                                      F-13

                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)

                                                            ---March 31, 2005---
                                                                 (unaudited)

Net income as reported                                           $   1,194
Deduct:  Stock-based compensation expense determined
  under fair value based method                                         54
                                                                 ---------
Pro forma net income                                             $   1,140
                                                                 =========

Basic earnings per share as reported                             $    0.22
Pro forma basic earnings per share                               $    0.21
Diluted earnings per share as reported                           $    0.22
Pro forma diluted earnings per share                             $    0.21

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. The
weighted average common shares  outstanding were 5,438,940 and 5,424,565 for the
six  months  ended  March  31,  2005 and 2004  (unaudited)  and were  5,427,906,
3,888,150 and 3,888,150 for the years ended  September 30, 2004,  2003 and 2002.
There were no  potentially  dilutive  securities  for the six month period ended
March 31, 2004 (unaudited) or the years ended September 30, 2004, 2003 and 2002.
Stock  options  for  259,923  shares  of common  stock  were not  considered  in
computing  diluted  earnings per common share for the six months ended March 31,
2005  because  they were  antidilutive.  Earnings  per share for the years ended
September 30, 2003 and 2002 has been  restated to reflect the  conversion of 100
shares of Bank stock into 3,188,150  shares of Company stock  representing  100%
ownership of the Bank prior to the minority stock offering.

Comprehensive  Income:  Comprehensive  income  consists  of net income and other
- ---------------------
comprehensive  income.  Other comprehensive income 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.

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

                                  (Continued)

                                      F-14


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued)


Unaudited  Periods:  Balances as of March 31, 2005 and for the six months  ended
- ------------------
March 31, 2005 and 2004 have not been audited. In the opinion of management, all
adjustments  consisting of normal recurring adjustments that are necessary for a
fair presentation of the unaudited periods have been reflected.


NOTE 2 - MINORITY OFFERING

On October 3, 2003,  the Company  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.  The Company
contributed  $9,616,000 or approximately  60% of the net proceeds to the Bank in
the form of a capital contribution.  The Company loaned $1,333,000 to the Bank's
employee stock  ownership plan and the ESOP used those funds to acquire  133,000
shares of common stock at $10 per share.

After the sale of the stock,  the MHC holds 70%,  or  3,888,150  shares,  of the
outstanding  stock of the Company,  with the remaining 30% or,  1,666,350 shares
held by  persons  other  than the MHC.  The  Company  holds  100% of the  Bank's
outstanding  common stock.  The Bank may not pay dividends to the Company if the
dividends  would  cause the Bank to fall  below the "well  capitalized"  capital
threshold.

The Company had stock subscriptions  received totaling  $52,137,000 at September
30, 2003 pending  completion of the Company's  initial public  offering.  At the
time of closing on October 3, 2003, gross proceeds of $15,330,000 became capital
of the Company with the remainder returned on oversubscriptions.

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

                                  (Continued)

                                      F-15


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 3 - SECURITIES

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



                                                                                           Gross         Gross
                                                                            Fair        Unrealized    Unrealized
                                                                            Value          Gains        Losses
                                                                            -----          -----        ------
     March 31, 2005 (unaudited)
     --------------------------
                                                                                          
         U.S. government and federal agency                             $     11,740    $       -    $    (257)
         Mortgage-backed
              FHLMC                                                            4,854           11          (39)
              FNMA                                                            14,482           34         (550)
              GNMA                                                               177            1           (1)
         Collateralized mortgage obligations
              Agency                                                          34,311            6         (553)
              Non-agency                                                         599            -           (1)
         Mutual fund                                                           9,829            -         (171)
                                                                        ------------    ---------    ---------

                                                                        $     75,992    $      52    $  (1,572)
                                                                        ============    =========    =========

     September 30, 2004
     ------------------
         U.S. government and federal agency                             $     13,840    $       -    $    (157)
         Mortgage-backed
              FHLMC                                                            5,219           20          (26)
              FNMA                                                            16,261           54         (359)
              GNMA                                                               202            1            -
         Collateralized mortgage obligations
              Agency                                                          42,870           41         (246)
              Non-agency                                                       1,234            3           (3)
         Mutual fund                                                           9,869            -         (131)
                                                                        ------------    ---------    ---------

                                                                        $     89,495    $     119    $    (922)
                                                                        ============    =========    =========

     September 30, 2003
     ------------------
         U.S. government and federal agency                             $     13,484    $       6    $     (60)
         Mortgage-backed
              FHLMC                                                              346            -           (3)
              FNMA                                                            16,664           20         (341)
              GNMA                                                               320            7            -
         Collateralized mortgage obligations
              Agency                                                          61,685          201         (403)
              Non-agency                                                       4,962            -          (31)
         Mutual fund                                                           9,930            -          (70)
                                                                        ------------    ---------    ---------

                                                                        $    107,391    $     234    $    (908)
                                                                        ============    =========    =========


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

                                  (Continued)

                                      F-16

                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 3 - SECURITIES (Continued)

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



                                                                              Gross         Gross
                                                             Amortized     Unrealized    Unrealized      Fair
                                                               Cost           Gains        Losses        Value
                                                               ----           -----        ------        -----
                                                                                        
     March 31, 2005 (unaudited)
     --------------------------
         U.S. government and federal agency                  $    2,000    $       -    $     (40)   $   1,960
         Mortgage-backed
              FHLMC                                                 445            1            -          446
              FNMA                                                2,928            6          (38)       2,896
              GNMA                                                  278            2            -          280
         Collateralized mortgage obligations
              Agency                                                 90            1            -           91
              Non-agency                                          2,785            -          (66)       2,719
                                                             ----------    ---------    ----------   ---------

                                                             $    8,526    $      10    $    (144)   $   8,392
                                                             ==========    =========    =========    =========

     September 30, 2004
     ------------------
         Mortgage-backed
              FHLMC                                          $      490    $       2    $      (1)   $     491
              FNMA                                                1,870           11           (6)       1,875
              GNMA                                                  327            3            -          330
         Collateralized mortgage obligations
              Agency                                                107            3            -          110
                                                             ----------    ---------    ---------    ---------

                                                             $    2,794    $      19    $      (7)   $   2,806
                                                             ==========    =========    =========    =========

     September 30, 2003
     ------------------
         Mortgage-backed
              FHLMC                                          $      657    $       3    $      (1)   $     659
              FNMA                                                1,513            7           (4)       1,516
              GNMA                                                  476           14            -          490
         Collateralized mortgage obligations
              Agency                                                193            6            -          199
                                                             ----------    ---------    ---------    ---------

                                                             $    2,839    $      30    $      (5)   $   2,864
                                                             ==========    =========    =========    =========


There were no  securities  sales  during the six months  ended March 31, 2005 or
2004 (unaudited). There were no securities sales during the year ended September
30, 2004 or 2002. Proceeds from sales of securities  available for sale amounted
to $21,026,000 during the year ended September 30, 2003 resulting gross gains of
$0 and gross losses of $188,000.

