AMBASE CORPORATION

FORM 10-K

FOR ANNUAL AND TRANSITION REPORTS PURSUANT
TO SECTIONS 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
(Mark One)

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

For the fiscal year ended December 31, 2005
OR
|_| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

For the transition period from ________ to ________

Commission file number 1-07265

AMBASE CORPORATION

             (Exact name of registrant as specified in its charter)

  DELAWARE                                        95-2962743
(State of incorporation)           (I.R.S. Employer Identification No.)

             100 Putnam Green, 3rd Floor, Greenwich, CT 06830-6027
                    (Address of principal executive offices)

Registrant's telephone number, including area code: (203) 532-2000

Securities registered pursuant to Section 12(g) of the Act:

Title of each class
Common Stock ($0.01 par value)

Rights to Purchase Common Stock

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act. Yes No X

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act. Yes No X

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months, and (2) has been subject to such filing requirements for the past 90 days. Yes X No

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained, to the best of registrant's knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to the Form 10-K. X

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a non-accelerated filer. See definition of "accelerated filer and large accelerated filer" in Rule 12b-2 of the Exchange Act. (Check one): Large Accelerated Filer Accelerated Filer Non-Accelerated Filer X

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes No X


At February 28, 2006, there were 46,233,519 shares of registrant's Common Stock outstanding. At June 30, 2005 the aggregate market value of registrant's voting securities (consisting of its Common Stock) held by nonaffiliates of the registrant, based on the average bid and asking price on such date of the Common Stock of $0.67 per share, was approximately $24 million. The Common Stock constitutes registrant's only outstanding class of security.

Portions of the registrant's definitive Proxy Statement for its 2006 Annual Meeting of Stockholders, which Proxy Statement registrant intends to file with the Securities and Exchange Commission not later than 120 days after the close of its fiscal year, is incorporated by reference with respect to certain information contained therein, in Part III of this Annual Report.

The Exhibit Index is located in Part IV, Item 15, Page 43.


AmBase Corporation

Annual Report on Form 10-K
December 31, 2005

TABLE OF CONTENTS                                                                                              Page
----------------------------------------------                                                               ------

PART I

Item 1.       Business............................................................................................1

Item 1A.      Risk Factors........................................................................................2

Item 1B.      Unresolved Staff Comments...........................................................................5

Item 2.       Properties..........................................................................................5

Item 3.       Legal Proceedings...................................................................................5

Item 4.       Submission of Matters to a Vote of Security Holders.................................................5

              Executive Officers of the Registrant................................................................5


PART II

Item 5.       Market for  Registrant's  Common  Equity,  Related  Stockholder  Matters and Issuer
                Purchases of
                Equity Securities.................................................................................6

Item 6.       Selected Financial Data.............................................................................6

Item 7.       Management's  Discussion  and  Analysis  of  Financial  Condition  and  Results  of
                Operations........................................................................................7

Item 7A.      Quantitative and Qualitative Disclosures About Market Risk.........................................14

Item 8.       Financial Statements and Supplementary Data........................................................15

Item 9.       Changes  in  and  Disagreements   with  Accountants  on  Accounting  and  Financial
                Disclosure.......................................................................................41

Item 9A.      Controls and Procedures............................................................................41

Item 9B.      Other Information..................................................................................41

PART III

Item 10.      Directors and Executive Officers of the Registrant.................................................41

Item 11.      Executive Compensation.............................................................................41

Item 12.      Security Ownership of Certain Beneficial Owners & Management.......................................42

Item 13.      Certain Relationships and Related Transactions.....................................................42

Item 14.      Principal Accountant Fees and Services.............................................................42

PART IV

Item 15.      Exhibits and Financial Statement Schedules.........................................................43


PART I

ITEM 1. BUSINESS

AmBase Corporation (the "Company" or "AmBase") is a Delaware corporation that was incorporated in 1975 by City Investing Company ("City"). AmBase is a holding company that, through a wholly owned subsidiary, owns one commercial office building in Greenwich, Connecticut that is managed and operated by the Company. The building is approximately 14,500 square feet and is available for lease to unaffiliated third parties with approximately 3,500 square feet utilized by the Company for its executive offices. The executive office of the Company is located at 100 Putnam Green, Third Floor, Greenwich, Connecticut 06830.

The Company's assets currently consist primarily of cash and cash equivalents, investment securities, and real estate owned. The Company's main source of operating revenue is rental income received from real estate owned. The Company also earns non-operating revenue principally consisting of interest income earned on investment securities and cash equivalents. The Company continues to evaluate a number of possible acquisitions, and is engaged in the management of its assets and liabilities, including the contingent assets, as described in Part II - Item 8 - Notes 9 and 10 to the Company's consolidated financial statements. From time to time, the Company and its subsidiaries may be named as a defendant in various lawsuits or proceedings. The Company intends to aggressively contest all litigation and contingencies, as well as pursue all sources for contributions to settlements. The Company had 5 employees at December 31, 2005.

In July 2005, the Company completed the sale of its 38,000 square foot office building at Two Soundview Drive in Greenwich, Connecticut ("Two Soundview"). Accordingly, the results of operations of Two Soundview have been retroactively reclassified as discontinued operations in the accompanying Consolidated Statement of Operations for the periods presented in accordance with Financial Accounting Standards Board, Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). See Part II - Item 8 - Note 13 to the Company's Consolidated Financial Statements for further information.

Background

City originally incorporated AmBase as the holding company for The Home Insurance Company, and its affiliated property and casualty insurance companies ("The Home"). In 1985, City, which owned all the outstanding shares of the Common Stock of the Company, distributed the Company's shares to City's common stockholders. The Home was sold in February 1991.

In August 1988, the Company acquired Carteret Bancorp Inc. Carteret Bancorp Inc., through its principal wholly owned subsidiary, Carteret Savings Bank, FA ("Carteret"), was principally engaged in retail and consumer banking, and mortgage banking including mortgage servicing. On December 4, 1992, the Office of Thrift Supervision ("OTS") placed Carteret in receivership under the management of the Resolution Trust Corporation ("RTC") and a new institution, Carteret Federal Savings Bank, was established to assume the assets and certain liabilities of Carteret. Following the seizure of Carteret, the Company was deregistered as a savings and loan holding company by the OTS, although the OTS retains jurisdiction for any regulatory violations prior to deregistration. See Part II - Item 8 - Note 10 to the Company's consolidated financial statements for a discussion of Supervisory Goodwill litigation relating to Carteret.

In December 1997, the Company formed a new wholly owned subsidiary, SDG Financial Corp. ("SDG Financial"), to pursue merchant banking activities. SDG Financial purchased an equity interest in SDG, Inc. ("SDG") and was granted the exclusive right to act as the investment banking/financial advisor to SDG, Inc. and all of its subsidiaries and affiliates. The Company also purchased convertible preferred and common stock in AMDG, Inc. ("AMDG"), a majority owned subsidiary of SDG. SDG and AMDG are development stage pharmaceutical companies. In 2002 the Company recorded a write down of its investments in SDG and AMDG.


STOCKHOLDER INQUIRIES

Stockholder inquiries, including requests for the following: (i) change of address; (ii) replacement of lost stock certificates; (iii) Common Stock name registration changes; (iv) Quarterly Reports on Form 10-Q; (v) Annual Reports on Form 10-K; (vi) proxy material; and (vii) information regarding stockholdings, should be directed to:

American Stock Transfer and Trust Company 59 Maiden Lane
New York, NY 10038
Attention: Shareholder Services
(800) 937-5449 or (718) 921-8200 Ext. 6820

Copies of Quarterly Reports on Form 10-Q, Annual Reports on Form 10-K and Proxy Statements can also be obtained directly from the Company free of charge by sending a request to the Company by mail as follows:

AmBase Corporation
100 Putnam Green, 3rd Floor
Greenwich, CT 06830
Attn: Shareholder Services

The Company is subject to the informational requirements of the Securities Exchange Act of 1934 (the "Exchange Act"). Accordingly, the Company's public reports, including Quarterly Reports on Form 10-Q, Annual Reports on Form 10-K and Proxy Statements, can be obtained through the Securities and Exchange Commission ("SEC") EDGAR Database over the World Wide Web at www.sec.gov. Materials filed with the SEC may also be read or copied by visiting the SEC's Public Reference Room, 450 Fifth Street, NW, Washington, DC 20549. Information on the operation of the Public Reference Room may be obtained by calling 1-800-SEC-0330.

ITEM 1A. RISK FACTORS

The Company is subject to various risks, many of which are beyond the Company's control, which could have a negative effect on the Company and its financial condition. As a result of these and other factors, the Company may experience material fluctuations in future operating results on a quarterly or annual basis, which could materially and adversely affect the Company's business, financial condition, operating results and stock price. An investment in the Company's stock involves various risks, including those mentioned below and elsewhere in this Annual Report on Form 10-K (this "Annual Report"), and those that are detailed from time to time in the Company's other filings with the Securities and Exchange Commission. You should carefully consider the following risk factors, together with all of the other information included or incorporated by reference in this Annual Report, before you decide whether to purchase the Company's common stock.

The Company is a plaintiff in a legal proceedings seeking recovery of damages for the loss of the Company's investment in Carteret. There can be no assurances of a favorable outcome for the Company in this legal proceeding.

The Company is a plaintiff in a legal proceedings seeking recovery of damages from the United States Government for the loss of the Company's wholly owned subsidiary, Carteret Savings Bank, F.A. This legal proceeding was commenced in 1993 and will likely continue for several more years. There have been and may continue to be rulings in other "supervisory goodwill" cases which have had and/or may have adverse affects on the Company's Supervisory Goodwill proceeding. In addition, due to the extended length of time that proceedings, rulings, trial decisions and possible appeals in this matter may take, it is not possible for the Company to predict when this matter will be resolved or the likelihood of a favorable outcome.

The Company is subject to risks inherent in owning and leasing real estate.

The Company is subject to varying degrees of risk generally related to leasing and owning real estate many of which are beyond the Company's control. In addition to general risks related to owning commercial real estate, the Company's risks include, among others:

o deterioration in regional and local economic and real estate market conditions,

o potential changes in supply of, or demand for rental properties similar to the Company's,

o competition for tenants and changes in rental rates,

o difficulty in reletting properties on favorable terms or at all,

o impairments in the Company's ability to collect rent payments when due,

o the potential for uninsured casualty and other losses,

o the impact of present or future environmental legislation and compliance with environmental laws,


o adverse changes in zoning laws and other regulations,

o changes in federal or state tax laws, and

o acts of terrorism and war.

Each of these factors could cause a material adverse effect on the Company's financial condition and results of operations. In addition, real estate investments are relatively illiquid, which means that the Company's ability to promptly sell the Company's property in response to changes in economic and other conditions may be limited.

Property taxes on the Company's property may increase without notice.

The property the Company owns is subject to real property taxes. The real property taxes on the Company's property and any other properties that the Company acquires in the future may increase as property tax rates change and as those properties are assessed or reassessed by tax authorities. To the extent that the Company's tenants are unable or unwilling to pay such increase in accordance with their leases, the Company's net operating expenses may increase.

The Company's business is concentrated in Southern Connecticut, and adverse conditions in the region could negatively impact the Company's operations.

The Company's current operations are concentrated in Southern Connecticut, specifically in the Greenwich area. As a result, the Company's financial results are dependent on the economic strength of that region. Because of the Company's geographic concentration and its single property, the Company's operations are more vulnerable to adverse changes in the Greenwich economy than those of larger, more diversified companies. Should the Company experience softening in the Company's market and not be able to offset the potential negative market influences on price and volume, the Company's financial results could be negatively impacted.

The Company is in a competitive business.

The real estate industry is highly competitive. The Company competes for tenants with a large number of real estate property owners and other companies that sublet properties. The Company's principal means of competition are rents charged in relation to the income producing potential of the location. In addition, the Company expects other major real estate investors, some with much greater resources than the Company has, may compete with us for attractive acquisition opportunities. These competitors include REITs, investment banking firms and private institutional investors. This competition has increased prices for commercial properties and may impair the Company's ability to make suitable property acquisitions on favorable terms in the future.

The Company's future cash flow is dependent on renewal of leases and reletting of the Company's space.

The Company is subject to risks that financial distress of the Company's tenants may lead to vacancies at the Company's property, that leases may not be renewed, that locations may not be relet or that the terms of renewal or reletting (including the cost of required renovations) may be less favorable than current lease terms. In addition, numerous properties compete with the Company's property in attracting tenants to lease space. The number of competitive properties in a particular area could have a material adverse effect on the Company's ability to lease the Company's property or newly acquired properties and on the rents charged. If the Company were unable to promptly relet or renew the leases for all or a substantial portion of these locations, or if the rental rates upon such renewal or reletting were significantly lower than expected, the Company's cash flow could be adversely affected and the resale value or the Company's property could decline.

The Company may not be able to insure certain risks economically.

The Company may experience economic harm if any damage to the Company's property is not covered by insurance. The Company cannot be certain that the Company will be able to insure all risks that the Company desires to insure economically or that all of the Company's insurers will be financially viable if the Company make a claim. The Company may suffer losses that are not covered under the Company's insurance policies. If an uninsured loss or a loss in excess of insured limits should occur, the Company could lose capital invested in a property, as the well as any future revenue from the property.


Changes in the composition of the Company's assets and liabilities through acquisitions or divestitures may affect the Company's results.

The Company may make future acquisitions or divestitures of assets. Any change in the composition of the Company's assets and liabilities could significantly affect the Company's financial position and the risks that the Company faces.

The Company may not be able to generate sufficient taxable income to fully realize the Company's deferred tax asset.

The Company has federal income tax net operating tax loss ("NOL") carryforwards and other tax attributes. If the Company is unable to generate sufficient taxable income, the Company may not be able to fully realize the benefit of the NOL carryforwards.

Because the Company from time to time maintains a majority of its assets in securities, the Company may in the future be deemed to be an investment company under the Investment Company Act of 1940 resulting in additional costs and regulatory burdens.

Currently, the Company believes that either it is not within the definition of "Investment Company" as the term is defined under the Investment Company Act of 1940 (the "1940 Act") or, alternatively may rely on one or more of the 1940 Act's exemptions. The Company intends to continue to conduct its operations in a manner that will exempt the Company from the registration requirements of the 1940 Act. If the Company were to become deemed to be an investment company because of the Company's investments securities holdings, the Company would be required to register as an investment company under the 1940 Act. The 1940 Act places significant restrictions on the capital structure and corporate governance of a registered investment company, and materially restricts its ability to conduct transactions with affiliates. Compliance with the 1940 Act could also increase the Company's operating costs. Such changes could have a material adverse affect on the Company's business, results of operations and financial condition.

Terrorist attacks and other acts of violence or war may affect the market on which the Company's common stock trades, the markets in which the Company operate, the Company's operations and the Company's results of operations.

Terrorist attacks or armed conflicts could affect the Company's business or the businesses of the Company's tenants. The consequences of armed conflicts are unpredictable, and the Company may not be able to foresee events that could have an adverse effect on the Company's business. More generally, any of these events could cause consumer confidence and spending to decrease or result in increased volatility in the U.S. and worldwide financial markets and economy. They also could be a factor resulting in, or a continuation of, an economic recession in the U.S. or abroad. Any of these occurrences could have a significant adverse impact on the Company's operating results and revenues and may result in volatility of the market price for the Company's common stock.

ITEM 1B. UNRESOLVED STAFF COMMENTS

None.

ITEM 2. PROPERTIES

The Company owns one commercial office building in Greenwich, Connecticut. The building is approximately 14,500 square feet and is available for lease to unaffiliated third parties with approximately 3,500 square feet utilized by the Company for its executive offices.

ITEM 3. LEGAL PROCEEDINGS

For a discussion of the Company's legal proceedings, including the Company's Supervisory Goodwill litigation, see Part II - Item 8 - Note 10 to the Company's consolidated financial statements.

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

None.


Executive Officers of the Registrant

Each executive officer is elected to serve in the executive officer capacity set forth opposite his respective name until the next Annual Meeting of Stockholders. The Company is not aware of any family relationships between any of the executive officers or directors of the Company.

Set forth below is a list of executive officers of the Company at December 31, 2005:

Name                                    Age                            Title
====                                    ===                            ==========
Richard A. Bianco                        58                            Chairman, President and
                                                                       Chief Executive Officer


John P. Ferrara                          44                            Vice President, Chief
                                                                       Financial Officer and Controller

Mr. Bianco was elected a director of the Company in January 1991, and has served as President and Chief Executive Officer of the Company since May 1991. On January 26, 1993, Mr. Bianco was elected Chairman of the Board of Directors of the Company. He served as Chairman, President and Chief Executive Officer of Carteret, then a subsidiary of the Company, from May 1991 to December 1992.