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

                                  (Continued)

                                      F-17


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 3 - SECURITIES (Continued)

The fair  value  of debt  securities  and  carrying  amount,  if  different,  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
                                                                     ------           -----            -----
                                                                                       
March 31, 2005 (unaudited)
     Due from one to five years                                  $      2,000     $      1,960    $     11,740
     Mortgage-backed                                                    6,526            6,432          54,423
     Mutual fund                                                            -                -           9,829
                                                                 ------------     ------------    ------------

         Total                                                   $      8,526     $      8,392    $     75,992
                                                                 ============     ============    ============

September 30, 2004
     Due from one to five years                                  $          -     $          -    $     13,840
     Mortgage-backed                                                    2,794            2,806          65,786
     Mutual fund                                                            -                -           9,869
                                                                 ------------     ------------    ------------

         Total                                                   $      2,794     $      2,806    $     89,495
                                                                 ============     ============    ============


Securities with carrying  values of $11,759,692  (unaudited),  $11,386,213,  and
$4,481,971 at March 31, 2005 and September 30, 2004 and 2003, respectively, were
pledged to secure public deposits and advances as required or permitted by law.

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




                                    -------------------------------March 31, 2005-------------------------------
                                                                   --------------
                                       Less than 12 Months        12 Months or More               Total
                                       -------------------        -----------------               -----
                                       Fair      Unrealized      Fair       Unrealized      Fair      Unrealized
Description of Securities              Value        Loss         Value         Loss         Value        Loss
- -------------------------              -----        ----         -----         ----         -----        ----
                                                                                  
    U.S. government and
      federal agency                $   3,920    $      (80)  $    7,820   $     (177)  $   11,740   $      (257)
    Mortgage backed                    12,071          (135)       7,442         (409)      19,513          (544)
    Collateralized mortgage
      obligations                      30,726          (486)       4,184          (62)      34,910          (548)
    Mutual fund                             -             -        9,829         (171)       9,829          (171)
                                    ---------    ----------   ----------   ----------   ----------   -----------

       Total temporarily
         impaired                   $  46,717    $     (701)  $   29,275   $     (819)  $   75,992   $    (1,520)
                                    =========    ==========   ==========   ==========   ==========   ===========


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

                                  (Continued)

                                      F-18


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 3 - SECURITIES (Continued)




                                    -----------------------------September 30, 2004-----------------------------
                                                                 ------------------
                                       Less than 12 Months        12 Months or More               Total
                                       -------------------        -----------------               -----
                                       Fair      Unrealized      Fair       Unrealized      Fair      Unrealized
Description of Securities              Value        Loss         Value         Loss         Value        Loss
- -------------------------              -----        ----         -----         ----         -----        ----
                                                                                  
    U.S. government and
      federal agency                $   8,885    $     (112)  $    4,955   $      (45)  $   13,840   $      (157)
    Mortgage backed                     6,520           (80)       8,649         (305)      15,169          (385)
    Collateralized mortgage
      obligations                      29,307          (209)       4,831          (40)      34,138          (249)
    Mutual fund                             -             -        9,869         (131)       9,869          (131)
                                    ---------    ----------   ----------   ----------   ----------   -----------

       Total temporarily
         impaired                   $  44,712    $     (401)  $   28,304   $     (521)  $   73,016   $      (922)
                                    =========    ==========   ==========   ==========   ==========   ===========


Held-to-maturity  securities with unrealized losses not recognized in income are
as follows:



                                    -------------------------------March 31, 2005-------------------------------
                                                                   --------------
                                       Less than 12 Months        12 Months or More               Total
                                       -------------------        -----------------               -----
                                       Fair      Unrealized      Fair       Unrealized      Fair      Unrealized
Description of Securities              Value        Loss         Value         Loss         Value        Loss
- -------------------------              -----        ----         -----         ----         -----        ----
                                                                                 
    U.S. government and
      federal agency                $   1,960    $      (40)  $        -   $        -   $    1,960   $       (40)

    Mortgage-backed                     3,540           (29)          82           (1)       3,622           (30)

    Collateralized mortgage
      obligations                       2,810           (65)           -            -        2,810           (65)
                                    ---------    -----------  ----------   ----------   ----------   ------------

       Total temporarily
         impaired                   $   8,310    $     (134)  $       82   $       (1)  $    8,392   $      (135)
                                    =========    ==========   ==========   ==========   ==========   ===========






                                    -----------------------------September 30, 2004-----------------------------
                                                                 ------------------
                                       Less than 12 Months        12 Months or More               Total
                                       -------------------        -----------------               -----
                                       Fair      Unrealized      Fair       Unrealized      Fair      Unrealized
Description of Securities              Value        Loss         Value         Loss         Value        Loss
- -------------------------              -----        ----         -----         ----         -----        ----

                                                                                 
    Mortgage-backed                 $     562    $       (6)  $      117   $       (1)  $      679   $        (7)
                                    ---------    ----------   ----------   ----------   ----------   -----------

       Total temporarily
         impaired                   $     562    $       (6)  $      117   $       (1)  $      679   $        (7)
                                    =========    ==========   ==========   ==========   ==========   ===========


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

                                  (Continued)

                                      F-19


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 3 - SECURITIES (Continued)

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 than amortized 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 March 31, 2005 and September 30, 2004,  securities with unrealized losses had
depreciated  only 2.0% and 1.3% from the Company's  amortized cost basis.  These
unrealized  losses  related  principally  to changes in interest  rates.  As the
Company  has the ability to hold these  securities  for the  foreseeable  future
since they are classified as either  available-for-sale or held-to-maturity,  no
declines were deemed to be other than temporary.


NOTE 4 - LOANS

Loans at period-end were as follows:



                                                                    March 31,     --------September 30,-------
                                                                      2005            2004             2003
                                                                      ----            ----             ----
                                                                     (unaudited)
                                                                                        
     Mortgage loans:
         One-to-four-family                                      $    261,986     $    251,531    $    215,484
         Multi-family and commercial                                   55,454           43,197          36,202
         Construction                                                   8,132            7,175           1,233
     Consumer                                                             701              746             780
     Home equity                                                       11,249           10,666           8,893
     Commercial                                                           663              398           1,610
                                                                 ------------     ------------    ------------
         Total loans                                                  338,185          313,713         264,202
     Allowance for loan losses                                         (1,690)          (1,578)         (1,371)
     Net deferred loan costs                                              975              935             796
     Loans in process                                                  (4,219)          (4,100)           (783)
                                                                 ------------     ------------    ------------

         Loans, net                                              $    333,251     $    308,970    $    262,844
                                                                 ============     ============    ============


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

                                  (Continued)

                                      F-20



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (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:



                                                         March 31,     ---------------September 30,-------------
                                                           2005            2004           2003           2002
                                                           ----            ----           ----           ----
                                                        (unaudited)

                                                                                         
     Beginning balance                                 $     1,007     $     1,142    $       520    $       285
         New loans                                               -               3            624            307
         Effect of changes in related parties                    -              32            265              -
         Repayments                                            (44)           (170)          (267)           (72)
                                                       -----------     -----------    -----------    -----------

              Ending balance                           $       963     $     1,007    $     1,142    $       520
                                                       ===========     ===========    ===========    ===========


Activity in the allowance for loan losses was as follows:



                                             Six Months Ended                          Years Ended
                                        ---------March 31,--------     ---------------September 30,--------------
                                           2005            2004           2004           2003            2002
                                           ----            ----           ----           ----            ----
                                                (unaudited)

                                                                                     
     Balance at beginning of year       $     1,578    $     1,371     $     1,371    $     1,117    $     1,009
     Provision charged to income                112             54             207            254            105
     Charge-offs                                  -              -               -              -             (1)
     Recoveries                                   -              -               -              -              4
                                        -----------    -----------     -----------    -----------    -----------

         Balance at end of year         $     1,690    $     1,425     $     1,578    $     1,371    $     1,117
                                        ===========    ===========     ===========    ===========    ===========


Mortgage  loans  serviced  for  others  are  not  included  in the  accompanying
financial statements.  At March 31, 2005 and 2004, the unpaid principal balances
of these loans totaled $15,864,921 (unaudited) and $16,327,366  (unaudited).  At
September 30, 2004, 2003 and 2002 the unpaid  principal  balances of these loans
totaled $16,936,826, $16,103,798, and $14,817,842, respectively.

Impaired loans were as follows:



                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)
                                                                                         
     Period-end loans with no allocated allowance
       for loan losses                                               $         -    $         -    $       294
     Period-end loans with allocated allowance
       for loan losses                                                       258            259            250
                                                                     -----------    -----------    -----------

         Total                                                       $       258    $       259    $       544
                                                                     ===========    ===========    ===========


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

                                  (Continued)

                                      F-21

                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 4 - LOANS (Continued)



                                                                      March 31,       -------September 30,------
                                                                        2005           2004        2003       2002
                                                                        ----           ----        ----       ----
                                                                    (unaudited)
                                                                                                
     Amount of the allowance for loan losses allocated                  $129           $129         $125        $ 88
     Average of impaired loans during the period                         259            398          623         695
     Interest income recognized during impairment                          5             19           18          26
     Cash-basis interest income recognized                                 5             19           18          26


Nonperforming loans were as follows:




                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)

                                                                                            
     Loans past due over 90 days still on accrual                    $     -           $  -           $  -
     Nonaccrual loans                                                    352            519            517


Nonperforming loans and impaired loans are defined  differently.  Some loans may
be included in both categories,  whereas other loans may only be included in one
category.


NOTE 5 - ACCRUED INTEREST RECEIVABLE

Accrued interest receivable is summarized as follows:



                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)

                                                                                         
     Securities                                                      $       292    $       307    $       352
     Loans receivable                                                      1,179          1,052            903
                                                                     -----------    -----------    -----------

                                                                     $     1,471    $     1,359    $     1,255
                                                                     ===========    ===========    ===========


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

                                  (Continued)

                                      F-22


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 6 - PREMISES AND EQUIPMENT

Premises and equipment are summarized as follows:



                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)

                                                                                          
     Land                                                            $       840    $       840     $      840
     Office buildings and improvements                                     3,700          3,413          3,248
     Furniture and equipment                                               3,570          3,528          3,305
                                                                     -----------    -----------    -----------
                                                                           8,110          7,781          7,393
     Less accumulated depreciation                                         4,051          3,871          3,454
                                                                     -----------    -----------    -----------

         Total                                                       $     4,059    $     3,910    $     3,939
                                                                     ===========    ===========    ===========


An agreement  dated February 22, 2004 to purchase real estate was signed for the
acquisition  of a future branch site in Essex County.  Total  purchase  price is
$1,700,000.  The above amounts  include  $206,905  incurred for a deposit on the
contract of sale and professional  fees in connection with the acquisition.  The
balance  of  $1,530,000  is due in cash at  closing  and will be  recorded  upon
closing.  This  agreement  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.


A second  agreement  dated  December 17, 2004 to purchase real estate was signed
for the  acquisition of a future branch site in Passaic  County.  Total purchase
price is $1,475,000.  The March 31, 2005 amounts above include $158,651 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. This agreement 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.


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

                                  (Continued)

                                      F-23


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 7 - DEPOSITS

Deposit accounts are summarized as follows:



                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)

                                                                                       
     Demand deposits                                             $     24,093     $     22,599    $     21,676
     NOW and money market accounts                                     34,018           38,696          21,721
     Savings accounts                                                 134,637          143,401         127,720
     Certificates of deposit                                          135,295          118,020         121,709
                                                                 ------------     ------------    ------------

         Total deposits                                          $    328,043     $    322,716    $    292,826
                                                                 ============     ============    ============


Certificates of deposit accounts with balances over $100,000 totaled $39,200,209
(unaudited),  $31,536,775,  and  $27,756,666 at March 31, 2005 and September 30,
2004 and 2003,  respectively.  All other  deposit  accounts  with  balances over
$100,000 totaled $90,655,046 (unaudited),  $97,668,361, and $70,174,744 at March
31, 2005 and September 30, 2004 and 2003,  respectively.  Deposit  balances over
$100,000 are not federally insured.

Scheduled maturities of certificates of deposit were as follows:

                                                            March 31, 2005
                                                            --------------
                                                              (unaudited)

                  2006                                      $     83,851
                  2007                                            19,496
                  2008                                            13,100
                  2009                                             6,829
                  2010 and thereafter                             12,019
                                                            ------------

                                                            $    135,295
                                                            ============

                                                          September 30, 2004
                                                          ------------------

                  2005                                      $     72,752
                  2006                                            11,717
                  2007                                            14,777
                  2008                                             6,324
                  2009 and thereafter                             12,450
                                                            ------------

                                                            $    118,020
                                                            ============

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

                                  (Continued)

                                      F-24


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 8 - FEDERAL HOME LOAN BANK OF NEW YORK ADVANCES

The Bank has multiple  advances with the Federal Home Loan Bank with  maturities
through 2013 and rates ranging from 3.01% to 6.19% at March 31, 2005 (unaudited)
and 2.80% to 6.19% at September 30, 2004. One $2.0 million advance with a coupon
of 5.797% maturing in 2008 is callable in 2005. Another advance for $1.8 million
with a coupon of 4.57% has a five  year  final  maturity  in June  2009,  with a
twenty year amortization  schedule.  The remaining $64.5 million of Federal Home
Loan Bank advances are non-callable.  In addition, there is an overnight line of
credit borrowing of $2.7 million as of September 30, 2004 with a coupon of 2.04%
which matures  October 1, 2004. The overnight line of credit  borrowing at March
31, 2005 totaled $14.5 million with a coupon of 3.01%.  Scheduled repayments and
maturities  of fixed  rate  advances  from the  Federal  Home  Loan  Bank are as
follows:



                                             Weighted
                                  ---------Average Rate-------
                                      March 31,      September 30,     March 31,           September 30,
                                        2005             2004            2005           2004           2003
                                        ----             ----            ----           ----           ----
                                     (unaudited) (unaudited)
                                                                                  
     Maturing in 2004                      -%               -%       $         -    $         -    $     4,000
     Maturing in 2005                   4.57             5.48                 29          1,057          2,000
     Maturing in 2006                   3.51             3.51              8,060          8,060          9,000
     Maturing in 2007                   4.39             4.39              8,062          8,062          4,000
     Maturing in 2008                   5.51             5.51             12,065         12,065         12,000
     Maturing in 2009                   4.88             4.88              7,547          7,547          6,000
     Maturing in 2010                   5.15             5.15              6,000          6,000          6,000
     Maturing in 2011                   5.18             5.18              6,000          6,000          6,000
     Maturing in 2012                   5.22             5.22              5,000          5,000          5,000
     Maturing in 2013                   4.79             4.79              1,000          1,000          1,000
     Overnight line of credit           3.01             2.04             14,500          2,700              -
                                                                     -----------    -----------    -----------

                                        4.45%            4.72%       $    68,263    $    57,491    $    55,000
                                                                     ===========    ===========    ===========


At March 31, 2005 and September 30, 2004, the advances are secured  primarily by
mortgage loans totaling $84,277,032 and $90,957,818 and all stock in the Federal
Home Loan Bank totaling  $3,513,000  and $2,890,000  under a blanket  collateral
agreement for the amount of the note outstanding.  At March 31, 2005, the Bank's
borrowing  limit  with the  Federal  Home  Loan  Bank was  approximately  $109.3
million.


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

                                  (Continued)

                                      F-25



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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



NOTE 9 - INCOME TAXES

An analysis of the provision for income taxes is as follows:



                                                      Six Months Ended                    Years Ended
                                                   -------March 31,------    ------------September 30,----------
                                                      2005         2004         2004         2003         2002
                                                      ----         ----         ----         ----         ----
                                                         (unaudited)

                                                                                       
    Current                                        $     671    $     677    $   1,382    $     663     $  1,201
    Deferred                                              20           (9)         (11)         142         (126)
                                                   ---------    ---------    ---------    ---------     --------

                                                   $     691    $     668    $   1,371    $     805     $  1,075
                                                   =========    =========    =========    =========     ========


A reconciliation  of income tax expense at the statutory federal income tax rate
and the actual income tax expense was as follows:



                                                      Six Months Ended                    Years Ended
                                                   -------March 31,------    ------------September 30,----------
                                                      2005         2004         2004         2003         2002
                                                      ----         ----         ----         ----         ----
                                                         (unaudited)

                                                                                       
    Federal income tax expense
      at statutory rate                            $     641    $     588    $   1,201    $     751     $  1,008
    Increase in taxes resulting from
       State income taxes, net of
         federal benefit                                  74           99          204          120          154
       Tax-exempt income from
         life insurance                                  (45)         (39)         (70)         (77)         (35)
       Nondeductible ESOP expense                         16           16           28            -           12
       Other, net                                          5            4            8           11          (64)
                                                   ---------    ---------    ---------    ---------     --------

          Income tax expense                       $     691    $     668    $   1,371    $     805     $  1,075
                                                   =========    =========    =========    =========     ========



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

                                  (Continued)

                                      F-26



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (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:




                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)
                                                                                            
     Deferred tax assets
         Unrealized loss on securities available-for-sale            $       569    $       321    $       269
         Provision for loan losses                                           675            630            527
         Deferred loan origination fees                                        3              3              9
         Accrued expenses and other liabilities                              708            693            620
                                                                     -----------    -----------    -----------
              Total gross deferred tax assets                              1,955          1,647          1,425

     Deferred tax liabilities
         Depreciation                                                        203            203            148
         Deferred loan origination costs                                     665            623            535
         Other                                                                66            198            182
                                                                     -----------    -----------    -----------
              Total gross deferred tax liabilities                           934          1,024            865
                                                                     -----------    -----------    -----------

                  Net deferred tax asset                             $     1,021    $       623    $       560
                                                                     ===========    ===========    ===========


Retained  earnings   includes   allocations  for  federal  income  tax  purposes
representing tax bad debt deductions of approximately  $1,500,000  through March
31, 2005 (unaudited) and September 30, 2004 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 $599,000.  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.


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 six months ended March 31, 2005 and 2004 and the
years ended September 30, 2004, 2003, and 2002 the Bank accrued expenses related
to the plan totaling  $15,069  (unaudited) and $29,080  (unaudited) and $55,179,
$124,404, and $185,613 respectively.


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

                                  (Continued)

                                      F-27



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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


NOTE 10 - BENEFIT PLANS (Continued)

The Bank has a 401(k) profit sharing plan covering  substantially all employees.
Contributions  to the plan are made at the  discretion of the Board of Directors
and  charged  to  expense  annually.  The plan also  allows  participant  salary
deferrals into the plan along with a matching contribution provided by the Bank.
Total expenses related to the plan,  including employer match and profit sharing
contributions,  were $119,376 (unaudited) and $116,696 (unaudited) and $248,163,
$242,450, and $205,477 for the six months ended March 31, 2005 and 2004, and the
years ended September 30, 2004 , 2003, and 2002.

During 2002, the Bank implemented a supplemental  executive retirement plan that
provides  benefits to certain key officers in accordance with the plan document.
During  the six  months  ended  March  31,  2005 and 2004,  and the years  ended
September 30, 2004,  2003 and 2002,  Bank  expenses  related to the plan totaled
$117,661  (unaudited)  and $102,316  (unaudited)  and  $204,632,  $233,332,  and
$86,770.  During 2002, the Bank also purchased  bank-owned life insurance on the
individuals covered by the supplemental executive retirement plan.

In  December  2002,  the Bank  and  four of the  Bank's  officers  entered  into
employment  agreements  commencing  on  January  1,  2003.  The Chief  Executive
Officer's  agreement was for a three-year  term and the others were for two-year
terms. In the event of the involuntary  termination of the officer's  employment
following any change in control of the Bank or ASB Holding Company,  absent just
cause, the officer shall be paid an amount equal to two times, or three times in
the case of the Chief Executive Officer,  the officer's five-year average annual
taxable cash compensation.  In the event the officer's  employment is terminated
by the Bank  without  just cause,  the Bank is  obligated to continue to pay the
salary up to the date of termination of the remaining term of the agreement.

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 - ESOP PLAN

Employees participate in an employee stock option plan (ESOP). The ESOP borrowed
from the Company to purchase  133,308  shares of stock at $10.00 per share.  The
Company makes discretionary contributions to the ESOP, as well as pays dividends
on unallocated  shares to the ESOP, and the ESOP uses funds it receives to repay
the loan. When loan payments are made, ESOP shares are allocated to participants
based on relative  compensation and expense is recorded.  Dividends on allocated
shares increase participant accounts.