Mr. Ferrara was elected to the position of Vice President, Chief Financial Officer and Controller of the Company in December 1995, having previously served as Acting Chief Financial Officer, Treasurer and Assistant Vice President and Controller since January 1995; as Assistant Vice President and Controller from January 1992 to January 1995; and as Manager of Financial Reporting from December 1988 to January 1992.

PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY, RELATED STOCKHOLDER MATTERS, AND ISSUER PURCHASES OF EQUITY SECURITIES

The Common Stock of the Company trades through one or more market makers, with quotations made available in the "pink sheets" published by the National Quotation Bureau, Inc. ("Pink Sheets"), under the symbol ABCP. The sales prices per share for the Company's Common Stock represent the range of the reported high and low bid quotations as indicated in the Pink Sheets or as communicated orally to the Company by market makers. Such prices reflect interdealer prices, without retail mark-up, markdown or commission, and may not necessarily represent actual transactions.

                                                       2005                                        2004
                                           ===========================                 ==========================
                                               High               Low                     High                Low
                                               ====               ===                     ====                ===
First Quarter.......................       $    0.90          $   0.61                 $    0.83          $   0.62
Second Quarter......................            0.75              0.56                      0.80              0.60
Third Quarter.......................            0.70              0.58                      0.99              0.55
Fourth Quarter......................            0.71              0.52                      1.00              0.77

As of February 28, 2006, there were approximately 15,000 beneficial owners of the Company's Common Stock. No dividends were declared or paid on the Company's Common Stock in 2005 or 2004. The Company does not intend to declare or pay dividends in the foreseeable future.

For information concerning the Company's stockholder rights plan and common stock repurchase plan, see Part II - Item 8 - Note 5 to the Company's consolidated financial statements.


ITEM 6. SELECTED FINANCIAL DATA

The selected financial data should be read in conjunction with the Company's consolidated financial statements included in Part II - Item 8 of this Form 10-K. The consolidated statements of operations, for the periods ended prior to the July 2005 sale of Two Soundview were retroactively reclassified to reflect the operations as discontinued operations.

                                                                        Years ended December 31
                                                   ====================================================================
(in thousands, except per share data)                 2005(a)        2004         2003         2002 (b)        2001 (c)
                                                      ====           ====         ====         ====           =====
Operating revenue ..........................       $    170      $    176     $    320      $   320         $   179
Interest income.............................          1,034           505          334          705           2,099
                                                   ========       =======     ========      =======         =======
Income (loss) from continuing operations....       $ (5,519)       (4,696)    $ (5,102)     $(5,230)        $62,110
Income from discontinued operations.........         10,647         1,345        1,543           97               -
                                                   --------       -------     --------      -------         -------
Net income (loss).............................     $  5,128       $(3,351)    $ (3,559)     $(5,133)        $62,110
                                                   ========       =======     ========      =======         =======
Income (loss) from continuing operations -
  Basic                                            $  (0.12)     $  (0.10)    $  (0.11)     $ (0.11)        $  1.34
Income from discontinued operations - Basic.           0.23          0.03         0.03            -               -
                                                   --------      --------     --------      -------         -------
Net income (loss) per common share - Basic..       $   0.11     $   (0.07)    $  (0.08)     $ (0.11)        $  1.34
                                                   ========      ========     ========      =======         =======
Dividends ..................................              -             -            -            -               -
                                                   ========      ========     ========      =======         =======
Total assets ...............................       $ 45,883      $ 40,860     $ 41,668      $43,656         $50,445
Total stockholders' equity (deficit)........         29,682        25,574       29,367       32,902          38,013
                                                   ========      ========     ========      =======         =======

(a) Net income in 2005 includes a $10,298,000 gain from the sale of Two Soundview.

(b) Net loss in 2002 includes a $1,600,000 charge to reflect a write down of the Company's investments in SDG and AMDG.

(c) Net income in 2001 includes a $66,388,000 withholding obligation reserve reversal which was reflected as other income in the Consolidated Statement of Operations.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

Management's Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the consolidated financial statements and related notes, which are contained in Part II - Item 8, herein. As a result of the sale of the Company's 38,000 square foot office building at Two Soundview Drive in Greenwich, CT ("Two Soundview") in July 2005, the results of operations of Two Soundview have been designated as discontinued operations, and the Consolidated Statements of Operations for the periods presented herein have been retroactively reclassified to report the income from discontinued operations separately from the results of continuing operations by excluding the operating revenues and expenses of discontinued operations from the respective statement captions. See Part I - Item 8 - note 13 for additional information concerning the sale of Two Soundview.

Financial Condition and Liquidity

The Company's assets at December 31, 2005, aggregated $45,883,000, consisting principally of cash and cash equivalents of $2,852,000, investment securities of $40,760,000 and real estate owned of $2,222,000. At December 31, 2005, the Company's liabilities aggregated $16,201,000. Total stockholders equity was $29,682,000.

The liability for the Company's non tax-qualified supplemental retirement plan initially adopted by the Company in 1985 and as amended and restated (the" Supplemental Plan"), which is accrued but not funded, increased to $14,595,000 at December 31, 2005 from $11,594,000 at December 31, 2004. The Supplemental Plan liability reflects the actuarially determined accrued pension costs calculated in accordance with accounting principles generally accepted in the United States of America ("GAAP"). The increased liability is the result of additional accrued service vesting, interest cost on the liability, and the recognition of a minimum pension liability adjustment as a result of the use of an updated mortality table and changes in certain assumptions as further discussed in Applications of Critical Accounting Policies, below. The Supplemental Plan liability is further affected by changes in discount rates, mortality, and experience which could be different from those assumed.


The Personnel Committee of the Board of Directors of the Company (the "Personnel Committee") had been reviewing the Supplemental Plan and the Company's related liability, including the desirability of continuing to maintain and administer the Supplemental Plan, the untying of Mr. Bianco's future employment with the Company from the timing of his Supplemental Plan benefit payment(s), the Company's overall financial position, and the desirability of future accruals under the Supplemental Plan after Mr. Bianco's current employment contract expires on May 31, 2007. In connection with this review, the Personnel Committee had been considering various options, including whether or not to terminate and/or curtail the Supplemental Plan. Mr. Bianco (the Company's Chairman, President and Chief Executive Officer, and the former President and Chief Executive Officer of Carteret Savings Bank, FA), is the only current employee of the Company who participates in the Supplemental Plan and his Supplemental Plan benefit is fully vested. For purposes of computing his accrued benefit under the Supplemental Plan, Mr. Bianco had 14.67 years of credited service as of December 31, 2005, and, assuming continued employment with the Company, will have 16.08 years of credited service upon the expiration of his current employment contract with the Company on May 31, 2007. His accrual percentage under the Supplemental Plan is 4%, in effect from the time of his initial employment with the Company, and in accordance with the Supplemental Plan, he has had the entitlement to receive his Supplemental Plan benefit in either a lump-sum or an annuity upon termination of his employment with the Company.

During March 2006, the Personnel Committee entered into a new employment agreement with Mr. Bianco to extend his employment with the Company for an additional five (5) years beyond May 31, 2007, until May 31, 2012 (the "2007 Employment Agreement"). As part of the 2007 Employment Agreement terms (i) Mr. Bianco's annual rate of base salary will not increase from his current rate of base salary during the first three years of the 2007 Employment Agreement; (ii) Mr. Bianco's service accruals under the Supplemental Plan will cease as of May 31, 2007; (iii) Mr. Bianco's Final Average Earnings (as defined in the Supplemental Plan) for Supplemental Plan benefit calculation purposes, are capped as of December 31, 2004; and (iv) Mr. Bianco's bonus will no longer be linked to recovery efforts in connection with the Company's Supervisory Goodwill litigation. Instead on or about May 31, 2007, Mr. Bianco will receive a lump-sum payment of his Supplemental Plan benefit of $16,676,115, which amount was calculated on the basis of a 5.75% discount rate, a "RP-2000" projected to 2004 mortality table; and 16.08 years of credited service, and the Company and Mr. Bianco have agreed to a long term incentive bonus formula, at varying percentages ranging from 5% to 10%, or more, based upon recoveries received by the Company for its investment in Carteret Savings Bank, through litigation or otherwise (including the Company's Supervisory Goodwill litigation). The lump-sum Supplemental Plan benefit payment to Mr. Bianco will be paid to him from the Company's available financial resources.

The Supplemental Plan has been amended to provide for its automatic termination immediately following the payment to Mr. Bianco of his Supplemental Plan lump-sum benefit on or about May 31, 2007. In accordance with the accounting for the Supplemental Plan's scheduled termination on or about May 31, 2007, in accordance with GAAP, the ultimate liability relating to the anticipated termination of the Supplemental Plan is not reflected in the financial statements presented herein, as all conditions for the final termination of the Supplemental Plan have not yet been met. Based on the actuarially determined accrued pension costs calculated in accordance with GAAP, the Company will continue to recognize an expense for the Supplemental Plan and the Supplemental Plan liability will increase through the date on which the Supplemental Plan is terminated.

For additional information with regard to the Supplemental Plan, see Application of Critical Accounting Policies - Supplemental Retirement Plan, below and Part II - Item 8 - Note 7 to the Company's consolidated financial statements.


In March 2005, the Company paid approximately $1.8 million of previously incurred legal fees and other expenses relating to the Company's defense of a withholding obligation issue with the Internal Revenue Service ("IRS") which was successfully concluded in October 2001. The Company had previously accrued these costs which were reflected in other liabilities in prior period consolidated financial statements.

For the year ended December 31, 2005, cash of $5,328,000 was used by continuing operations, including the payment of operating expenses and prior years accruals (including the legal accrual described above), partially offset by the receipt of rental income, interest income and investment earnings. The cash needs of the Company for 2005 were principally satisfied by rental income and investment earnings received on investment securities and cash equivalents and the Company's financial resources. Management believes that the Company's cash resources are sufficient to continue operations for 2006. During July 2005, the Company received $27,442,000 of net cash proceeds from the sale of Two Soundview as further discussed in Part I - Item 8 - note 13. The proceeds were reinvested in treasury bills and are included in investment securities, held to maturity in the Consolidated Balance Sheet at December 31, 2005, included in Part I - Item 8 herein.

For the year ended December 31, 2004, cash of $3,405,000 was used by continuing operations, including the payment of operating expenses and prior year accruals, partially offset by the receipt of rental income, interest income and investment earnings. The cash needs of the Company for 2004 were principally satisfied by rental income and investment earnings received on investment securities and cash equivalents and to a lesser extent, the Company's financial resources.

For the year ended December 31, 2003, cash of $3,855,000 was used by continuing operations, including the payment of operating expenses and prior year accruals, partially offset by the receipt of rental income, interest income and investment earnings. The cash needs of the Company for 2003 were principally satisfied by rental income and interest income received on investment securities and cash equivalents and to a lesser extent, the Company's financial resources.

Real estate owned consists of a commercial office building in Greenwich, Connecticut which the Company owns and manages. The building is approximately 14,500 square feet and is available for lease to unaffiliated third parties with approximately 3,500 square feet utilized by the Company for its executive offices.

See Part I - Item 8 - note 13 for further information concerning the sale of the Company's 38,000 square foot building in July 2005. A gain from the sale, of approximately $10.3 million, is reflected in the Company's Statement of Operations for the year ending December 31, 2005.


The Company did not repurchase any shares of common stock during 2005 pursuant to its common stock repurchase plan. There are no additional material commitments for capital expenditures as of December 31, 2005. Inflation has had no material impact on the business and operations of the Company.

The Company continues to evaluate a number of possible acquisitions, and is engaged in the management of its assets and liabilities, including the contingent assets. Discussions and negotiations are ongoing with respect to certain of these matters. The Company intends to aggressively contest all litigation and contingencies, as well as pursue all sources for contributions to settlements. For a discussion of lawsuits and proceedings, including a discussion of the Supervisory Goodwill litigation, see Part II - Item 8 - Note 10 to the Company's consolidated financial statements.

RESULTS OF OPERATIONS

CONTINUING OPERATIONS

The Company's main source of operating revenue has recently been rental income earned on real estate owned. The Company also earns non-operating revenue consisting principally of interest income on investment securities and cash equivalents. The Company's management expects that operating cash needs in 2006 will be met principally by the receipt of non-operating revenue consisting of interest income earned on investment securities and cash equivalents, the Company's current financial resources, and rental income on real estate owned.

For the year ended December 31, 2005, the Company recorded a loss from continuing operations of $5,519,000 or $0.12 per share.

For the year ended December 31, 2004, the Company recorded a loss from continuing operations of $4,696,000 or $0.10 per share.

For the year ended December 31, 2003, the Company recorded a loss from continuing operations of $5,102,000 or $0.11 per share.

As indicated herein, as a result of the sale, the operating results of the Company's Two Soundview property have been reclassified to discontinued operations and, accordingly rental income from real estate owned represents the Company's remaining property and was $170,000 in 2005 compared to $176,000 in 2004, and $320,000 in 2003. The decreased amount of $170,000 in 2005, compared to $176,000 in 2004, is principally the result of office vacancy in 2005 compared to office vacancies during a portion of 2004. The decreased amount of $176,000 in 2004, compared to $320,000 in 2003, is principally the result of a decrease in rental income received in 2004 compared to 2003 due to office vacancies during a portion of 2004 versus occupancy in 2003.

Compensation and benefits increased slightly in 2005 to $4,212,000 from $4,150,000 in 2004. The increase in 2005 versus 2004 is due to an increase in Supplemental Retirement Plan accrual offset by lower incentive compensation amounts in 2005. The increased amount of $4,150,000 in 2004 compared to $3,852,000 in 2003 is principally due to an increase in supplemental retirement plan accruals and an increase in the salary and benefits costs. Included in compensation and benefits is an accrual for the Supplemental Retirement Plan of $2,087,000 for 2005, $1,890,000 for 2004 and $1,722,000 for 2003.

Professional and outside services increased to $2,003,000 in 2005 from $1,422,000 in 2004. The increase in the 2005 period is principally the result of a higher level of legal fees relating to the Supervisory Goodwill litigation as a result of discovery relating to the Show Cause hearing and to a lesser extent, other corporate professional fees.


In 2004, professional and outside services decreased slightly to $1,422,000 from $1,432,000 in 2003. The 2004 period includes an additional accrual of approximately $0.5 million of fees relating to the costs associated with a withholding obligation issue with the IRS as further discussed in Financial Condition and Liquidity, herein. Excluding this additional expense, professional and outside services would have decreased for the year 2004 compared with the year 2003 primarily due to an overall decrease in legal expenses incurred during 2004 as a result of a lower level of legal fees relating to the Supervisory Goodwill litigation and the resolution of legal proceedings which were pending during 2003.

Property operating and maintenance expenses were $124,000 in 2005, $102,000 in 2004, and $119,000 in 2003. The slight increase in 2005 compared to 2004 is due to increased utilities costs, and repairs and maintenance expenses. The slight decrease in 2004 compared to 2003 is due to decreased utilities, security and other maintenance costs.

Interest income was $1,034,000 in 2005, $505,000 in 2004, and $334,000 in 2003. The increase in 2005 compared to 2004 is principally due to an increase in the aggregate amount of cash equivalents and investment securities invested as a result of the cash proceeds received in connection with the sale of real estate owned in July 2005, and to a lesser extent, an increased yield on investments due to rising interest rates. The increase in 2004 compared to 2003 is principally due to increased investment return from higher yielding investments classified as investments available for sale.

During 2005, realized gains on sales of investment securities available for sale were $20,000 compared to $747,000 during 2004 and compared to $64,000 during 2003. The increase in 2004 is the result of a higher level of investment securities available for sale and realization of gains on sales due to market appreciation.

In the year ended December 31, 2003, other income represents a federal income tax refund for the tax year 1996.

The income tax provision for continuing operations of $95,000 for the year ending December 31, 2005, is attributable to a provision for a minimum tax on capital to the State of Connecticut. The Company expects to utilize net operating loss ("NOL") carryforwards and alternative minimum tax ("AMT") NOL carryforwards as available to offset taxable income generated from the sale of Two Soundview as discussed in Part II - Item 8 - Notes 9 and 13 to the Company's consolidated financial statements. However, due to limitations on the amount of NOL carryforwards that may be utilized against current year taxable income, the income tax provision of $400,000 for discontinued operations is attributable to a provision for federal alternative minimum tax of $150,000 and a provision of $250,000 for Connecticut state taxes.

The income tax provisions of $120,000 and $125,000 for the years 2004 and 2003, respectively, are primarily attributable to a provision for a minimum tax on capital to the state of Connecticut.

A reconciliation between income taxes computed at the statutory federal rate and the provision for income taxes is included in Part II - Item 8 - Note 9 to the Company's consolidated financial statements.

DISCONTINUED OPERATIONS

As discussed in Item 8, note 13, in July 2005, the Company completed to the sale of Two Soundview. The sale price was $28,000,000 less normal real estate closing costs and adjustments. A gain from the sale of $10,298,000 is reflected in the Company's financial statements for the year ended December 31, 2005.

Income from discontinued operations before gain on disposition was $749,000 for the year ended December 31, 2005, which reflects the results of operations for Two Soundview for the period through July 15, 2005 (date of sale). For the full year 2004 and 2003 periods, income from discontinued operations was $1,345,000 and $1,543,000, respectively.


Tabular Disclosure of Contractual Obligations

(in thousands)                                                            Payment Due By Period
                                                           ======================================================
                                                                  Less Than   One to      Three to     More than
                                                           Total  One Year    Three Years Five Years   Five Years
                                                           -----  ---------   ----------- ----------   ----------

Operating leases............................              $   17  $       9   $         8 $        -   $        -
                                                          ------  ---------   ----------- ----------   ----------
Total obligations...........................              $   17  $       9   $         8 $        -   $        -
                                                          ======  =========   =========== ==========   ==========

Application of Critical Accounting Policies

Our consolidated financial statements are based on the selection and application of accounting principles generally accepted in the United States of America, which require us to make estimates and assumptions about future events that affect the amounts reported in our financial statements and the accompanying notes. Future events and their effects cannot be determined with absolute certainty. The determination of estimates requires the exercise of judgment. Actual results could differ from those estimates, and any such differences may be material to the financial statements. We believe that the following accounting policies, which are important to our financial position and results of operations, require a higher degree of judgment and complexity in their application and represent the critical accounting policies used in the preparation of our financial statements. If different assumptions or conditions were to prevail, the results could be materially different from our reported results. For a summary of all our accounting policies, including the accounting policies discussed below, see Part II - Item 8 - Note 2 to the Company's consolidated financial statements.

Supplemental Retirement Plan: Our supplemental retirement plan (the "Supplemental Plan") accrued liability and benefit costs are developed on the basis of actuarial calculations. Inherent in these calculations are key assumptions including discount rates, actuarially determined mortality tables, a retirement date assumption, form of benefit payment such as annuity versus lump-sum, and projected future earnings. The assumptions are typically reviewed on an annual basis at the beginning of each year. We are required to consider current market conditions, including changes in interest rates, in making these assumptions. Material changes in our accrued Supplemental Plan liability and annual costs may occur in the future due to retirement prior to age 60, a lump-sum payment prior to retirement, changes in assumptions or experience different than that assumed. The Supplemental Plan liability is not funded and is net of unrecognized losses of $1,326,000. In accordance with GAAP, the amortization of unrecognized losses is recognized to financial statement expense and liability over the remaining employment period for the participant.

In connection with the Board of Directors' determination that the Company's Supplemental Plan is to terminate automatically following the payment to Mr. Bianco of his lump-sum benefit on or about May 31, 2007 (the date on which Mr. Bianco's current employment agreement with the Company will expire by its terms), the Personnel Committee's agreement with Mr. Bianco to extend his employment with the Company for an additional five (5) years with no further Supplemental Plan accruals, and the Company's amendment to the Supplemental Plan to provide for the payment to Mr. Bianco of his Supplemental Plan benefit on or about May 31, 2007, certain assumptions utilized by the Company in developing the Supplemental Plan 2005 benefit costs and accrued liability were changed from those utilized in prior years. The 2005 assumptions, versus assumptions in 2004 are as follows: (i) we have assumed that Mr. Bianco's Supplemental Plan benefit (Mr. Bianco is the sole participant in the Supplemental Plan) will be paid in a lump-sum, versus the assumption made in prior years that annuity payments would be made; (ii) we have assumed Mr. Bianco's Supplemental Plan benefit entitlement date to be May 31, 2007 (his current employment contract expiration date and the date on or about his Supplemental Plan lump-sum benefit payment is to be paid), versus December 30, 2007 (age 60) in prior years; and (iii) we have projected that Mr. Bianco's total compensation in 2006 and 2007 for the calculation of Supplemental Plan benefits will not increase the average of the three highest years of compensation previously earned under the Supplemental Plan, as Mr. Bianco's Final Average Earnings (as defined in the Supplemental Plan) for Supplemental Plan benefit calculation purposes is capped as of December 31, 2004. In addition, a 5.50% discount rate and a "RP-2000" projected to 2004 mortality table were utilized in 2005, versus a 5.75% discount rate and a "GAM-94" mortality table utilized in 2004.


The 5.50% discount rate, (utilitzed for 2005 actuarial calculations),is consistent with Moody's Aa bond index rate at December 31, 2005, and the change in the mortality table reflects an update to a more modern mortality table, which is being utilized for the calculation of Mr. Bianco's Supplemental Plan lump-sum benefit payment, pursuant to the agreements.

See Financial Condition and Liquidity, above, and Part II - Item 8 - Note 7 to the Company's consolidated financial statements, for additional information with regard to the Supplemental Plan.

Legal Proceedings: From time to time the Company and its subsidiaries may be named as a defendant in various lawsuits or proceedings. The Company presently is not aware of any pending or threatened litigation which could have a material adverse effect on the consolidated financial statements presented herein. Management of the Company in consultation with outside legal counsel continually reviews the likelihood of liability and associated costs of pending and threatened litigation including the basis for the calculation of any litigation reserves which may be necessary. The assessment of such reserves includes an exercise of judgment and is a matter of opinion. The Company intends to aggressively contest all threatened litigation and contingencies, as well as pursue all sources for contributions to settlements. For a discussion of lawsuits and proceedings, see Part II - Item 8 - Note 10.

Income Tax Audits: The Company's federal, state and local tax returns, from time to time, may be audited by the tax authorities, which could result in proposed assessments or a change in the net operating loss ("NOL") carryforwards currently available. The Company's federal income tax returns for the years subsequent to 1992 have not been reviewed by the Internal Revenue Service. The accrued amounts for income taxes reflects management's best judgment as to the amounts payable for all open tax years.

Deferred Tax Assets: As of December 31, 2005, the Company had deferred tax assets arising primarily from net operating loss carryforwards and alternative minimum tax credits available to offset taxable income in future periods. A valuation allowance has been established for the entire net deferred tax asset of $32 million, as management, at the current time, has no basis to conclude that realization is more likely than not. The valuation allowance was calculated in accordance with the provisions of Financial Accounting Standards Board Statement of Financial Accounting Standards No. 109, "Accounting for Income Taxes" ("SFAS 109"), which places primary importance on a company's cumulative operating results for the current and preceding years. We intend to maintain a valuation allowance for the entire deferred tax asset until sufficient positive evidence exists to support a reversal. See Part II - Item 8 - Note 9.

New Accounting Pronouncements - FASB Statement No. 123 (revised 2005), Share-Based Payment - In December 2004, the Financial Accounting Standards Board ("FASB") released Statement of Financial Accounting Standards No. 123R, "Share-Based Payment" ("SFAS 123R"). This standard requires issuers to measure the cost of equity-based service awards based on the grant date fair value of the award. That cost will be recognized over the period during which an employee is required to provide service in exchange for the award or the requisite service period (typically the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service. The Company will initially measure the cost of liability based service awards based on their current fair value. The fair value of that award will be reimbursed subsequently at each reporting date through the settlement date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period. The grant date fair value of employee share options and similar instruments will be estimated using option-pricing models adjusted for the unique characteristics of those instruments. If an equity award is modified after the grant date, incremental compensation cost will be recognized in an amout equal to the excess of the fair value of the modified award over the fair value of the original award immediately before the modification. Companies can comply with SFAS 123R using one of three transition methods: (1) the modified prospective method; (2) a variation of the modified prospective method; or (3) the modified retrospective method. The provisions of this statement are effective for interim and annual periods beginning after June 15, 2005. The Company will adopt SFAS 123R as of January 1, 2006, and is still evaluating the financial impact on the Company's Consolidated Financial Statements.


FIN47, Accounting for Conditional Asset Retirement Obligations - In March 2005, the FASB released FASB Intterpretation No. 47, "Accounting for Conditional Asset Retirement Obligations", ("FIN47"). FIN47 clarifies that the term conditional asset retirement obligation as used in SFAS 143. "Accounting for Asset Retirement Obligations" ("SFAS 143"), as a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirment activity is unconditional even though uncertainty exists about the timing and/or method of settlement. Thus, the timing and/or of settlement may be conditional on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognizedd when incurred - generally upon acquisition, construction, or development and/or through the normal operation of the asset. Uncertainty about the timing and/or method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists. SFAS 143 acknowledges that in some cases, sufficient information may not be available to reasonably estimate the fair value of an asset retirement obligation. FIN 47 also clarifies when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. The Company adopted FIN47 during 2005 and does not believe that any asbestos exists in the building that would result in ARO treatment.


Cautionary Statement for Forward-Looking Information

This Annual Report together with other statements and information publicly disseminated by the Company may contain certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended. The Company intends such forward-looking statements to be covered by the safe harbor provisions for forward-looking statements contained in the Private Securities Litigation Reform Act of 1995. Forward-looking statements are inherently subject to risks and uncertainties, many of which cannot be predicted or quantified. The forward-looking statements may relate to such matters as anticipated financial performance, future revenues or earnings; business prospects, projected ventures, anticipated market performance, anticipated litigation results or the timing of pending litigation, and similar matters. When used in this Annual Report, the words "estimates," "expects," "anticipates," "believes," "plans," "intends" and variations of such words and similar expressions are intended to identify forward-looking statements that involve risks and uncertainties. These risks and uncertainties, many of which are beyond the Company's control, include, but are not limited to those set forth in "Item 1A, Risk Factors" and elsewhere in this Annual Report and in the Company's other public filings with the Securities and Exchange Commission including, but not limited to: (i) transaction volume in the securities markets, (ii) the volatility of the securities markets, (iii) fluctuations in interest rates, (iv) risks inherent in the real estate business, including, but not limited to, tenant defaults, changes in occupancy rates or real estate values, (v) changes in regulatory requirements which could affect the cost of doing business, (vi) general economic conditions, (vii) changes in the rate of inflation and the related impact on the securities markets, (viii) changes in federal and state tax laws, and (ix) risks arising from unfavorable decisions in the Company's current material litigation matters, or unfavorable decisions in other supervisory goodwill cases.

Undue reliance should not be placed on these forward-looking statements, which are applicable only as of the date hereof. The Company undertakes no obligation to revise or update these forward-looking statements to reflect events or circumstances that arise after the date of this Annual Report or to reflect the occurrence of unanticipated events. Accordingly, there is no assurance that the Company's expectations will be realized.


ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

The Company holds short-term investments as a source of liquidity. The Company's interest rate sensitive investments at December 31, 2005 and 2004, with maturity dates of less than one year consist of the following:

                                                                    2005                  2004
(in thousands)                                              ===================    =================
                                                            Carrying    Fair       Carrying   Fair
                                                             Value      Value       Value     Value
                                                            --------   -------     --------  --------

U.S. Treasury Bills.......................................  $39,031    $39,034      $8,590    $ 8,586
                                                            =======    ========     =======   =======

Weighted average interest rate............................     3.81%                  1.71%
                                                            =======                 =======

The Company's current policy is to minimize the interest rate risk of its short-term investments by investing in U.S. Treasury Bills with maturities of less than one year. There were no significant changes in market exposures or the manner in which interest rate risk is managed during the year.

The Company's portfolio of equity securities has exposure to equity price risk. Equity price risk is defined as the potential loss in fair value resulting from an adverse change in prices. The equity securities are primarily in the form of preferred stock in utility companies. The equity securities are held for an indefinite period and are carried at fair value with net unrealized gains and losses recorded directly in a separate component of stockholder's equity.

The table below summarizes the Company's equity price risk and shows the effect of a hypothetical 20% increase and a 20% decrease in market price as of the dates indicated below. The selected hypothetical changes are for illustrative purposes only and are not necessarily indicative of the best or worse case scenarios.

(in thousands)
                                                                       12/31/2005     12/31/2004
Equity Securities Available for Sale:                                  ==========     ==========

Fair value..........................................................     $1,729          $2,112
                                                                         =======         =======
Hypothetical fair value at a 20% increase in market price...........     $2,075          $2,534
                                                                         =======         =======
Hypothetical fair value at a 20% decrease in market price...........     $1,383          $1,690
                                                                         =======         =======


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors
and Stockholders of
AmBase Corporation

In our opinion, the accompanying consolidated financial statements listed in the index appearing under Item 15(a) (1) and the related consolidated statement of operations, comprehensive income, shareholders' equity and cash flows present fairly, in all material respects, the financial position of AmBase Corporation and its subsidiaries at December 31, 2005 and 2004 and the results of their operations and their cash flows for each of the three years in the period ended December 31, 2005 in conformity with accounting principles generally accepted in the United States of America. In addition, in our opinion, the financial statement schedule listed in the index appearing under Item 15(a)
(2) presents fairly, in all material respects, the information set forth therein when read in conjunction with the related consolidated financial statements. These financial statements and financial statement schedule 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 of these statements 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, assessing the accounting principles used and significant estimates made by management, and evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

New York, New York
March 30, 2006


AMBASE CORPORATION AND SUBSIDIARIES

Consolidated Statements of Operations Years Ended December 31

(in thousands, except per share data)                                       2005             2004              2003
                                                                            ====             ====              ====
Revenues:
Rental income.................................................          $    170         $    176          $    320
                                                                        --------         --------          --------
Operating expenses:
Compensation and benefits.....................................             4,212            4,150             3,852
Professional and outside services.............................             2,003            1,422             1,432
Property operating and maintenance ...........................               124              102               119
Depreciation .................................................                51               50                50
Insurance.....................................................                79               90                86
Other operating...............................................               179              190               182
                                                                        --------         --------          --------
                                                                           6,648            6,004             5,721
                                                                        --------         --------          --------
Operating loss................................................            (6,478)          (5,828)           (5,401)
                                                                        --------         --------          --------
Interest income...............................................             1,034              505               334
Realized gains of the sales of investment securities
  available for sale..........................................                20              747                64
Other income..................................................                 -                -                26
                                                                        --------         --------          --------
Loss from continuing operations before income taxes...........            (5,424)          (4,576)           (4,977)
Income tax expense on continuing operations...................               (95)            (120)             (125)
                                                                        --------         --------          --------
Loss from continuing operations...............................            (5,519)          (4,696)           (5,102)
                                                                        --------         --------          --------
Income from operation of discontinued property................               749            1,345             1,543
Gain on disposition...........................................            10,298                -                 -
Income tax expense on discontinued operations.................              (400)               -                 -
                                                                        -------         --------          --------
Income from discontinued operations...........................            10,647            1,345             1,543
                                                                        --------         --------          --------
Net income (loss).............................................          $  5,128         $ (3,351)         $ (3,559)
                                                                        ========         ========          ========
Per share data:
Basic:
Loss from continuing operations...............................          $  (0.12)        $  (0.10)         $  (0.11)
Income from discontinued operations...........................              0.23             0.03              0.03
                                                                        --------         --------          --------
Net income (loss) attributable to common stockholders.........          $   0.11         $  (0.07)         $  (0.08)
                                                                        ========         ========          ========
Assuming dilution:
Loss from continuing operations................................         $  (0.12)        $  (0.10)         $  (0.11)
Income from discontinued operations............................             0.23             0.03              0.03
                                                                        --------         --------          --------
Net income (loss) attributable to common stockholders..........             0.11            (0.07)            (0.08)
                                                                        ========         ========          ========
Weighted average common shares outstanding:
Basic..........................................................           46,234           46,225            46,182
                                                                        ========         ========          ========
Assuming dilution..............................................           46,234           46,225            46,182
                                                                        ========         ========          ========

The accompanying notes are an integral part of these consolidated financial statements.