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

                                  (Continued)

                                      F-28



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 11 - ESOP PLAN (Continued)

Participants receive the shares at the end of employment. Under the terms of the
plan and in accordance  with ERISA  regulation,  a participant may require stock
received to be repurchased unless the stock is traded on an established  market.
The Over The  Counter  Bulletin  Board is not  considered  to be an  established
market for purposes of this  regulation and a liability has been  established to
reflect this repurchase obligation.

There were no  discretionary  contributions  to the ESOP during the period ended
March 31, 2005 or the year ended  September  30, 2004.  Expense for period ended
March 31,  2005 and for the year  ended  September  30,  2004 was  $113,978  and
$215,237, respectively.

Shares held by the ESOP were as follows:



                                                                 March 31,            September 30,
                                                                   2005                  2004
                                                                   ----                  ----
                                                                (unaudited)
                                                                                
         Allocated to participants                                  16,913                   3,333
         Unearned                                                  116,395                 129,975
                                                               -----------             -----------
              Total ESOP shares                                    133,308                 133,308
                                                               -----------             -----------

              Fair value of unearned shares                    $     2,147             $     2,015
                                                               ===========             ===========

              Fair value of allocated shares subject
                to repurchase obligation                       $       312             $        52
                                                               ===========             ===========



NOTE 12 - STOCK-BASED COMPENSATION

At the annual  meeting  held on January 20,  2005,  stockholders  of ASB Holding
Company approved the ASB Holding Company 2005 Stock Option Plan and the American
Savings Bank of NJ 2005 Restricted Stock Plan.  Subject to regulatory  approval,
272,171 shares of common stock were made  available  under the 2005 Stock Option
Plan of which all received  regulatory  approval for award. On January 20, 2005,
259,923  options  were  awarded at a strike  price of $17.37 with the  remaining
12,248  shares  awarded on May 6, 2005.  Also  subject to  regulatory  approval,
108,868  shares of common stock were made  available  under the 2005  Restricted
Stock Plan of which 81,651  received  regulatory  approval for award. On January
20, 2005,  76,752  shares of  restricted  stock were awarded with the  remaining
4,899 shares awarded on May 6, 2005.



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

                                  (Continued)

                                      F-29


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 12 - STOCK-BASED COMPENSATION (Continued)

Options to buy stock are granted to directors,  officers and employees under the
Company's  Stock  Option  Plan.  Exercise  price is the market  price at date of
grant, so there is no compensation  expense  recognized in the income statement.
The maximum option term is ten years, and options vest over five years.

A summary  of the  activity  in the plan for the  period  ended  March 31,  2005
(unaudited) is as follows.

                                                                       Weighted
                                                                       Average
                                                                       Exercise
                                                Shares                   Price
                                                ------                   -----

              Outstanding at
                beginning of period                    -             $         -
              Granted                            259,923                   17.35
              Exercised                                -                       -
              Forfeited or expired                     -                       -
                                             -----------             -----------
              Outstanding at
                end of period                    259,923             $     17.35
                                             ===========             ===========


              Options exercisable
                at period end                          -                       -
                                             ===========             ===========
              Weighted average remaining
                contractual life               9.8 years

Shares of common stock issuable pursuant to outstanding options under the 2005
Stock Option Plan will be considered outstanding for purposes of calculating
earnings per share on a diluted basis. The Financial Accounting Standards Board
has announced a change in the required accounting methods applicable to stock
options effective after June 15, 2005, which the Securities and Exchange
Commission delayed for six months. Under such accounting requirements, the
Company will be 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 accounting purposes, the Bank is recognizing compensation expense for shares
of common stock awarded under the 2005 Restricted  Stock Plan.  Expense is being
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.

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

                                                       January 20, 2005
                                                          (unaudited)

Risk free interest rate                                        3.67%
Expected option life                                            5.0
Expected stock price volatility                               22.00%
Dividend yield                                                 0.00%
Weighted average fair value of options
  granted during year                                         $4.75


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

                                  (Continued)

                                      F-30



                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (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 amount of these financial instruments is summarized as follows:

                                       March 31,     -------September 30,------
                                         2005           2004            2003
                                         ----           ----            ----
                                      (unaudited)
     Commitments to extend credit     $    16,032    $    14,771    $    11,590
     Unused lines of credit                13,206         13,130         10,286
     Construction loans in process          4,219          4,100            783

Fixed  rate loan  commitments  totaled  $3,461,400  at March  31,  2005 and have
interest rates ranging from 4.625% to 6.125%.

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.


NOTE 14 - 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.


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

                                  (Continued)

                                      F-31

                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 14 - REGULATORY CAPITAL REQUIREMENTS (Continued)

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



                                                                                                  To Be Well
                                                                        For Capital            Capitalized Under
                                                                         Adequacy              Prompt Corrective
                                                  Actual                 Purposes                   Action
                                           --------------------    --------------------     --------------------
                                              Amount      Ratio       Amount      Ratio      Amount        Ratio
                                              ------      -----       ------      -----      ------        -----
                                                                                       
As of March 31, 2005 (unaudited)
    Total capital (to risk-weighted
      assets)                              $   36,546     15.34%   $   19,053      8.0%     $  23,817      10.0%
    Tier I capital (to risk-weighted)
      assets)                                  34,856     14.64         9,527      4.0         14,290       6.0
    Tier I (core) capital (to adjusted
      total assets)                            34,856      7.96        17,524      4.0         21,905       5.0

As of September 30, 2004
    Total capital (to risk-weighted
      assets)                              $   34,857     15.93%   $   17,505      8.0%     $  21,881      10.0%
    Tier I capital (to risk-weighted)
      assets)                                  33,279     15.21         8,752      4.0         13,129       6.0
    Tier I (core) capital (to adjusted
      total assets)                            33,279      7.89        16,865      4.0         21,081       5.0

As of September 30, 2003
    Total capital (to risk-weighted
      assets)                              $   24,015      11.9%   $   16,124      8.0%     $  20,155      10.0%
    Tier I capital (to risk-weighted)
      assets)                                  22,644      11.2         8,062      4.0         12,093       6.0
    Tier I (core) capital (to adjusted
      total assets)                            22,644       5.3        17,099      4.0         21,374       5.0




As of March 31,  2005  (unaudited)  and  September  30,  2004,  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.