AMBASE CORPORATION AND SUBSIDIARIES
Consolidated Balance Sheets
December 31

(in thousands, except for share and per share amounts)                                       2005              2004
                                                                                             ====              ====
Assets:
Cash and cash equivalents.......................................................        $   2,852           $10,124
Investment securities:
    Held to maturity (market value $39,034 and $8,586, respectively)............           39,031             8,590
    Available for sale, carried at fair value...................................            1,729             2,112
                                                                                        ---------           -------
Total investment securities.....................................................           40,760            10,702
                                                                                        ---------           -------
Accounts receivable ............................................................                -                 1
Real estate owned:
     Land.......................................................................              554             6,954
     Buildings..................................................................            1,900            12,810
                                                                                        ---------           -------
                                                                                            2,454            19,764
     Less: accumulated depreciation ............................................             (232)             (763)
                                                                                        ---------           -------
Real estate owned, net..........................................................            2,222            19,001
                                                                                        ---------           -------
Other assets....................................................................               49             1,032
                                                                                        ---------           -------
Total assets....................................................................        $  45,883           $40,860
                                                                                        =========           =======
Liabilities and Stockholders' Equity:
Liabilities:
Accounts payable and accrued liabilities........................................        $   1,568           $ 1,495
Supplemental retirement plan....................................................           14,595            11,594
Other liabilities...............................................................               38             2,197
                                                                                        ---------           -------
Total liabilities...............................................................           16,201            15,286
                                                                                        ---------           -------
Commitments and contingencies...................................................                -                 -
                                                                                        ---------           -------
Stockholders' equity:
Common stock ($0.01 par value, 200,000,000 authorized,
   46,410,007 issued and 46,233,519 outstanding)................................              464               464
Paid-in capital.................................................................          547,956           547,956
Accumulated other comprehensive loss............................................           (1,395)             (375)
Accumulated deficit.............................................................         (516,658)         (521,786)
Treasury stock, at cost - 176,488 shares........................................             (685)             (685)
                                                                                        ---------           -------
Total stockholders' equity......................................................           29,682            25,574
                                                                                        ---------           -------
Total liabilities and stockholders' equity......................................        $  45,883           $40,860
                                                                                        =========           =======

The accompanying notes are an integral part of these consolidated financial statements.


                                                        AMBASE CORPORATION AND SUBSIDIARIES
                                            Consolidated Statements of Changes in Stockholders' Equity


                                                             Accumulated other
(in thousands)                  Common       Paid-in           comprehensive        Accumulated    Treasury
                                 stock       capital           income (loss)          deficit        stock       Total
                                =======      ========        =================      ===========    ========      =====
December 31, 2002.............  $   463    $  547,940        $          22          $  (514,876)   $   (647)    $32,902
Net loss......................        -             -                    -               (3,559)          -      (3,559)
Common stock repurchased              -             -                    -                    -         (38)        (38)
Other comprehensive
      income .................        -             -                   62                    -           -          62
                                -------    ----------        ------------------     -----------    ---------    -------
December 31, 2003.............      463       547,940                   84             (518,435)       (685)     29,367

Net loss......................        -                                  -               (3,351)          -      (3,351)
Stock options exercised.......        1            16                    -                    -           -          17
Other comprehensive
      loss ...................        -             -                 (459)                   -           -        (459)
                                -------    ----------        ------------------     -----------    ---------    --------
December 31, 2004.............      464       547,956                 (375)            (521,786)       (685)     25,574
                                -------    ----------        ------------------     -----------    ---------    --------
Net income....................        -             -                    -                5,128           -       5,128
Other comprehensive
      loss ...................        -             -               (1,020)                   -           -      (1,020)
                                -------    ----------        ------------------     -----------    ---------    ---------
December 31, 2005.............  $   464    $  547,956        $      (1,395)         $  (516,658)   $    (685)   $29,682
                                =======    ==========        ==================     ===========    =========    =========

The accompanying notes are an integral part of these consolidated financial statements.

                                                       AMBASE CORPORATION AND SUBSIDIARIES
                                            Consolidated Statements of Comprehensive Income (Loss)
                                                            Years Ended December 31
                                                                (in thousands)
                                                                                             2005        2004         2003
                                                                                            ======      ======       ======
Net income
(loss).........................................................................            $ 5,128      $(3,351)     $(3,559)

Minimum pension liability adjustment, net of tax effect of $0..................               (914)        (412)           -

Unrealized holding gains on investment securities - available for sale, net of
       tax effect of $0........................................................               (106)         (47)          62
                                                                                           -------      -------      -------
Comprehensive income
(loss).........................................................................            $ 4,108      $(3,810)     $(3,497)
                                                                                           =======      =======      =======

The accompanying notes are an integral part of these consolidated financial statements.


                                                    AMBASE CORPORATION AND SUBSIDIARIES
                                                   Consolidated Statements of Cash Flows
                                                            Years Ended December 31

(in thousands)                                                                       2005             2004           2003
                                                                                     ====             ====           ====
Cash flows from operating activities:
Loss from continuing operations..........................................         $(5,519)         $(4,696)       $(5,102)
Adjustments to reconcile loss from continuing operations to net cash used by
     continuing operations:
    Accretion of discount - investment securities........................            (575)            (115)          (198)
    Depreciation and amortization........................................              51               50             50
    Realized gains on investment securities available for sale...........             (20)            (747)           (64)
Changes in other assets and liabilities:
    Accounts receivable .................................................               1                -              -
    Other assets.........................................................             426             (454)             -
    Accounts payable and accrued liabilities.............................              73              119           (187)
    Other liabilities....................................................             233            2,440          1,646
Other, net...............................................................               2               (2)             -
                                                                                  -------          -------        -------
Net cash used by continuing operating activities.........................          (5,328)          (3,405)        (3,855)
                                                                                  -------          -------        -------
Income from discontinuing operations....................................           10,647            1,345          1,543
Adjustments to reconcile income from discontinued operations to net cash
provided by discontinued operations:
    Gain from sale of discontinued operations...........................          (10,298)               -              -
    Depreciation and amortization related to discontinued operations....              140              280            279
Changes in other assets and liabilities related to discontinued operations:
    Other assets & other liabilities....................................             (305)            (116)          (125)
                                                                                  -------          -------        -------
Net cash provided by discontinued operations............................              184            1,509          1,697
                                                                                  -------          -------        -------
Net cash used by operating activities...................................           (5,144)          (1,896)        (2,158)
                                                                                  -------          -------        --------
Cash flows from investing activities:
Maturities of investment securities - held to maturity...................          81,627           25,894         50,001
Purchases of investment securities - held to maturity....................        (111,493)         (17,040)       (48,873)
Purchases of investment securities - available for sale..................            (252)         (17,426)        (1,668)
Sales of investment securities - available for sale......................             548           17,790            641
Building improvements....................................................               -                -            (38)
Proceeds from sale of real estate owned..................................          27,442                -              -
                                                                                  -------          -------        -------
Net cash (used) provided by investing activities.........................          (2,128)           9,218             63
                                                                                  -------          -------        -------
Cash flows from financing activities:
Stock options exercised..................................................               -               17              -
Common stock repurchased.................................................               -                -            (38)
                                                                                  -------          -------        -------
Net cash (used) provided by financing activities.........................               -               17            (38)
                                                                                  -------          -------        -------
Net (decrease) increase in cash and cash equivalents.....................          (7,272)           7,339         (2,133)
Cash and cash equivalents at beginning of year...........................          10,124            2,785          4,918
                                                                                  -------          -------        -------
Cash and cash equivalents at end of year.................................         $ 2,852          $10,124        $ 2,785
                                                                                  =======          =======        =======
Supplemental cash flow disclosure:
Income taxes paid........................................................         $   100          $   162        $   135
                                                                                  =======          =======        =======

The accompanying notes are an integral part of these consolidated financial statements.


AMBASE CORPORATION AND SUBSIDIARIES

Notes to Consolidated Financial Statements

Note 1 - Organization

AmBase Corporation (the "Company") is a holding company which, through a wholly owned subsidiary, owns a commercial office building in Greenwich, Connecticut and a 6.3% ownership interest in SDG, Inc. ("SDG"), a development stage pharmaceutical company. The Company previously owned an insurance company and a savings bank.

In February 1991, the Company sold its ownership interest in The Home Insurance Company ("The Home") and its subsidiaries. On December 4, 1992, Carteret Savings Bank, FA ("Carteret") was placed in receivership by the Office of Thrift Supervision ("OTS").

The Company's main source of operating revenue is rental income earned on real estate owned. The Company also earns non-operating revenue principally consisting of interest earned on investment securities and cash equivalents. The Company continues to evaluate a number of possible acquisitions, and is engaged in the management of its assets and liabilities, including the contingent assets, as described in Notes 9 and 10.

In July 2005, the Company completed the sale of its 38,000 square foot office building at Two Soundview Drive in Greenwich, Connecticut ("Two Soundview"). Accordingly, the results of operations of Two Soundview have been retroactively reclassified as discontinued operations in the accompanying Consolidated Statement of Operations for the periods presented in accordance with Financial Accounting Standards Board, Statement of Financial Accounting Standards No. 144, "Accounting for the Impairment or Disposal of Long-Lived Assets" ("SFAS 144"). See Part II - Item 8 - Note 13 to the Company's Consolidated Financial Statements.

Note 2 - Summary of Significant Accounting Policies

The consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP"). Certain reclassifications have been made to the prior year consolidated financial statements to conform to the 2005 presentation.

Use of estimates in the preparation of financial statements:

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions, that it deems reasonable, that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from such estimates and assumptions.

Principles of consolidation:

The consolidated financial statements are comprised of the accounts of the Company and its majority owned subsidiaries. All material intercompany transactions and balances have been eliminated. The Company continually reviews its investments to determine whether a decline in fair value below the cost basis is other than temporary. If the decline in fair value is judged to be other than temporary, the cost basis of the security is written down to fair market value and the amount of the write down is included in the Consolidated Statement of Operations.

Cash and cash equivalents:

Highly liquid investments, consisting principally of funds held in short-term money market accounts, are classified as cash equivalents with original maturities of less than three months.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Investment securities:

Securities that the Company has both the positive intent and ability to hold to maturity are classified as investment securities - held to maturity and are carried at amortized cost. Investment securities - available for sale, which are those securities that may be sold prior to maturity, are carried at fair value, with any net unrealized gains or losses reported in a separate component of stockholders' equity, net of taxes.

Interest and dividends on investment securities are recognized in the Consolidated Statement of Operations when earned. Realized gains and losses on the sale of investment securities - available for sale are calculated using an average cost basis for determining the cost basis of the securities. The fair value of publicly traded investment securities is determined by reference to current market quotations.

Income taxes:

The Company and its domestic subsidiaries file a consolidated federal income tax return. The Company recognizes both the current and deferred tax consequences of all transactions that have been recognized in the financial statements, calculated based on the provisions of enacted tax laws, including the tax rates in effect for current and future years. Net deferred tax assets are recognized immediately when a more likely than not criterion is met; that is, a greater than 50% probability exists that the tax benefits will actually be realized sometime in the future. At the present time, management has no basis to conclude that realization is more likely than not and a valuation reserve has been recorded against net deferred tax assets.

Earnings per share:

Basic earnings per share ("EPS") excludes dilution and is computed by dividing income (loss) from continuing operations by the weighted average number of common shares outstanding for the period. Diluted EPS reflects the potential dilution of EPS that could occur if options to issue common stock were exercised.

Stock-based compensation:

The Company adopted the disclosure requirements of the Financial Accounting Standards Board, Statement of Financial Accounting Standards No. 123, "Accounting for Stock-Based Compensation" ("SFAS 123") and continues to account for stock compensation using APB Opinion 25, "Accounting for Stock Issued to Employees" ("APB 25"), making pro forma disclosures of net income (loss) and earnings per share as if the fair value based method had been applied. No compensation expense, attributable to stock incentive plans, has been charged to earnings. For a further discussion and a summary of assumptions used, see Note 8.

For purposes of pro forma disclosures, the estimated fair value of the options is amortized to expense over the options' vesting period. If the Company had elected to recognize compensation cost for stock options based on the fair value at the date of grant for stock options, consistent with the method prescribed by Statement 123, net loss and net loss per share for the year ended December 31, would have been changed to the pro forma amounts indicated below.

(in thousands, except per share data)                                          2005                2004               2003
Net income (loss):                                                            =====               =====              =====
As reported.....................................................           $   5,128           $  (3,351)         $  (3,559)
Deduct: pro forma stock based compensation expense for
    stock options pursuant to Statement 123.....................                (126)                (79)              (104)
                                                                           ---------           ---------          ---------
Pro forma.......................................................           $   5,002           $  (3,430)         $  (3,663)
                                                                           =========           =========          =========
Net income (loss) per common share:
Basic - as reported.............................................           $    0.11           $   (0.07)         $   (0.08)
Basic - pro forma...............................................                0.11               (0.07)             (0.08)
Assuming dilution - as reported.................................                0.11               (0.07)             (0.08)
Assuming dilution - pro forma ..................................                0.11               (0.07)             (0.08)
                                                                           =========           =========          =========


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Deferred rent receivable and revenue recognition:

The Company earns rental income under operating leases with tenants. Minimum lease rentals are recognized on a straight-line basis over the term of the leases. The cumulative difference between lease revenue recognized under this method and the contractual lease payment terms is recorded as deferred rent receivable and the balances of $5,000 and $505,000 as of December 31, 2005 and December 31, 2004, respectively are included in other assets on the Consolidated Balance Sheets. The amount of deferred rent receivable as of December 31, 2004 includes $493,000 relating to Two Soundview. Revenue from tenant reimbursement of common area maintenance, utilities and other operating expenses are recognized pursuant to the tenant's lease when earned and due from tenants.

Property operating and maintenance:

Included in property operating and maintenance are expenses for common area maintenance, utilities, real estate taxes and other reimbursable operating expenses, which have not been reduced by amounts reimbursable by tenants pursuant to lease agreements.

Depreciation:

Depreciation expense for buildings is calculated on a straight-line basis over 39 years. Tenant improvements are typically depreciated over the remaining life of the tenants lease.

New Accounting Pronouncements:

FASB Statement No. 123 (revised 2005), Share-Based Payment - In December 2004, the Financial Accounting Standards Board ("FASB") released Statement of Financial Accounting Standards No. 123R, "Share-Based Payment" ("SFAS 123R"). This standard requires issuers to measure the cost of equity-based service awards based on the grant date fair value of the award. That cost will be recognized over the period during which an employee is required to provide service in exchange for the award or the requisite service period (typically the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service. The Company will initially measure the cost of liability based service awards based on their current fair value. The fair value of that award will be reimbursed subsequently at each reporting date through the settlement date. Changes in fair value during the requisite service period will be recognized as compensation cost over that period. The grant date fair value of employee share options and similar instruments will be estimated using option-pricing models adjusted for the unique characteristics of those instruments. If an equity award is modified after the grant date, incremental compensation cost will be recognized in an amout equal to the excess of the fair value of the modified award over the fair value of the original award immediately before the modification. Companies can comply with SFAS 123R using one of three transition methods: (1) the modified prospective method; (2) a variation of the modified prospective method; or (3) the modified retrospective method. The provisions of this statement are effective for interim and annual periods beginning after June 15, 2005. The Company will adopt SFAS 123R as of January 1, 2006, and is still evaluating the financial impact on the Company's Consolidated Financial Statements.

FIN47, Accounting for Conditional Asset Retirement Obligations - In March 2005, the FASB released FASB Intterpretation No. 47, "Accounting for Conditional Asset Retirement Obligations", ("FIN47"). FIN47 clarifies that the term conditional asset retirement obligation as used in SFAS 143. "Accounting for Asset Retirement Obligations" ("SFAS 143"), as a legal obligation to perform an asset retirement activity in which the timing and/or method of settlement are conditional on a future event that may or may not be within the control of the entity. The obligation to perform the asset retirment activity is unconditional even though uncertainty exists about the timing and/or method of settlement. Thus, the timing and/or of settlement may be conditional on a future event. Accordingly, an entity is required to recognize a liability for the fair value of a conditional asset retirement obligation if the fair value of the liability can be reasonably estimated. The fair value of a liability for the conditional asset retirement obligation should be recognizedd when incurred - generally upon acquisition, construction, or development and/or through the normal operation of the asset. Uncertainty about the timing and/or method of settlement of a conditional asset retirement obligation should be factored into the measurement of the liability when sufficient information exists. SFAS 143 acknowledges that in some cases, sufficient information may not be available to reasonably estimate the fair value of an asset retirement obligation. FIN 47 also clarifies when an entity would have sufficient information to reasonably estimate the fair value of an asset retirement obligation. The Company adopted FIN47 during 2005 and does not believe that any asbestos exists in the building that would result in ARO treatment.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Note 3 - Investment Securities

Investment securities - held to maturity consist of U.S. Treasury Bills with original maturities of one year or less and are carried at amortized cost based upon the Company's intent and ability to hold these investments to maturity.

Investment securities - available for sale, consist of investments in equity securities held for an indefinite period and are carried at fair value with net unrealized gains and losses recorded directly in a separate component of stockholders' equity.

Investment securities at December 31 consist of the following:

                                               2005                                            2004
                             ==========================================     ===========================================
                                                Cost or                                         Cost or
                              Carrying        Amortized           Fair        Carrying         Amortized           Fair
(in thousands)                   Value             Cost          Value           Value              Cost          Value
                                ======         ========          =====          ======          ========          =====
Held to Maturity:
    U.S. Treasury Bills....... $  39,031       $ 39,031       $ 39,034        $   8,590         $  8,590        $ 8,586
Available for Sale:
     Equity Securities........     1,729          1,798          1,729            2,112            2,075          2,112
                               ---------       --------       --------        ---------         --------       --------
                               $  40,760       $ 40,829       $ 40,763        $  10,702         $ 10,665       $ 10,698
                               =========       ========       ========        =========         ========       ========

The gross unrealized gains (losses) on investment securities at December 31, consist of the following:

(in thousands)                                                                                 2005                2004
                                                                                               ====                ====
Held to Maturity:
Gross unrealized gains (losses).....................................................        $     3              $   (4)
                                                                                            =======              ======
Available for Sale:
Gross unrealized gains..............................................................        $     -              $   41
                                                                                            =======              ======
Gross unrealized losses.............................................................        $   (69)             $   (4)
                                                                                            =======              ======

The realized gain on the sale of investment securities available for sale for the years ended December 31, 2005 and 2004, is as follows:

(in thousands)                                                                                 2005                2004
                                                                                               ====                ====
Net sale proceeds...................................................................        $   548              $17,790
Cost basis..........................................................................           (528)             (17,043)
                                                                                            -------              -------
Realized gain.......................................................................        $    20              $   747
                                                                                            ========             =======


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

During 2004, the Company purchased and sold a $7 million U.S. Treasury Note and an $8 million U.S. Treasury Note resulting in gains of $89,000 and $24,000, respectively which are included in realized gains on investment securities in the 2004 Consolidated Statement of Operations.

Note 4 - Earnings Per Share

The calculation of basic and diluted earnings per share, including the effect of dilutive securities, for the years ended December 31, is as follows:

(in thousands, except per share data)                                 2005                2004                  2003
                                                                     =====              ======                ======

Loss from continuing operations...............................  $   (5,519)         $  (4,696)              $  (5,102)
                                                                ==========          =========               =========

Weighted average common shares outstanding ...................      46,234             46,225                  46,182

Effect of Dilutive Securities:
Assumed stock option exercise.................................           -                  -                       -
                                                                ----------          ---------               ---------
Weighted average common shares outstanding assuming dilution..      46,234             46,225                  46,182
                                                                ==========          =========               =========
Loss from continuing operations per common share:
Basic.........................................................  $    (0.12)         $   (0.10)              $   (0.11)
Assuming dilution ............................................       (0.12)             (0.10)                  (0.11)
                                                                ==========          =========               =========

Options to purchase common stock of 1,440,000 shares in 2005, 1,245,000 shares in 2004 and 1,125,000 shares in 2003 were excluded from the computation of diluted earnings per share because these options were antidilutive in the computation of earnings per share from continuing operations.

Note 5 - Stockholders' Equity

Authorized capital stock consists of 50,000,000 shares of cumulative preferred stock, $0.01 par value, and 200,000,000 shares of Common Stock, $0.01 par value.

Changes in the outstanding shares of Common Stock of the Company are as follows:

                                                                      2005                2004                  2003
                                                                     =====              ======                ======
Balance at beginning of year....................................  46,233,519          46,158,519            46,208,519

Issuance of common shares.......................................           -              75,000                     -

Common shares repurchased.......................................           -                   -               (50,000)
                                                                  ----------          ----------            ----------
Balance at end of year..........................................  46,233,519          46,233,519            46,158,519
                                                                  ==========          ==========            ==========

The Company issued 75,000 previously authorized common shares during February 2004, in connection with the exercise of an employee stock option at the exercise price of $0.21 per share.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

At December 31, 2005, December 31, 2004, and December 31, 2003, Common Stock balances exclude 176,488 treasury shares carried at an average cost of $3.88 per share, aggregating approximately $685,000.

At December 31, 2005, there were 5,110,000 common shares reserved for issuance under the Company's stock option and other employee benefit plans.

Stockholder Rights Plan:

On January 29, 1986, the Company's Board of Directors declared a dividend distribution of one right for each outstanding share of Common Stock of the Company. The rights, as amended, which entitle the holder to purchase from the Company a common share at a price of $75.00, are not exercisable until either a person or group of affiliated persons acquires 25% or more of the Company's outstanding common shares or upon the commencement or disclosure of an intention to commence a tender offer or exchange offer for 20% or more of the common shares. The rights are redeemable by the Company at $0.05 per right at any time until the earlier of the tenth day following an accumulation of 20% or more of the Company's shares by a single acquirer or group, or the occurrence of certain Triggering Events (as defined in the Stockholder Rights Plan). In the event the rights become exercisable and thereafter, the Company is acquired in a merger or other business combination, or in certain other circumstances, each right will entitle the holder to purchase from the surviving corporation, for the exercise price, Common Stock having a market value of twice the exercise price of the right. The rights are subject to adjustment to prevent dilution and expire on February 10, 2011.

Common Stock Repurchase Plan:

The Company's Board of Directors has approved and authorized management to establish and implement a common stock repurchase plan (the "Repurchase Plan"). The Repurchase Plan is dependent upon favorable business conditions and acceptable purchase prices for the common stock and allows for the repurchase of up to 10 million shares of the Company's common stock in the open market. During June 2003, the Company repurchased 50,000 shares of common stock at a purchase price of $0.75 per share pursuant to the Repurchase Plan. During February 2006, the Company repurchased 970,000 shares of common stock from an unaffiliated party at a purchase price of $0.58 per share pursuant to the Repurchase Plan.

Note 6 - Comprehensive Income (Loss)

Comprehensive income (loss), for the year ended December 31 is composed of net income (loss) and other comprehensive income (loss) which includes the change in unrealized gains on investment securities available for sale, and recognition of additional minimum pension liability as follows:

(in thousands)                                 2005                                2004
                               ==================================    ==================================
                               Minimum   Unrealized   Accumulated    Minimum   Unrealized   Accumulated
                               Pension     Gains on         Other    Pension     Gains on         Other
                             Liability   Investment Comprehensive  Liability   Investment Comprehensive
                            Adjustment   Securities        Income  Adjustment   Securities       Income
                            ==========   ========== =============  ==========  =========== ============
Balance beginning of period..$   (412)   $       37 $        (375) $       -   $        84 $         84
Reclassification adjustment for
  gains realized in net loss.       -            (5)           (5)         -          (432)        (432)
Change during the period.....    (914)         (101)       (1,015)      (412)          385          (27)
                             --------    ---------- -------------  ---------   ----------- ------------
Balance end of period........$ (1,326)   $      (69)$      (1,395) $    (412)  $        37 $       (375)
                             ========    ========================  =========   =========== ============


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Note 7 - Pension and Savings Plans

The Company sponsors a non-qualified supplemental retirement plan ("Supplemental Plan") under which one current executive officer of the Company is currently the sole participant. The cost of the Supplemental Plan is actuarially determined and is accrued but not funded.

Pension expense for the Supplemental Plan for the years ended December 31 was as follows:

(in thousands)                                                              2005                2004               2003
                                                                            ====                ====               ====
Service cost of current period................................       $     1,031        $        948            $   870
Interest cost on projected benefit obligation.................               769                 710                646
Amortization of unrecognized losses...........................               287                 232                206
                                                                     -----------        ------------            -------
                                                                     $     2,087        $      1,890            $ 1,722
                                                                     ============       ============            =======

A reconciliation of the changes in the projected benefit obligation from the beginning of the year to the end of the year is as follows:

(in thousands)                                                                               2005                  2004
                                                                                             ====                 ====
Projected benefit obligation at beginning of year...............................        $  13,382            $   11,022
Service cost....................................................................            1,031                   948
Interest cost...................................................................              769                   710
Actuarial (gain) loss, including effect of change in assumptions................             (587)                  702
                                                                                        ---------            ----------
Projected benefit obligation at end of year.....................................        $  14,595            $   13,382
                                                                                        =========            ==========

Accrued pension costs for the Supplemental Plan at December 31, and the major assumptions used to determine these amounts, are summarized below:

(dollars in thousands)                                                                       2005                  2004
                                                                                             ====                  ====
Actuarial present value of benefit obligations:
Accumulated benefit obligations, fully vested...................................        $  14,595            $   11,594
                                                                                        =========            ==========
Projected benefit obligation for service rendered to date.......................        $  14,595            $   13,382
Unrecognized net loss...........................................................           (1,326)               (2,200)
Accumulated other comprehensive loss............................................            1,326                   412
                                                                                        ---------            ----------
Accrued pension costs...........................................................        $  14,595            $   11,594
                                                                                        =========            ==========
Major assumptions:
Discount rate...................................................................             5.50%                 5.75%
Rate of increase in future compensation.........................................                -                   6.0%
                                                                                        =========            ===========

The Company's accrued pension liability under the Supplemental Plan as of December 31, 2005, was increased by an additional minimum liability to reflect the amount of the unfunded accumulated benefit obligation under the Supplemental Plan at December 31, 2005. This additional minimum liability was recorded as a charge to other comprehensive loss in 2005.


The liability for the Supplemental Plan increased to $14,595,000 at December 31, 2005 from $11,594,000 at December 31, 2004. The increased liability is the result of additional accrued service vesting, interest cost on the liability, and the recognition of a minimum pension liability adjustment as a result of the use of an updated mortality table and changes in certain assumptions. The Supplemental Plan liability is further affected by changes in discount rates, mortality, and experience which could be different from those assumed.

The Personnel Committee of the Board of Directors of the Company (the "Personnel Committee") had been reviewing the Supplemental Plan and the Company's related liability, including the desirability of continuing to maintain and administer the Supplemental Plan, the untying of Mr. Bianco's future employment with the Company from the timing of his Supplemental Plan benefit payment(s), the Company's overall financial position, and the desirability of future accruals under the Supplemental Plan after Mr. Bianco's current employment contract expires on May 31, 2007. In connection with this review, the Personnel Committee had been considering various options, including whether or not to terminate and/or curtail the Supplemental Plan. Mr. Bianco (the Company's Chairman, President and Chief Executive Officer, and the former President and Chief Executive Officer of Carteret Savings Bank, FA), is the only current employee of the Company who participates in the Supplemental Plan and his Supplemental Plan benefit is fully vested. For purposes of computing his accrued benefit under the Supplemental Plan, Mr. Bianco had 14.67 years of credited service as of December 31, 2005, and, assuming continued employment with the Company, will have 16.08 years of credited service upon the expiration of his current employment contract with the Company on May 31, 2007. His accrual percentage under the Supplemental Plan is 4%, in effect from the time of his initial employment with the Company, and in accordance with the Supplemental Plan, he has had the entitlement to receive his Supplemental Plan benefit in either a lump-sum or an annuity upon termination of his employment with the Company.

During March 2006, the Personnel Committee entered into a new employment agreement with Mr. Bianco to extend his employment with the Company for an additional five (5) years beyond May 31, 2007, until May 31, 2012 (the "2007 Employment Agreement"). As part of the 2007 Employment Agreement terms (i) Mr. Bianco's annual rate of base salary will not increase from his current rate of base salary during the first three years of the 2007 Employment Agreement; (ii) Mr. Bianco's service accruals under the Supplemental Plan will cease as of May 31, 2007; (iii) Mr. Bianco's Final Average Earnings (as defined in the Supplemental Plan) for Supplemental Plan benefit calculation purposes, are capped as of December 31, 2004; and (iv) Mr. Bianco's bonus will no longer be linked to recovery efforts in connection with the Company's Supervisory Goodwill litigation. Instead on or about May 31, 2007, Mr. Bianco will receive a lump-sum payment of his Supplemental Plan benefit of $16,676,115, which amount was calculated on the basis of a 5.75% discount rate, a "RP-2000" projected to 2004 mortality table; and 16.08 years of credited service, and the Company and Mr. Bianco have agreed to a long term incentive bonus formula, at varying percentages ranging from 5% to 10%, or more, based upon recoveries received by the Company for its investment in Carteret Savings Bank, through litigation or otherwise (including the Company's Supervisory Goodwill litigation). The lump-sum Supplemental Plan benefit payment to Mr. Bianco will be paid to him from the Company's available financial resources.

The Supplemental Plan has been amended to provide for its automatic termination immediately following the payment to Mr. Bianco of his lump-sum benefit under the Supplemental Plan on or about May 31, 2007. In accordance with the accounting for the Supplemental Plan's scheduled termination on or about May 31, 2007, in accordance with GAAP, the ultimate liability relating to the anticipated termination of the Supplemental Plan is not reflected in the financial statements presented herein, as all conditions for the final termination of the Supplemental Plan have not yet been met. Based on the actuarially determined accrued pension costs calculated in accordance with GAAP, the Company will continue to recognize an expense for the Supplemental Plan and the Supplemental Plan liability will increase through the date on which the Supplemental Plan is terminated.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

The Company sponsors the AmBase 401(k) Savings Plan (the "Savings Plan"), which is a "Section 401(k) Plan" within the meaning of the Internal Revenue Code of 1986, as amended (the "Code"). The Savings Plan permits eligible employees to make contributions of up to 15% of compensation, which are matched by the Company at a percentage determined annually. The employer match is currently 100% of the employee's compensation eligible for deferral. Employee contributions to the Savings Plan are invested at the employee's discretion, in various investment funds. The Company's matching contributions are invested in the same manner as the compensation reduction contributions. The Company's matching contributions to the Savings Plan, charged to expense, were $50,000, $45,000 and $36,000 in 2005, 2004 and 2003, respectively. All contributions are subject to maximum limitations contained in the Code.

Note 8- Incentive Plans

Under the Company's 1994 Senior Management Incentive Compensation Plan (the "1994 Plan"), any executive officer of the Company whose compensation is required to be reported to stockholders under the Securities Exchange Act of 1934 (the "Participants") and who is serving as such at any time during the fiscal year as to which an award is granted, may receive an award of a cash bonus ("Bonus"), in an amount determined by the Personnel Committee of the Company's Board of Directors (the "Committee") and payable from an annual bonus fund (the "Annual Bonus Pool"). The Committee may award Bonuses under the 1994 Plan to Participants not later than 120 days after the end of each fiscal year (the "Reference Year").

If the Committee grants a Bonus under the 1994 Plan, the amount of the Annual Bonus Pool will be an amount equal to the sum of (i) plus (ii), where:

(i) is ten percent (10%) of the amount by which the Company's Total Stockholders' Equity, as defined, on the last day of a Reference Year increased over the Company's Total Stockholders' Equity, as defined, on the last day of the immediately preceding Reference Year; and

(ii) is five percent (5%) of the amount by which the Company's market value, as defined, on the last day of the Reference Year increased over the Company's market value on the last day of the immediately preceding Reference Year.

Notwithstanding the foregoing, the 1994 Plan provides that in the event of a decrease in either or both of items (i) and/or (ii) above, the Annual Bonus Pool is determined by reference to the last Reference Year in which there was an increase in such item. If the Committee determines within the 120-day time period to award a Bonus, the share of the Annual Bonus Pool to be allocated to each Participant shall be as follows: 45% of the Annual Bonus Pool shall be allocated to the Company's Chief Executive Officer, and 55% of the Annual Bonus Pool shall be allocated pro rata to each of the Company's Participants as determined by the Committee. The Committee in its discretion may reduce the percentage of the Annual Bonus Pool to any Participant for any Reference Year, and such reduction shall not increase the share of any other Participant. The 1994 Plan is not the exclusive plan under which the Executive Officers may receive cash or other incentive compensation or bonuses. No Bonuses were paid attributable to the 1994 Plan for 2005, 2004, or 2003.