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:


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

                                  (Continued)

                                      F-32


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 14 - REGULATORY CAPITAL REQUIREMENTS (Continued)




                                                                      March 31,     -------September 30,------
                                                                        2005           2004            2003
                                                                        ----           ----            ----
                                                                     (unaudited)

                                                                                       
     GAAP equity                                                     $    33,941    $    32,818    $    22,239
     Accumulated other comprehensive loss                                    915            461            405
                                                                     -----------    -----------    -----------
         Tier I capital                                                   34,856         33,279         22,644
     General regulatory allowance for loan losses                          1,690          1,578          1,371
                                                                     -----------    -----------    -----------

         Total capital                                               $    36,546    $    34,857    $    24,015
                                                                     ===========    ===========    ===========



NOTE 15 - FAIR VALUE OF FINANCIAL INSTRUMENTS

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



                                             March 31,
                                               2005            -------------------September 30,-----------------
                                               ----
                                            (unaudited)                  2004                      2003
                                                                         ----                      ----
                                                   Estimated                  Estimated                 Estimated
                                      Carrying       Fair        Carrying       Fair       Carrying       Fair
                                       Amount        Value        Amount        Value       Amount        Value
                                       ------        -----        ------        -----       ------        -----
                                                                                   
   Financial assets
      Cash and cash equivalents      $    4,841   $    4,841   $    8,034   $    8,034    $  38,365    $  38,365
      Securities available-for-sale      75,992       75,992       89,495       89,495      107,391      107,391
      Securities held-to-maturity         8,526        8,392        2,794        2,806        2,839        2,864
      Loans receivable, net             333,251      328,137      308,970      309,268      262,844      266,169
      Loans held for sale                   302          295            -            -          500          500
      Federal Home Loan Bank stock        3,513        3,513        2,890        2,890        3,150        3,150
      Accrued interest receivable         1,471        1,471        1,359        1,359        1,255        1,255

   Financial liabilities
      Deposits                          328,043      327,524      322,716      323,434      292,826      294,690
      Stock subscriptions received            -            -            -            -       52,137       52,137
      Advance payments by
        borrowers for taxes and
        insurance                         2,490        2,490        2,322        2,322        2,079        2,079
      Federal Home Loan Bank advances    68,263       69,167       57,491       59,959       55,000       59,490
      Accrued interest payable              276          276          264          264          260          260



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

                                  (Continued)

                                      F-33


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 15 - 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 16 - OTHER COMPREHENSIVE LOSS

Other comprehensive loss components and related taxes were as follows.




                                                      Six Months Ended                    Years Ended
                                                   -------March 31,------    ------------September 30,----------
                                                      2005         2004         2004         2003         2002
                                                      ----         ----         ----         ----         ----
                                                         (unaudited)

                                                                                      
    Unrealized holding losses on available-
      for-sale securities                          $    (717)   $     851    $    (129)   $  (1,746)    $   (215)
    Reclassification adjustments for losses
      later recognized in income                           -            -            -          188            -
                                                   ---------    ---------    ---------    ---------     --------
    Net unrealized gains and losses                     (717)         851         (129)      (1,558)        (215)
    Tax effect                                           249          340           52          622           42
                                                   ---------    ---------    ---------    ---------     --------

       Other comprehensive income (loss)           $    (468)   $     511    $     (77)   $    (936)    $   (173)
                                                   =========    =========    =========    =========     =========



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

                                  (Continued)

                                      F-34


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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


NOTE 17 - QUARTERLY FINANCIAL DATA (UNAUDITED)



                                 Interest       Net Interest           Net            Earnings per Share
                                                                                      ------------------
                                  Income           Income            Income         Basic and Fully Diluted
                                  ------           ------            ------         -----------------------
                                                                            
2005
- ----
    First quarter             $      5,089      $      2,846       $     584              $    0.11
    Second quarter                   4,905             2,725             610                   0.11

2004
- ----
    First quarter             $      4,453      $      2,367       $     474              $    0.09
    Second quarter                   4,564             2,622             587                   0.11
    Third quarter                    4,471             2,510             537                   0.10
    Fourth quarter                   4,716             2,600             564                   0.10

2003
- ----
    First quarter             $      4,437      $      2,184       $     364              $    0.09
    Second quarter                   4,405             2,154             269                   0.07
    Third quarter                    4,413             2,227             500                   0.13
    Fourth quarter                   4,220             2,042             270                   0.07

2002
- ----
    First quarter             $      4,236      $      1,858       $     282              $    0.07
    Second quarter                   4,384             2,250             539                   0.14
    Third quarter                    4,443             2,313             563                   0.14
    Fourth quarter                   4,515             2,328             506                   0.13




NOTE 18 - ADOPTION OF PLAN OF CONVERSION AND REORGANIZATION (UNAUDITED)

On May 17,  2005,  the Board of Directors of the MHC and the Bank adopted a plan
to form a new  state-chartered  stock holding  company,  American Bancorp of New
Jersey,  Inc.  ("Holding  Company").  Under the plan, the existing shares of the
Company's common stock owned by Public  Stockholders will be converted  pursuant
to an  exchange  ratio  into  shares  of  common  stock of the  Holding  Company
("Holding  Company  Common  Stock").  Simultaneously,  with the  Conversion  and
Reorganization,  the  Holding  Company  will  conduct  a  stock  offering  which
represents  the 70%  ownership  interest  in ASB  Holding  Company  now owned by
American Savings, MHC. The Conversion will result in the Bank being wholly owned
by  a   state-chartered   stock  holding   company  which  is  owned  by  public
stockholders.  Shares of  conversion  stock will be  offered  in a  subscription
offering in descending order of priority to

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

                                  (Continued)

                                      F-35


                               ASB HOLDING COMPANY
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
   March 31, 2005 and 2004 (unaudited) and September 30, 2004, 2003 and 2002
                              (Tables in Thousands)

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

NOTE 18 - ADOPTION OF PLAN OF
CONVERSION AND REORGANIZATION (UNAUDITED) (Continued)

eligible  deposit account  holders,  the Bank's tax qualified  employee  benefit
plan,  then to other  members  of the Bank.  Any  shares  of the  Stock  Holding
Company's common stock not sold in the subscription offering will be offered for
sale to the general public, giving preference to the bank's market area.

Upon completion of the plan, the public will own 100% of the  outstanding  stock
of the Holding Company.  The Holding Company will own 100% of the Bank. The Bank
may not pay dividends to the Holding  Company if the  dividends  would cause the
Bank to fall below the "well capitalized" capital threshold.

The Holding Company intends to contribute  approximately  50% of the proceeds of
the offering to the Bank. The balance will be retained as the Holding  Company's
initial  capitalization  and may be used for general business purposes including
investment  in  securities,  repurchasing  shares of its common stock and paying
dividends.  The funds  received  by the Bank will be used for  general  business
purposes including  originating loans and purchasing  securities and may also be
used for growth through expansion of the branch office network.

Offering  costs will be deferred  and  deducted  from the proceeds of the shares
sold in the stock offering. If the offering is not completed,  all costs will be
charged to expense. At March 31, 2005 (unaudited), no costs have been incurred.

The Plan provides for the establishment, upon completion of the conversion, of a
special  "liquidation  account" in an amount equal to the Bank's net worth as of
the latest  practicable  date prior to the  conversion.  This account is for the
benefit of eligible account holders and supplemental eligible account holders in
the event of liquidation  of the Bank.  The interest as to each deposit  account
will be in the same proportion of the total  liquidation  account as the balance
of the deposit account on the qualifying  dates was to the aggregate  balance of
all deposit  accounts  of eligible  account  holders  and  supplemental  account
holders on the qualifying  dates.  The liquidation  account will be reduced in a
proportionate  amount if the amount in any deposit account on any annual closing
date is less than it was on the respective  qualifying  dates.  The  liquidation
account will not be increased  despite any increase in a deposit  account  after
the respective qualifying dates.

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

                                      F-36

                                                                      APPENDIX A

                    Office of Thrift Supervision Regulations
                 Section 552.14 Dissenter and appraisal rights.

         (a)  Right to demand  payment  of fair or  appraised  value.  Except as
provided in paragraph (b) of this section,  any  stockholder  of a Federal stock
association  combining  in  accordance  with  552.13 of this part shall have the
right to demand payment of the fair or appraised  value of his stock:  Provided,
That such  stockholder  has not voted in favor of the  combination  and complies
with the provisions of paragraph (c) of this section.

         (b)  Exceptions.  No  stockholder  required  to accept  only  qualified
consideration  for his or her stock shall have the right  under this  section to
demand payment of the stock's fair or appraised  value, if such stock was listed
on a national  securities  exchange  or quoted on the  National  Association  of
Securities  Dealers'  Automated  Quotation System  ("NASDAQ") on the date of the
meeting at which the  combination  was acted upon or  stockholder  action is not
required  for  a  combination  made  pursuant  to  552.13(h)(2)  of  this  part.
"Qualified  consideration"  means cash,  shares of stock of any  association  or
corporation  which at the effective date of the combination  will be listed on a
national  securities  exchanged or quoted on NASDAQ or any  combination  of such
shares of stock and cash.

         (c)  Procedure.

               (1)  Notice.  Each constituent  Federal stock  association  shall
notify all  stockholders  entitled to rights under this  section,  not less than
twenty days prior to the  meeting at which the  combination  agreement  is to be
submitted for stockholder  approval, of the right to demand payment of appraised
value of shares,  and shall include in such notice a copy of this section.  Such
written notice shall be mailed to  stockholders of record and may be part of the
management's proxy solicitation for such meeting.

               (2)  Demand for Appraisal and Payment.  Each stockholder electing
to  make a  demand  under  this  section  shall  deliver  to the  Federal  stock
association,  before voting on the combination, a writing identifying himself or
herself and  stating his or her  intention  thereby to demand  appraisal  of and
payment for his or her shares.  Such demand must be in addition to and  separate
from any proxy or vote against the combination by the stockholder.

               (3)  Notification of Effective Date and Written Offer. Within ten
days after the effective  date of the  combination,  the  resulting  association
shall;

                    (i)  Give  written  notice  by  mail  to   stockholders   of
constituent  Federal Stock associations who have complied with the provisions of
paragraph (c)(2) of this section and have not voted in favor of the combination,
of the effective date of the combination;

                    (ii) Make a  written  offer to each  stockholder  to pay for
dissenting shares at a specified price deemed by the resulting association to be
the fair value thereof; and

                    (iii)Inform them that,  within sixty days of such date,  the
respective requirements of paragraphs (c)(5) and (6) of this section (set out in
the notice) must be satisfied.

         The  notice  and offer  shall be  accompanied  by a  balance  sheet and
statement  of  income of the  association  the  shares  of which the  dissenting
stockholder  holds, for a fiscal year ending not more than sixteen months before
the date of  notice  and  offer,  together  with the  latest  available  interim
financial statements.

                                       A-1



               (4)  Acceptance  of Offer.  If within sixty days of the effective
date of the  combination  the fair value is agreed upon  between  the  resulting
association  and any  stockholder  who  has  complied  with  the  provisions  of
paragraph  (c)(2) of this section,  payment therefor shall be made within ninety
days of the effective date of the combination.

               (5)  Petition to be Filed if Offer Not Accepted.  If within sixty
days of the effective date of the combination the resulting  association and any
stockholder  who has complied with the  provisions  of paragraph  (c)(2) of this
section do not agree as to the fair value,  then any such stockholder may file a
petition with the Office,  with a copy by  registered  or certified  mail to the
resulting association, demanding a determination of the fair market value of the
stock of all such stockholders.  A stockholder entitled to file a petition under
this section who fails to file such petition  within sixty days of the effective
date of the combination shall be deemed to have accepted the terms offered under
the combination.

               (6)  Stock  Certificates  to be Noted.  Within  sixty days of the
effective date of the  combination,  each  stockholder  demanding  appraisal and
payment under this section shall submit to the transfer  agent his  certificates
of stock for notation  thereon that an appraisal  and payment have been demanded
with  respect to such stock and that  appraisal  proceedings  are  pending.  Any
stockholder who fails to submit his stock  certificates  for such notation shall
no longer be entitled to appraisal rights under this section and shall be deemed
to have accepted the terms offered under the combination.

               (7)  Withdrawal of Demand.  Notwithstanding the foregoing, at any
time  within  sixty  days  after  the  effective  date of the  combination,  any
stockholder shall have the right to withdraw his or her demand for appraisal and
to accept the terms offered upon the combination.

               (8)  Valuation and Payment.  The Director shall, as he or she may
elect,  either  appoint one or more  independent  persons or direct  appropriate
Staff of the Office to appraise the shares to determine their fair market value,
as of the effective date of the  combination,  exclusive of any element of value
arising from the  accomplishment or expectation of the combination.  Appropriate
staff of the Office shall review and provide an opinion on  appraisals  prepared
by independent  persons as to the  suitability of the appraisal  methodology and
the  adequacy  of  the  analysis  and   supportive   data.  The  Director  after
consideration  of the appraisal  report and the advice of the appropriate  staff
shall,  if he or she concurs in the valuation of the shares,  direct  payment by
the resulting association of the appraised fair market value of the shares, upon
surrender of the certificates  representing  such stock.  Payment shall be made,
together with interest from the  effective  date of the  combination,  at a rate
deemed equitable by the Director.

               (9)  Costs and Expenses. The costs and expenses of any proceeding
under this section may be apportioned  and assessed by the Director as he or she
may  deem  equitable  against  all  or  some  of the  parties.  In  making  this
determination   the  Director  shall  consider   whether  any  party  has  acted
arbitrarily, vexatiously, or not in good faith in respect to the rights provided
by this section.

               (10) Voting and  Distribution.  Any  stockholder who has demanded
appraisal  rights  as  provided  in  paragraph  (c)(2)  of  this  section  shall
thereafter  neither  be  entitled  to vote  such  stock for any  purpose  nor be
entitled to the payment of dividends or other distributions on the stock (except
dividends  or  other  distribution  payable  to,  or  a  vote  to  be  taken  by
stockholders  of record at a date which is on or prior to, the effective date of
the  combination):  Provided,  That if any  stockholder  becomes  unentitled  to
appraisal and payment of appraised  value with respect to such stock and accepts
or is deemed to have  accepted  the terms  offered  upon the  combination,  such
stockholder  shall  thereupon be entitled to vote and receive the  distributions
described above.