Under the Company's 1993 Stock Incentive Plan (the "1993 Plan"), the Company may grant to officers and employees of the Company and its subsidiaries, stock options ("Options"), stock appreciation rights ("SARs"), restricted stock awards ("Restricted Stock"), merit awards ("Merit Awards") and performance share awards ("Performance Shares"), through May 28, 2008. An aggregate of 5,000,000 shares of the Company's Common Stock are reserved for issuance under the 1993 Plan (upon the exercise of Options and Stock Appreciation Rights, upon awards of Restricted Stock and Performance Shares); however, of such shares, only 2,500,000 shares in the aggregate shall be available for issuance for Restricted Stock Awards and Merit Awards. Such shares shall be authorized but unissued shares of Common Stock. Options may be granted as incentive stock options ("ISOs") intended to qualify for favorable tax treatment under Federal tax law or as nonqualified stock options ("NQSOs"). SARs may be granted with respect to any Options granted under the 1993 Plan and may be exercised only when the underlying Option is exercisable. The 1993 Plan requires that the exercise price of all Options and SARs be equal to or greater than the fair market value of the Company's Common Stock on the date of grant of that Option. The term of any ISO or related SAR cannot exceed ten years from the date of grant, and the term of any NQSO cannot exceed ten years and one month from the date of grant. Subject to the terms of the 1993 Plan and any additional restrictions imposed at the time of grant, Options and any related SARs ordinarily will become exercisable commencing one year after the date of grant. In the case of a "Change of


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Control" of the Company (as defined in the 1993 Plan), Options granted pursuant to the 1993 Plan may become fully exercisable as to all optioned shares from and after the date of such Change in Control in the discretion of the Committee or as may otherwise be provided in the grantee's Option agreement. Death, retirement, or absence for disability will not result in the cancellation of any Options.

As a condition to any award of Restricted Stock or Merit Award under the 1993 Plan, the Committee may require a participant to pay an amount equal to, or in excess of, the par value of the shares of Restricted Stock or Common Stock awarded to him or her. Restricted Stock may not be sold, assigned, transferred, pledged or otherwise encumbered during a "Restricted Period", which in the case of grants to employees shall not be less than one year from the date of grant. The Restricted Period with respect to any outstanding shares of Restricted Stock awarded to employees may be reduced by the Committee at any time, but in no event shall the Restricted Period be less than one year. Except for such restrictions, the employee as the owner of such stock shall have all of the rights of a stockholder including, but not limited to, the right to vote such stock and to receive dividends thereon as and when paid. In the event that an employee's employment is terminated for any reason, an employee's Restricted Stock will be forfeited; provided, however, that the Committee may limit such forfeiture in its sole discretion. At the end of the Restricted Period, all shares of Restricted Stock shall be transferred free and clear of all restrictions to the employee. In the case of a Change in Control of the Company (as defined in the 1993 Plan), an employee may receive his or her Restricted Stock free and clear of all restrictions in the discretion of the Committee, or as may otherwise be provided pursuant to the employee's Restricted Stock award.

Performance Share awards of Common Stock under the 1993 Plan shall be earned on the basis of the Company's performance in relation to established performance measures for a specific performance period. Such measures may include, but shall not be limited to, return on investment, earnings per share, return on stockholder's equity, or return to stockholders. Performance Shares may not be sold, assigned, transferred, pledged or otherwise encumbered during the relevant performance period. Performance Shares may be paid in cash, shares of Common Stock or shares of Restricted Stock in such portions as the Committee may determine. An employee must be employed at the end of the performance period to receive payments of Performance Shares; provided, however, in the event that an employee's employment is terminated by reason of death, disability, retirement or other reason approved by the Committee, the Committee may limit such forfeiture in its sole discretion. In the case of a Change in Control of the Company (as defined in the 1993 Plan), an employee may receive his or her Performance Shares in the discretion of the Committee, or as may otherwise be provided in the employee's Performance Share award.

The Company's 1985 Stock Option Plan (the "1985 Plan"), provided for the granting of up to 2,000,000 shares of stock options for the purchase of up to 2,000,000 shares of Common Stock to salaried employees, through May 22, 1995. No additional stock options are outstanding or can be awarded under the 1985 Plan. Under the 1985 Plan, there were 75,000 shares under option outstanding and exercisable as of December 31, 2002 and December 31, 2003 at a weighted average exercise price of $0.21 per share. In February 2004, the outstanding stock option, under the 1985 Plan, for 75,000 common shares was exercised.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

Incentive plan activity is summarized as follows:

                                                                        1993 Stock
(shares in thousands)                                                  Incentive  Plan
                                                             =================================
                                                                                      Weighted
                                                               Shares                  Average
                                                                Under                 Exercise
                                                               Option                   Price
                                                              --------                ----------
Outstanding  at December 31, 2002.................               1,095                $     1.27
Expired...........................................                 (45)                     4.02
                                                              --------
Outstanding   at  December  31,   2003............               1,050                $     1.15
Expired...........................................                 (45)                     4.02
Granted...........................................                 240                      0.66
Exercised.........................................                   -                         -
                                                              --------
Outstanding at December 31, 2004..................               1,245                $     1.00
Expired...........................................                 (45)                     4.02
Granted...........................................                 240                      0.81
                                                              --------
Outstanding at December 31, 2005..................               1,440
                                                              ========
Options exercisable at:
     December 31, 2005............................                 912                $    1.00
       December 31, 2004..........................                 614                     1.14
     December 31, 2003............................                 285                     1.81
                                                              ========

The following table summarizes information about the Company's stock options outstanding and exercisable under the 1993 Plan at December 31, 2005, as follows:

(shares in thousands)              Options Outstanding                                          Options Exercisable
                        ==============================================              ==============================================
                                          Weighted
                                           Average
                                         Remaining           Weighted                                          Weighted
       Range of                        Contractual            Average                                           Average
       Exercise                               Life           Exercise                                          Exercise
         Prices         Shares          (in years)              Price                  Shares                     Price
         ======          =====            ========            =======                   =====                   =======
 $0.60 to $0.90            700                   3               0.71                     340                      0.66
       $0.95                15                   4               0.95                      15                      0.95
$1.09 to $1.19             700                   3               1.14                     532                      1.13
 $2.56 to $3.65             25                   3               3.00                      25                      3.00
                      --------                                                       --------
          Total          1,440                                                            912
                      ========                                                       ========

The Company has adopted the disclosure only provisions of Statement 123, but continues to apply APB 25 in accounting for employee stock options. No compensation expense, attributable to stock incentive plans, has been charged to earnings. The fair value of stock options granted by the Company in 2005 and 2004 used to compute pro forma net income (loss) and earnings per share disclosures is the estimated fair value at date of grant.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

The Black-Scholes option pricing model was used to estimate the fair value of the options at grant date based on factors as follows:

                                                                 2005       2004
                                                                =====       ====
Estimated Dividend yield..............................              0%         0%
Volatility............................................           0.44       0.46
Risk free interest rate...............................           4.24%      4.30%
Expected life in years................................              6          6
Weighted  average  fair
  value at grant date.................................          $0.39      $0.32
                                                                =====      =====

The Black-Scholes option valuation model was developed for use in estimating the fair value of traded options, which have no vesting restrictions and are fully transferable. In addition, option valuation models require the input of highly subjective assumptions including the expected stock price volatility. Because the Company's employee stock options have characteristics significantly different from those of traded options, and because changes in the subjective input assumptions can materially affect the fair value estimate, and given the substantial changes in the price per share of the Company's Common Stock, in management's opinion, the existing models do not necessarily provide a reliable single measure of the fair value of its employee stock options. For a summary of the pro forma amounts calculated in accordance with SFAS 123, see Note 2.

Note 9 - Income Taxes

The components of income tax expense for continuing operations for the years ended December 31 are as follows:

(in thousands)                                                              2005                2004               2003
                                                                            ====                ====               ====
Income tax expense - current state and local..................         $     (95)           $   (120)          $    (125)
                                                                       ----------           ----------         ---------
Total                                                                  $     (95)           $   (120)          $   (125)
                                                                       =========            =========          =========

The components of pretax income (loss) and the difference between income taxes from continuing operations, computed at the statutory federal rate of 35% in 2005, 2004 and 2003, and the provision for income taxes from continuing operations for the years ended December 31 follows:

(in thousands)                                                              2005                2004               2003
                                                                            ====                ====               ====
Loss from continuing operations before income taxes.............       $  (5,424)           $ (4,576)           $ (4,977)
                                                                           =====                ====               ====
Tax (expense) benefit:
Tax at statutory federal rate...................................       $   1,898            $  1,602            $  1,742
Accounting loss benefit not recognized..........................          (1,898)             (1,602)             (1,742)
State income taxes..............................................             (95)               (120)               (125)
                                                                       ---------            --------            --------
Income tax expense..............................................       $     (95)           $   (120)           $   (125)
                                                                       =========            ========            ========

The Company expects to utilize net operating loss ("NOL") carryforwards and alternative minimum tax ("AMT") NOL carryforwards as available to offset taxable income generated from the sale of Two Soundview as discussed in Part II - Item 8
- Note 13 to the Company's consolidated financial statements. However, due to limitations on the amount of NOL carryforwards that may be utilized against current year taxable income, the income tax provision of $400,000 for discontinued operations is attributable to a provision for federal alternative minimum tax of $150,000 and a provision of $250,000 for Connecticut state income tax amounts for 2004 and 2003, respectively, primarily consist of a minimum tax on capital to the state of Connecticut.


AMBASE CORPORATION AND SUBSIDIARIES
Notes to Consolidated Financial Statements (continued)

As a result of the Office of Thrift Supervision's December 4, 1992 placement of Carteret in receivership, under the management of the Resolution Trust Corporation ("RTC")/Federal Deposit Insurance Corporation ("FDIC"), and then proposed Treasury Reg. ss.1.597-4(g), the Company had previously filed its 1992 and subsequent federal income tax returns with Carteret disaffiliated from the Company's consolidated federal income tax return. Based upon the impact of Treasury Reg. ss.1.597-4(g), which was issued in final form on December 20, 1995, a continuing review of the Company's tax basis in Carteret, and the impact of prior year tax return adjustments on the Company's 1992 federal income tax return as filed, the Company decided not to make an election pursuant to final Treasury Reg. ss.1.597-4(g) to disaffiliate Carteret from the Company's consolidated federal income tax return effective as of December 4, 1992 (the "Election Decision").

The Company has made numerous requests to the RTC/FDIC for tax information pertaining to Carteret and the resulting successor institution, Carteret Federal Savings Bank ("Carteret FSB"); however all of the information still has not been received. Based on the Company's Election Decision, described above, and the receipt of some of the requested information from the RTC/FDIC, the Company has amended its 1992 consolidated federal income tax return to include the federal income tax effects of Carteret and Carteret FSB (the "1992 Amended Return"). The Company is still in the process of amending its consolidated federal income tax returns for 1993 and subsequent years.

The Company anticipates that, as a result of filing a consolidated federal income tax return with Carteret FSB, a total of approximately $170 million of tax NOL carryforwards will be generated from the Company's tax basis in Carteret/Carteret FSB as tax losses are incurred by Carteret FSB of which $158 million are still available for future use. Based on the Company's filing of the 1992 Amended Return , approximately $56 million of NOL carryforwards are generated for tax year 1992 which expire in 2007, with the remaining approximately $102 million of NOL carryforwards to be generated, expiring no earlier than 2008. These NOL carryforwards would be available to offset future taxable income, in addition to the NOL carryforwards as further detailed below. The Company can give no assurances with regard to the 1992 Amended Return or amended returns for subsequent years, or the final amount or expiration of NOL carryforwards ultimately generated from the Company's tax basis in Carteret.

In March 2000, the Company filed several carryback claims and amendments to previously filed carryback claims with the IRS (the "Carryback Claims") seeking refunds from the IRS of alternative minimum tax and other federal income taxes paid by the Company in prior years plus applicable IRS interest, based on the filing of the 1992 Amended Return. In April 2003, IRS examiners issued a letter to the Company proposing to disallow the Carryback Claims. The Company sought administrative review of the letter by protesting to the Appeals Division of the IRS. In February 2005, IRS Appeals officials completed their review of the Carryback Claims, and disallowed them. The Company is currently considering whether to file suit for the tax refunds it seeks, plus interest, with respect to the Carryback Claims. Even if the Company files suit, the Company can give no assurances as to the final amount of refunds, if any, or when they might be
[received.


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

Based upon the Company's federal income tax returns as filed from 1993 to 2004 (subject to IRS audit adjustments), excluding the NOL carryforwards expected to be utilized in 2005 and excluding the NOL carryforwards generated from the Company's tax basis in Carteret/Carteret FSB, as noted above, at December 31, 2005, the Company has NOL carryforwards available to reduce future federal taxable income, which expire if unused, as follows:

2009              2,600,000
2010              5,300,000
2012              1,100,000
2018              5,400,000
2019              4,000,000
2020              2,600,000
2021              4,000,000
2022              3,200,000
2023              1,800,000
2024                700,000
               ------------
                $30,700,000
                ===========

The Company's federal income tax returns for the years subsequent to 1992 have not been reviewed by the IRS. The utilization of certain carryforwards is subject to limitations under U.S. federal income tax laws. In addition, the Company has approximately $21 million of AMT credit carryforwards ("AMT Credits"), which are not subject to expiration. Based on the filing of the Carryback Claims, as further discussed above, the Company would seek to realize approximately $8 million of the $21 million of AMT Credits.

The Company has calculated a net deferred tax asset of $32 million and $34 million as of December 31, 2005 and 2004, respectively, arising primarily from NOL's and alternative minimum tax credits (not including the anticipated tax effects of the NOL's expected to be generated from the Company's tax basis in Carteret, resulting from the Election Decision, as more fully described above). A valuation allowance has been established for the entire net deferred tax asset, as management, at the current time, has no basis to conclude that realization is more likely than not.

Note 10 - Legal Proceedings

The Company is or has been a party in a number of lawsuits or proceedings, including the following:

(a) Litigation with SDG, Inc. In September 2000, the Company filed a lawsuit in the United States District Court for the District of Connecticut (Case No. 3:00CV1694 (DJS)) (the "Court") against SDG Inc. ("SDG"), and certain of its officers and directors to pursue various claims against such parties, including, but not limited to, the claims that SDG failed to honor a binding contract which granted the Company the right to act as the exclusive investment banking/financial advisor to SDG, and its subsidiaries and affiliates. SDG filed various counterclaims. A trial in this matter was completed during May 2003, and all parties submitted post trial briefs during August 2003. On August 3, 2005, the Court issued its decision denying all the Company's claims and the defendants' counterclaims. The Company filed a Notice of Appeal with the United States of Appeals for the Second Circuit on September 6, 2005. Thereafter, the parties entered into successful settlement negotiations. On March 31, 2006, the parties will file a stipulation with the Court withdrawing the appeal. The Company remains a shareholder in SDG and AMDG and will continue to monitor the status of SDG and its subsidiary, AMDG, Inc.


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

(b) Supervisory Goodwill Litigation. During the third quarter of 1993, the Company filed a claim against the United States, in the United States Court of Federal Claims (the "Court of Federal Claims" or the "Court"), based upon the impact of the Financial Institutions Reform, Recovery and Enforcement Act of 1989 ("FIRREA") on the Company's investment in Carteret Savings Bank ("Carteret"). Approximately 120 other similar so-called "supervisory goodwill" cases, were commenced by other financial institutions and/or their shareholders, many are still pending in the Court of Federal Claims. Three of these cases, Winstar Corp. v. United States, Glendale Federal Bank, FSB v. United States, and Statesman Savings Holding Corp. v. United States (the "Consolidated Cases"), which involve many of the same issues raised in the Company's suit, were appealed to the United States Supreme Court (the "Supreme Court"). On July 1, 1996, the Supreme Court issued a decision in the Consolidated Cases. The Supreme Court's decision affirmed the lower Court's grant of summary judgment in favor of the plaintiffs on the issue of liability and remanded the cases for a determination of damages. Although the decision in the Consolidated Cases is beneficial to the Company's case, it is not necessarily indicative of the ultimate outcome of the Company's action.

On September 18, 1996, the Court of Federal Claims entered an Omnibus Case Management Order that will govern further proceedings in the Company's action and most of the other so-called "Winstar-related" cases. On March 14, 1997, the Court entered an order permitting the Federal Deposit Insurance Company ("FDIC") to intervene as an additional plaintiff in forty-three cases, including the Company's case, but not allowing the FDIC to be substituted as the sole plaintiff in those cases.