               (11) Status.  Shares  of the  resulting  association  into  which
shares of the stockholders  demanding appraisal rights would have been converted
or  exchanged,  had they assented to the  combination,  shall have the status of
authorized and unissued shares of the resulting association.

                                       A-2



You should rely only on the information contained in this document or to that to
which we have  referred you. We have not  authorized  anyone to provide you with
information  that is different.  This  document does not  constitute an offer to
sell,  or the  solicitation  of an offer to buy, any of the  securities  offered
hereby to any person in any jurisdiction in which an offer or solicitation would
be  unlawful.  The affairs of American  Bancorp of New Jersey,  Inc.  and of ASB
Holding  Company  and  its  subsidiaries  may  change  after  the  date  of this
prospectus.  Delivery of this  document  and the sales of shares made  hereunder
does not mean otherwise.




                      AMERICAN BANCORP OF NEW JERSEY, INC.
            Proposed Holding Company for American Bank of New Jersey




                     Up to 12,321,429 Shares of Common Stock
            (Including up to 8,625,000 newly issued shares and up to
                                3,696,429 shares
               to be exchanged for shares of ASB Holding Company)






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

                                   PROSPECTUS

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



                          Keefe, Bruyette & Woods, Inc.


                                ___________, 2005



Until the later of ___________, 2005, or 25 days after commencement of the stock
offering, all dealers effecting transactions in these securities, whether or not
participating  in this  distribution,  may be required to deliver a  prospectus.
This is in addition  to the  obligation  of the dealers to deliver a  prospectus
when acting as  underwriters  and with  respect to their  unsold  allotments  or
subscriptions.



                 PART II: INFORMATION NOT REQUIRED IN PROSPECTUS

Item 16.       Exhibits and Financial Statement Schedules.

      The exhibits and financial statement schedules filed as part of this
Registration Statement are as follows:



      (a) Exhibits:


          
      1        Form of Sales Agency Agreement with Keefe, Bruyette & Woods, Inc. *
      2        Plan of Conversion and Reorganization*
      3(i)     Certificate of Incorporation of American Bancorp of New Jersey, Inc.*
      3(ii)    Bylaws of American Bancorp of New Jersey, Inc.*
      4        Specimen Stock Certificate of ASB Holding Company*
      5        Opinion of Malizia Spidi & Fisch, PC regarding legality of securities registered*
      8.1      Federal Tax Opinion of Malizia Spidi & Fisch, PC*
      8.2      State Tax Opinion of Crowe Chizek and Company LLC*
      10.1     Employment Agreement between American Bank of New Jersey and Joseph
               Kliminski(1) *
      10.2     Employment Agreement between American Bank of New Jersey and Richard M.
               Bzdek(1) *
      10.3     Employment Agreement between American Bank of New Jersey and Eric B. Heyer(1) *
      10.4     Form of Executive Salary Continuation Agreement(1) *
      10.5     Employment Agreement between ASB Holding Company and Joseph Kliminski(2) *
      10.6     Employment Agreement between American Bank of New Jersey and Catherine M.
               Bringuier*
      10.7     Employment Agreement between American Bank of New Jersey and Fred G. Kowal(3) *
      10.8     ASB Holding Company 2005 Stock Option Plan(4) *
      10.9     American Savings Bank of NJ 2005 Restricted Stock Plan(4) *
      23.1     Consent of Crowe Chizek and Company LLC
      23.2     Consent of RP Financial, LC*
      23.3     Consent of Malizia Spidi & Fisch, PC (contained in its opinions filed as Exhibits 5.1 and
               8.1) *
      24       Power of Attorney (set forth on the signature page) *
      99.1     Prospectus Supplement for Interests in the 401(K) Employees' Savings and Profit Sharing
               Plan and Trust*
      99.2     Letter of RP Financial, LC as to the value of subscription rights*
      99.3     Conversion Valuation Appraisal Report prepared by RP Financial, LC*
      99.4     Marketing Materials
      99.5     Stock Order Form
      99.6     Proxy Statement for Special Meeting of Stockholders of ASB Holding Company(5)*

______________
*    Previously filed.


(1)  Incorporated  by  reference  to the  Registration  Statement of ASB Holding
     Company  on Form SB-2 (File No.  333-105472)  filed with the SEC on May 22,
     2003.  American Savings Bank of NJ changed its name to American Bank of New
     Jersey subsequent to entering into these agreements.

                                      II-1



(2)  Incorporated  by reference to ASB Holding  Company's  Annual Report on Form
     10-KSB (File No. 000-31789) filed with the SEC on December 24, 2003.
(3)  Incorporated  by reference to the Form 8-K of ASB Holding Company (File No.
     000-31789) filed with the SEC on April 18, 2005.
(4)  Incorporated by reference to the Definitive  Proxy Statement of ASB Holding
     Company for the 2005 Annual Meeting of  Stockholders  (File No.  000-31789)
     filed  with the SEC on  December  28,  2004.  American  Savings  Bank of NJ
     changed its name to American Bank of New Jersey  subsequent to adopting the
     restricted stock plan.
(5)  Incorporated by reference to the Preliminary Proxy Statement of ASB Holding
     Company for the Special Meeting of Stockholders  (File No. 000-31789) filed
     with the SEC on June 17, 2005.

     (b) Financial Statement Schedules:

               No financial statement schedules are filed because the required
information is not applicable or is included in the consolidated financial
statements or the notes thereto.


                                      II-2



                                   SIGNATURES

         Pursuant  to the  requirements  of the  Securities  Act  of  1933,  the
registrant  has duly  caused  this  registration  statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized, in Bloomfield, New Jersey
on August 4, 2005.

                                      American Bancorp of New Jersey, Inc.

                                      By:  /s/ Fred G. Kowal
                                           -------------------------------------
                                           Fred G. Kowal
                                           President and Chief Operating Officer
                                           (Duly Authorized Representative)

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has been signed below by the  following  persons in the
capacities indicated on August 4, 2005.



                                                
/s/ W. George Parker                       *        /s/ Joseph Kliminski                *
- --------------------------------------------        --------------------------------------
W. George Parker                                    Joseph Kliminski
Chairman and Director                               Chief Executive Officer and Director
                                                    (Principal Executive Officer)

/s/ Eric B. Heyer                                   /s/ Vincent S. Rospond               *
- --------------------------------------------        --------------------------------------
Eric B. Heyer                                       Vincent S. Rospond
Senior Vice President, Treasurer and                Director
Chief Financial Officer
(Principal Financial and Accounting Officer)


/s/ H. Joseph North                        *        /s/ James H. Ward, III               *
- --------------------------------------------        --------------------------------------
H. Joseph North                                     James H. Ward, III
Director                                            Vice Chairman and Director


/s/ Stanley Obal                           *        /s/ Robert Gaccione                  *
- --------------------------------------------        --------------------------------------
Stanley Obal                                        Robert Gaccione
Director                                            Director


/s/ Fred G. Kowal
- --------------------------------------------
Fred G. Kowal
President, Chief Operating Officer and Director




                                      II-3