On March 20, 1998, the FDIC filed a motion for partial summary judgment against the United States on certain liability issues, and the Company filed a memorandum in support of that motion. Fact discovery for the Company was completed November 30,1999 pursuant to an extension of time granted by the Court. On September 9, 1999, the Company filed a Motion For Partial Summary Judgment On Liability under a Fifth Amendment Takings claim theory of recovery. On November 24, 1999, the FDIC, as successor to the rights of Carteret and as Plaintiff-Intervenor in the case, filed a response brief opposing the Company's Motion. On December 6, 1999, the Department of Justice (the "DOJ") (on behalf of the United States) filed a brief opposing the Company's Motion For Partial Summary Judgment On Liability and Cross-Moved for Summary Judgment On the Company's Takings claim. On January 25, 2000, the Company responded to the DOJ's brief and the FDIC's brief by filing a Brief (i) In Reply To Defendant's Opposition To Plaintiffs' Motion For Partial Summary Judgment, (ii) In Opposition To Defendant's Cross-Motion For Summary Judgment, and (iii) In Reply To FDIC's Response To Plaintiffs' Motion For Partial Summary Judgment. On February 22, 2000 the DOJ filed a brief in Reply To Plaintiffs' Opposition To Defendant's Cross-Motion For Summary Judgment.

On October 2, 2000, Senior Judge Loren Smith of the Court of Federal Claims heard oral arguments in the Company's Supervisory Goodwill case against the United States government. The Court heard arguments both as to the contractual liability of the United States to Carteret Savings Bank, and as to the Company's claim against the United States under the Takings Clause of the Fifth Amendment.

On August 25, 2003, the Court of Federal Claims issued a decision in which it (i) ruled that the Government had entered into and breached its supervisory goodwill contracts with the Company's wholly-owned subsidiary, Carteret; (ii) rejected the Company's claim that it was entitled to recover damages directly from the Government under the Takings Clause for the loss of Carteret; and (iii) rejected the Company's claim that the Government had "illegally exacted" $62.5 million that the Company paid into Carteret subsequent to the Government's breach of the Goodwill contracts. Specifically, the Court held that the Company could not recover damages under the Takings Clause because it could be restored to the position it was in before the breach through Carteret's breach of contract action.

On September 17, 2003, the Company filed a Motion to Dismiss The FDIC and to Define The Appropriate Measure of Carteret's Contract Damages. On September 30, 2003, the FDIC, as plaintiff-intervenor in the case, and the United States, as defendant in the case, each filed a separate response to the Company's motion. The Company argued in its motion that because Carteret would not have been seized but for the Government's breach of contract, no receivership deficit would have been incurred. Accordingly, the Company argued that Carteret should be entitled to recover contract damages that include both: (i) the full amount of the receivership deficit, as an offset to the deficit and (ii) the full amount of the positive value it would have had but for the breach. Alternatively, the Company argued that, if Carteret is not entitled to recover both these amounts, or if any award must be offset by the amount of the receivership deficit, the Company should be entitled to demonstrate why the receivership deficit has been erroneously overstated. The Department of Justice responded with the theories that Carteret would have failed even if Supervisory Goodwill was counted. The FDIC, who is both the receiver for the estate of Carteret (and hence its legal advocate in court) as well as a creditor of the estate, took the position that the Court of Federal Claims has no jurisdiction


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

to review the accuracy, validity, or amount of the Carteret receivership deficit reported by the FDIC. That receivership deficit consists of the FDIC's subrogated claim against the thrift, interest, taxes, and administrative expenses charged by the FDIC to the thrift. Because the receivership deficit continues to accrue interest, it grows on a daily basis. The FDIC has represented to the Court of Federal Claims that is does not expect to present any expert testimony articulating a theory of damages for Carteret that would exceed the current size of the receivership. While the failure to seek damages in excess of the receivership deficit has previously been held to be cause for dismissal for lack of standing, the FDIC has stated that it believes it still has standing in this case based upon the damage theories it expects the Company to present.

On October 1, 2003, the Court held a telephonic status conference pursuant to an order set forth in the August 25, 2003 opinion. Pursuant to that status conference, the Court ordered that through their additional briefing on the Company's Motion to Dismiss the FDIC and to define the appropriate measure of Carteret's contract damages (i.e., through the Company's reply brief and the surreply brief granted to the FDIC and the United States), the parties should address the question of, "whether the Court has the power to review the amount of the receivership deficit as administered by the FDIC." In an order dated October 16, 2003, the Court modified the briefing schedule such that the Company filed its reply brief as required on October 31, 2003, and the surreply brief of the FDIC and the United States were filed as required in November, 2003. The Court held oral argument on this issue on November 20, 2003. The Department of Justice and the FDIC filed briefs arguing that (1) the Court of Federal Claims had no authority to scrutinize the validity of the receivership deficit reported by the FDIC and (2) the Court should dismiss AmBase's remaining damages claims because they were allegedly waived. On August 31, 2004, the Court denied the Company's Motion to Dismiss the FDIC, but granted the Company's Motion to Define the Measure of Carteret's Contract Damages to the extent it requested the Court to consider the size and value of the FDIC's receivership deficit when calculating damages. The Court subsequently conducted a status conference on October 4, 2004, and ordered the Company to submit a proposed litigation time-line to the Court by October 22, 2004 which was timely submitted. The Court ordered the United States and the FDIC to respond to the Company's proposed litigation time-line by November 5, 2004 which was timely submitted. A status conference was held on January 11, 2005. On January 12, 2005, the Court ordered that pursuant to the Court's order from the bench, the Defendant's Motion for Reconsideration of the August 31, 2004 Ruling, and, in the Alternative, to dismiss the Stockholder Derivative Claim and the Complaint-in-Intervention is denied. The Court further ordered that this matter be stayed for 30 days for the Defendant and/or Plaintiff-Intervenor to consider filing a Request for Certification for Interlocutory Appeal. The Court held a telephonic status conference on February 11, 2005 at which time the Court ordered that fact discovery was to resume on February 14, 2005 and would continue for at least three (3) months. The Court further scheduled a telephonic status conference to be held on Thursday, May 12, 2005 to discuss the need for further discovery.

On January 12, 2005, Judge Smith denied the government's motion to dismiss the Company's remaining claims arising out of damages for breach of contract. On March 15, 2005, the United States Department of Justice and the FDIC each filed motions requesting that Judge Smith certify for immediate appeal his ruling that the Company is entitled to challenge the validity of the receivership deficit. The Company's filed its reply to these motions on March 29, 2005. In April 2005, Judge Smith heard oral argument on the United States Department of Justice and the FDIC motions requesting that Judge Smith certify for immediate appeal his ruling that the Company is entitled to challenge the validity of the receivership deficit. Because Judge Smith's ruling on the receivership deficit issue is not a final order, both Judge Smith and the Court of Appeals for the Federal Circuit would have to agree to an appeal of that issue at this time. Following the April 2005 oral argument, Judge Smith entered an order, on April 25, 2005, staying resolution of the motions to certify an interlocutory appeal pending the holding of a "show cause" hearing. Judge Smith indicated at the oral argument that the purpose of the show cause hearing was to allow the Company to outline the evidence and arguments it was prepared to offer in order to challenge the validity and size of the receivership deficit. Judge Smith directed the parties to attempt to reach agreement regarding a schedule for the completion of discovery on receivership deficit issues, and he directed the parties to submit to the Court such an agreed proposed discovery schedule, or, if the parties are unable to reach agreement, separate proposed schedules for discovery, in early May 2005. Judge Smith further encouraged the parties to discuss the procedures and schedule for the show cause hearing, and to provide the Court with a proposed order on such matters.


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

In accordance with the Court's direction, the parties agreed upon a schedule for the completion of fact discovery and procedures for the show cause proceeding. In accordance with the parties' agreement, Judge Smith entered an order on May 23, 2005, providing that fact discovery would be completed within 45 days of the completion of document production by the Government. The May 23, 2005 order further provides that (i) 45 days after the close of discovery, the Company is to file a statement of issues summarizing the respects in which the receivership books allegedly overstate or misstate the receivership deficit;
(ii) 45 days after the filing of the Company's statement of issues, the United States and the FDIC are to file responses; and (iii) 15 days after the filing of such responses, the Company is to file a reply. In the event the Company determines that it will rely upon expert testimony regarding the parties and depositions of such experts.

In May and June of 2005, the Government provided the Company with access to Carteret's documents and documents relating to the management of the receivership. The Company selected approximately 3 million pages of documents to be imaged at the Government's expense. On September 15, 2005, a status conference was held before Judge Smith. The Government indicated that it would complete production of all the images of the selected materials by the end of September 2005. Additionally, at the status conference, all parties agreed that the schedule previously set forth by the Court's May 23, 2005 order should be changed in one respect: the Company will be given 75 days from the completion of the document production to complete discovery. In all other respects, the schedule set forth by the May 23, 2005 order will remain in effect. The Court issued an order on September 26, 2005 memorializing this agreement. On January 11, 2006, the Court held a status conference. At that time, the Court indicated that the document production would be deemed complete as of that date. The Court's order of January 13, 2006, memorialized this ruling. Accordingly, fact discovery will be complete in April 2006, and the statement of issues will be due in May of 2006. A status conference has been set for April 11, 2006, to discuss further proceedings. No assurance can be given regarding the ultimate outcome of the litigation.

Both the Court of Federal Claims and the Court of Appeals for the Federal Circuit have issued numerous decisions in cases that involve claims against the United States based upon its breach of its contracts with savings and loan institutions through its 1989 enactment of FIRREA. In particular, the Federal Circuit has issued decisions rejecting Takings Clause claims advanced by shareholders of failed thrifts. Castle v. United States, 301F.3d 1328 (Fed. Cir. 2002); Bailey v. United States, 341 F. 3d 1342 (Fed. Cir 2003) petition for certiorari which was filed January 26, 2004. In April 2004, the Company filed an amicus brief in support of the petition for certiorari filed by Bailey. In June 2004, the United States Supreme Court denied the petition for certiorari filed by Bailey. The Court of Claims decision in the Company's case, as well as other decisions in Winstar-related cases, are publicly available and may be relevant to the Supervisory Goodwill Company's claims, but are not necessarily indicative of the ultimate outcome of the Company's actions.

Note 11 - Fair Value of Financial Instruments

The carrying amounts reported in the balance sheet for cash and cash equivalents, and accounts payable and accrued liabilities approximate fair value due to the short-term nature of these instruments. The fair value of investment securities - held to maturity and investment securities available for sale are based on current market quotations. The carrying value of applicable other liabilities approximates their fair value. See note 13 herein for information regarding the Company's sale of Two Soundview in July 2005.


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

Note 12 - Property Owned

The Company owns one commercial office building in Greenwich, Connecticut that contains 14,500 square feet. The Company utilizes a small portion of the office space for its executive offices with the remaining square footage available for lease to unaffiliated third parties. Depreciation expense is recorded on a straight-line basis over 39 years. The building is carried at cost, net of accumulated depreciation of $232,000 at December 31, 2005. At December 31, 2004, building and improvements are net of $763,000 of accumulated depreciation, which includes $582,000 of accumulated depreciation for Two Soundview, which was sold in July 2005, as further discussed in note 13 herein. At December 31, 2004, other liabilities in the Consolidated Balance Sheet include $305,000 of tenant security deposits relating to Two Soundview. See note 13 herein for information regarding the Company's sale of Two Soundview in July 2005.

The property is leased to tenants under operating leases with varying terms. Future minimum rentals receivable from tenants under non-cancelable operating leases, excluding tenant reimbursements of operating expenses and real estate tax escalations, are approximately as follows:

                                                        December 31
                                                       =============
2006...............................................    $      83,875

Note 13 - Discontinued Operations

In May 2005, the Company entered into an agreement to sell Two Soundview, originally purchased in December 2002, to Ceruzzi Holdings, LLC, an unaffiliated third party. In July 2005, the Company completed the sale of Two Soundview. The sale price was $28,000,000 less normal real estate closing adjustments. As a result of the sale of Two Soundview, the results of operations of Two Soundview have been designated as discontinued operations, and the Consolidated Statements of Operations for the periods presented herein have been retroactively reclassified to report the income from discontinued operations separately from the results of continuing operations by excluding the operating revenues and expenses of discontinued operations from the respective statement captions, in accordance with SFAS 144. A gain from the sale, of $10,298,000, is reflected in the Company's financial statements for the year ending December 31, 2005.

Net gain on sale of real estate is as follows:

(in thousands)
Gross sales price.............................................................                     $28,000
Less:  Transactions costs.....................................................                        (558)
                                                                                                   -------
Net cash proceeds.............................................................                      27,442
Less:
    Real estate carrying value (net of accumulated depreciation of $722,000)..                     (16,588)
    Other assets..............................................................                        (556)
                                                                                                   -------
Net gain on sale of real estate...............................................                     $10,298
                                                                                                   =======

Transaction costs above include broker commissions, transfer taxes, and legal and other fees. Other assets above includes $519,000 of deferred rental revenue resulting from the recognition of rental revenue on a straight-line basis over the terms of tenant leases versus contractual lease payment terms, and $37,000 of real estate commissions previously capitalized. At December 31, 2004, other liabilities in the Consolidated Balance Sheet include $305,000 of tenant security deposits relating to Two Soundview.

Income from discontinued operations, as summarized below, for the twelve months periods ended December 31, 2005, reflects the results of operations of Two Soundview and the net gain realized upon disposition.


AMBASE CORPORATION AND SUBSIDIAIRES
Notes to Consolidated Financial Statements (continued)

Income from discontinued operations is as follows:

(in thousands)                                                   2005            2004                 2003
Revenues:                                                        ====            ====                 ====
Rental income.............................................   $  1,158         $ 2,053             $  2,258
Operating expenses:
Professional and outside services.........................         25              47                   44
Property operating and maintenance........................        231             357                  372
Depreciation..............................................        140             280                  279
Insurance.................................................         11              17                   14
Other operating...........................................          2               7                    6
                                                             --------         -------             --------
                                                                  409             708                  715
                                                             --------         -------             --------
Income from operation of discontinued property............        749           1,345                1,543
Gain on disposition.......................................     10,298               -                    -
Income tax expense on discontinued operations.............       (400)              -                    -
                                                             --------         -------             --------
Income from discontinued operations.......................   $ 10,647         $ 1,345             $  1,543
                                                             ========         =======             ========

The Company expects to utilize NOL carryforwards and AMT NOL carryforwards as available to offset taxable income generated from sale of Two Soundview as discussed in Note 9 to the Company's consolidated financial statements. However, dut to limitations on the amount of NOL carryforwards that may be utilized against current year taxable income, the income tax provision of $400,00 for discontinued operations is attributable to provision for federal alternative minimum tax of $150,000 and a provision of $250,000 for Connecticut state taxes.

Note 14 - Quarterly Financial Information (unaudited)

Summarized quarterly financial information follows:

                                                First            Second            Third            Fourth         Full
(in thousands, except per share data)         Quarter           Quarter          Quarter           Quarter         Year
2005:                                           =====             =====            =====             =====        =====
Revenues................................     $     43         $      43          $    41          $     43      $   170
Operating expenses......................        1,823             1,791            1,621             1,413        6,648
Operating loss..........................       (1,780)           (1,748)          (1,580)           (1,370)      (6,478)
                                             ========         =========          =======          ========      =======
Loss from continuing operations.........     $ (1,665)        $  (1,632)         $(1,427)         $   (795)     $(5,519)
Income (loss) from discontinued
     operations (a)(b)                            341               345           10,361              (400)      10,647
                                             --------         ---------          -------          --------      -------
Net income (loss) (a)...................     $ (1,324)        $  (1,287)         $ 8,934          $ (1,195)     $ 5,128
                                             ========         =========          =======          ========      =======
Per common share data:
Loss from continuing operations.........     $  (0.03)        $  (0.04)          $ (0.03)         $  (0.02)     $(0.12)
Income (loss) from discontinued
     operations (a).....................            -             0.01              0.22             (0.01)       0.23
                                             --------         ---------          -------          --------      ------
Net income (loss) (a)...................     $  (0.03)        $  (0.03)          $  0.19          $  (0.03)     $ 0.11
2004:                                        ========         ========           =======          ========      ======
Revenues................................     $     42         $     48           $    49          $     37      $  176
Operating expenses......................        1,287            1,311             1,322             2,084       6,004
Operating loss..........................       (1,245)          (1,263)           (1,273)           (2,047)     (5,828)
                                             ========         =========          =======          ========      =======
Loss from continuing operations.........     $ (1,053)        $   (941)          $(1,038)         $ (1,664)    $(4,696)
Income from discontinued operations.....          323              327               344               351       1,345
                                             --------         ---------          -------          --------      ------
Net income (loss).......................     $   (730)        $   (614)          $  (694)         $ (1,313)    $(3,351)
                                             ========         ========           =======          ========      ======
Per common share data:
Loss from continuing operations.........     $  (0.02)        $  (0.02)          $ (0.02)         $  (0.04)     $ (0.10)
Income from discontinued operations.....            -             0.01              0.01              0.01         0.03
                                             --------         ---------          -------          --------      ------
Net income (loss).......................     $  (0.02)        $  (0.01)          $ (0.01)         $  (0.03)     $ (0.07)
                                             ========         ========           =======          ========      =======

(a) Results for the third quarter and full year 2005, includes a gain of $10,298,000 from the sale of real estate.

(b) The loss from discontinued operations for the fourth quarter 2005, is attributable to an additional tax provision of $250,000 for discontinued operations and reclassification of $150,000 of the tax provision for the nine months ended September 30, 2005 from continuing operations to discontinued operations.


Note 15 - Subsequent Events

During February 2006, the Company repurchased 970,000 shares of common stock from an unaffiliated party at a purchase price of $0.58 per share pursuant to the Company's Repurchase Plan.

As more fully discussed in Note 7 herein, during March 2006, the Personnel Committee entered into a new employment agreement with Mr. Bianco to extend his employment with the Company for an additional five (5) years beyond May 31, 2007, until May 31, 2012 (the "2007 Employment Agreement"). As part of the 2007 Employment Agreement terms (i) Mr. Bianco's annual rate of base salary will not increase from his current rate of base salary during the first three years of the 2007 Employment Agreement; (ii) Mr. Bianco's service accruals under the Supplemental Plan will cease as of May 31, 2007; (iii) Mr. Bianco's Final Average Earnings (as defined in the Supplemental Plan) for Supplemental Plan benefit calculation purposes, are capped as of December 31, 2004; and (iv) Mr. Bianco's bonus will no longer be linked to recovery efforts in connection with the Company's Supervisory Goodwill litigation. Instead on or about May 31, 2007, Mr. Bianco will receive a lump-sum payment of his Supplemental Plan benefit of $16,676,115, which amount was calculated on the basis of a 5.75% discount rate, a "RP-2000" projected to 2004 mortality table; and 16.08 years of credited service, and the Company and Mr. Bianco have agreed to a long term incentive bonus formula, at varying percentages ranging from 5% to 10%, or more, based upon recoveries received by the Company for its investment in Carteret Savings Bank, through litigation or otherwise (including the Company's Supervisory Goodwill litigation). The lump-sum Supplemental Plan benefit payment to Mr. Bianco will be paid to him from the Company's available financial resources.

The Supplemental Plan has been amended to provide for its automatic termination immediately following the payment to Mr. Bianco of his Supplemental Plan lump-sum benefit on or about May 31, 2007. In accordance with the accounting for the Supplemental Plan's scheduled termination on or about May 31, 2007, in accordance with GAAP, the ultimate liability relating to the anticipated termination of the Supplemental Plan is not reflected in the financial statements presented herein, as all conditions for the final termination of the Supplemental Plan have not yet been met. Based on the actuarially determined accrued pension costs calculated in accordance with GAAP, the Company will continue to recognize an expense for the Supplemental Plan and the Supplemental Plan liability will increase through the date on which the Supplemental Plan is terminated.


ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE.

None.

ITEM 9A. CONTROLS AND PROCEDURES

The Company maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in the Company's Exchange Act reports is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms, and that such information is accumulated and communicated to the Company's management, including its Chief Executive Officer and Chief Financial Officer, as appropriate, to allow timely decisions regarding required disclosure based on the definition of "disclosure controls and procedures" in Rule 13a-15(c). In designing and evaluating the disclosure controls and procedures, management recognized that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily was required to apply its judgment in evaluating the cost-benefit relationship of possible controls and procedures.

As of December 31, 2005, the Company carried out an evaluation, under the supervision and with the participation of the Company's management, including the Company's Chief Executive Officer and the Company's Chief Financial Officer, of the effectiveness of the design and operation of the Company's disclosure controls and procedures. Based on the foregoing, the Company's Chief Executive Officer and Chief Financial Officer concluded that the Company's disclosure controls and procedures were effective.

ITEM 9B. OTHER INFORMATION

None.

PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT

Information concerning executive officers required by this item is set forth following Item 4 of Part I of this report under the caption "Executive Officers of the Registrant", pursuant to General Instruction G to Form 10-K. For the information required to be set forth by the Company in response to this item concerning directors of the Company, see the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held on May 19, 2006, under the captions "Proposal No. 1 - Election of Director" and "Information Concerning the Board and its Committees", which is incorporated herein by reference, which the Company intends to file with the Securities and Exchange Commission not later than 120 days after the close of its 2005 fiscal year.

Code of Ethics

We have adopted a Code of Ethics that applies to our Chief Executive Officer, Chief Financial Officer and other senior officers. A copy of the Code of Ethics was filed with the SEC as Exhibit 14 to the Company's Annual Report on Form 10-K for the year ended December 31, 2003.

ITEM 11. EXECUTIVE COMPENSATION

For the information required to be set forth by the Company in response to this item, see the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held on May 19, 2006, under the captions "Executive Compensation" and "Employment Contracts", which are incorporated herein by reference, which the Company intends to file with the Securities and Exchange Commission not later than 120 days after the close of its 2005 fiscal year.


ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT.

The following table summarizes information about securities authorized for issuance under equity compensation plans of the Company at December 31, 2005 as follows:

                         Shares to be issued          Weighted average
                         upon exercise of             exercise price of            Shares available for
                         outstanding options          outstanding options           future issuance
                         ===================          ===================          ====================
Equity Compensation
   Plans approved
   by stockholders               1,440,000                  $   0.96                        3,560,000

Equity Compensation
   Plan not approved
   By stockholders                       -                         -                          110,000
                         -----------------            -------------------          --------------------
Total                            1,440,000                  $   0.96                        3,670,000
                         =================            ===================          ====================

Plan not approved by stockholders

The Company has 110,000 shares of common stock reserved for issuance under the AmBase Corporation Stock Bonus Plan (the "Stock Bonus Plan"), which was approved by the Board of Directors of the Company in 1989. The purpose of the Stock Bonus Plan is to encourage individual performance and to reward eligible employees whose performance, special achievements, longevity of service to the Company or suggestions make a significant improvement or contribution to the growth and profitability of the Company. The Stock Bonus Plan is administered by the Personnel Committee of the Board of Directors. Members of the Personnel Committee are not eligible for an award pursuant to the Stock Bonus Plan. The Company's President may also designate eligible employees to receive awards, which are not to be in excess of 100 shares of Common Stock. No fees or expenses of any kind are to be charged to a participant. Any employee of the Company, except for certain officers or directors of the Company, are eligible to receive shares under the Stock Bonus Plan. Distributions of shares may be made from authorized but unissued shares, treasury shares or shares purchased on the open market.

For other information required to be set forth by the Company in response to this item, see the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held on May 19, 2006, under the caption "Stock Ownership", which is incorporated herein by reference, which the Company intends to file with the Securities and Exchange Commission not later than 120 days after the close of its 2005 fiscal year.

ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

None.

ITEM 14. PRINCIPAL ACCOUNTANT FEES AND SERVICES

The information concerning Principal Accountant Fees and Services is set forth by the Company under the heading "Proposal 2 - Appointment of Independent Registered Public Accounting Firm" in the Company's definitive Proxy Statement for its Annual Meeting of Shareholders to be held on May 19, 2006, which is incorporated herein by reference, which the Company intends to file with the Securities and Exchange Commission not later than 120 days after the close of its 2005 fiscal year.


PART IV

ITEM 15. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

Documents filed as a part of this report:

1.   Index to Financial Statements:                                                                            Page

         AmBase Corporation and Subsidiaries:
              Report of Independent Registered Public Accounting Firm...........................................15
              Consolidated Statements of Operations.............................................................16
              Consolidated Balance Sheets.......................................................................17
              Consolidated Statements of Changes in Stockholders' Equity........................................18
              Consolidated Statements of Comprehensive Income (Loss) ...........................................18
              Consolidated Statements of Cash Flows.............................................................19
              Notes to Consolidated Financial Statements........................................................20

2. Index to Financial Statements Schedules:

Schedule III - Real Estate and Accumulated Depreciation

3. Exhibits:

3A. Restated Certificate of Incorporation of AmBase Corporation (as amended through February 12, 1991) (incorporated by reference to Exhibit 3A to the Company's Annual Report on Form 10-K for the year ended December 31, 1990).

3B. By-Laws of AmBase Corporation (as amended through March 15, 1996), (incorporated by reference to Exhibit 3B to the Company's Annual Report on Form 10-K for the year ended December 31, 1995).

4. Rights Agreement dated as of February 10, 1986 between the Company and American Stock Transfer and Trust Co. (as amended March 24, 1989, November 20, 1990, February 12, 1991, October 15, 1993, February 1, 1996 and November 1, 2000 and November 9, 2005), (incorporated by reference to Exhibit 4 to the Company's Annual Report on Form 10-K for the year ended December 31, 1990, the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 1993, the Company's Annual Report on Form 10-K for the year ended December 31, 1995, the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2000), and the Company's Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2005, respectively).

10A. 1985 Stock Option Plan for Key Employees of AmBase and its Subsidiaries (incorporated by reference to Exhibit 10B to the Company's Annual Report on Form 10-K for the year ended December 31, 1989).

10B. 1993 Stock Incentive Plan as amended (incorporated by reference to Exhibit A to the Company's Proxy Statement for the Annual Meeting of Stockholders held on May 28, 1998).

10C. 1994 Senior Management Incentive Compensation Plan (incorporated by reference to Exhibit A to the Company's Proxy Statement for the Annual Meeting of Stockholders held on May 27, 1994).

10D. AmBase Officers and Key Employees Stock Purchase and Loan Plan (incorporated by reference to Exhibit 10E to the Company's Annual Report on Form 10-K for the year ended December 31, 1989).

10E. AmBase Supplemental Retirement Plan (incorporated by reference to Exhibit 10C to the Company's Annual Report on Form 10-K for the year ended December 31, 1989) and as amended March 30, 2006, included herein.

10F. Assignment and Assumption Agreement dated as of August 30, 1985, between the Company and City Investing Company (incorporated by reference to Exhibit 28 to the Company's Current Report on Form 8-K dated September 12, 1985).


10G. Employment Agreement dated as of June 1, 1991 between Richard A. Bianco and the Company, as amended December 30, 1992 (incorporated by reference to Exhibit 10G to the Company's Annual Report on Form 10-K for the year ended December 31, 1992), as amended February 24, 1997, (incorporated by reference to Exhibit 10G to the Company's Annual Report on Form 10-K for the year ended December 31, 1996), as amended March 6, 2001, (incorporated by reference to Exhibit 10G to the Company's Annual Report on Form 10-K for the year ended December 31, 2000), and as amended December 16, 2001, (incorporated by reference to Exhibit 10G to the Company's Annual Report on Form 10-K for the year ending December 31, 2001).

10H. Employment Agreement dated as of March 30, 2006 between Richard A. Bianco and the Company, for employment from June 1, 2007 through May 31, 2012, included herein.

14. AmBase Corporation - Code of Ethics as adopted by Board of Directors (incorporated by reference to Exhibit 14 to the Company's Annual Report on Form 10-K for the year ending December 31, 2003).

21. Subsidiaries of the Registrant.

23. Consent of Independent Registered Public Accounting Firm.

31.1 Rule 13a-14(a) Certification of Chief Executive Officer Pursuant to Rule 13a-14.

31.2 Rule 13a-14(a) Certification of Chief Financial Officer Pursuant to Rule 13a-14.

32.1 Section 1350 Certification of Chief Executive Officer pursuant to Rule 18 U.S.C. Section 1350.

32.2 Section 1350 Certification of Chief Financial Officer pursuant to Rule 18 U.S.C. Section 1350.

Exhibits, except as otherwise indicated above, are filed herewith.


Signatures

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

AMBASE CORPORATION

/s/ RICHARD A. BIANCO
Chairman, President and Chief Executive
Officer (Principal Executive Officer)
Date: March 31, 2006

Pursuant to the requirements of the Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the Registrant and in the capacities on the dates indicated.

/s/ RICHARD A. BIANCO                    /s/ JOHN P. FERRARA
Chairman, President,                     Vice President, Chief Financial
Chief Executive Officer and Director     Officer and Controller
Date: March 31, 2006                     (Principal  Financial and Accounting
                                         Officer)
                                         Date: March 31, 2006



/s/ ROBERT E. LONG                       /s/ SALVATORE TRANI
Director                                 Director
Date: March 31, 2006                     Date: March 31, 2006



/s/ PHILIP M. HALPERN
Director
Date:  March 31, 2006


AMBASE CORPORATION AND SUBSIDIARIES
SCHEDULE III. REAL ESTATE AND ACCUMULATED DEPRECIATION
December 31, 2005
(dollars in thousands)

COLUMN A               COLUMN B               COLUMN C               COLUMN D               COLUMN E
--------               --------               --------               --------               --------
                                                                     Cost Capitalized
                                                                     Subsequent to          Gross Amount at which Carried at
                                       Initial Cost to Company       Acquisition                  the Close of the Period
                                       =======================       ================       ================================
                                                 Building &                                             Building &
Description          Encumbrances     Land       Improvements        Improvements           Land        Improvements      Total
===========          ===========      ======     ============        ============           =====       ============      =======
Office Building:
Greenwich, CT        $         -      $  554     $     1,880         $         20           $ 554       $      1,900      $ 2,454
                     -----------      ------     -----------         ------------           -----       ------------      -------
Total...........     $         -      $  554     $     1,880         $         20           $ 554       $      1,900      $ 2,454
                     ===========      ======     ===========         ============           =====       ============      =======

                                                                                                        [Additional columns below]
[Continued from above table, first column(s) repeated]

COLUMN A               COLUMN F               COLUMN G               COLUMN H               COLUMN I
--------               --------               --------               --------               -------------------------

                       Accumulated                                                          Life on Which Depreciated
Description            Depreciation           Date Constructed       Date Acquired          Latest Income Statement
===========            ============           ================       =============          ==========================
Office Building:
Greenwich, CT          $        232                       1970       Apr.-01                      39 years
                       ------------           ================       =============          ==========================
Total...........       $        232
                       ============

[a] Reconciliation of total real estate carrying value is as follows:

                                              Year Ended            Year Ended         Year Ended
                                          December 31, 2005     December 31,2004    December 31, 2003
                                          =================     ================    =================
Balance at beginning of year............. $          19,764     $         19,764    $          19,726
Improvements.............................                 -                    -                   38
Acquisitions.............................                 -                    -                    -
Dispositions.............................           (17,310)
                                          ------------------    ----------------    -----------------
Balance at end of year................... $           2,454     $         19,764    $          19,764
                                          =================     ================    =================
Total cost for federal tax
purposes at end of each year............. $           2,454     $         19,764    $          19,764
                                          =================     ================    =================

[b] Reconciliation of accumulated depreciation as follows:

Balance at beginning of year............. $             763     $            433    $             104
Depreciation expense.....................               191                  330                  329
Dispositions.............................              (722)                   -                    -
                                          ------------------    ----------------    -----------------
Balance at end of year................... $             232     $            763    $             433
                                          =================     ================    =================


DIRECTORS AND OFFICERS

Board of Directors
Richard A. Bianco               Robert E. Long          Salvatore Trani         Philip M. Halpern
Chairman, President and         Chairman, Chief         Executive Vice          Managing Partner
Chief Executive Officer         Executive Officer       President               Collier, Halpern, Newberg,
AmBase Corporation              GLB Group, Inc.         BGC Partners, L.P.      Nolletti & Bock, LLP

AmBase Officers
Richard A. Bianco               John P. Ferrara
Chairman, President and         Vice President, Chief Financial Officer
Chief Executive Officer         and Controller

INVESTOR INFORMATION

Annual Meeting of Stockholders                                                  Corporate Headquarters

The 2006 Annual Meeting is currently  scheduled to be held                      AmBase Corporation
at 9:00 a.m. Eastern Time, on Friday, May 19, 2006, at:                         100 Putnam Green, 3rd Floor
                                                                                Greenwich, CT  06830-6027
     Hyatt Regency Hotel                                                        (203) 532-2000
     1800 East Putnam Avenue
     Greenwich, CT  06870


                                                                                Stockholder Inquiries

Common Stock Trading                                                            Stockholder  inquiries,  including requests for the
====================                                                            following:  (i) change of address; (ii) replacement
AmBase stock is traded through one or more market-makers                        of lost stock certificates;(iii) Common Stock name
with quotations made available in the "pink sheets"                             registration changes; (iv) Quarterly Reports on
published by the National Quotation Bureau, Inc.                                Form 10-Q; (v) Annual Reports on Form 10-K; (vi)
                                                                                proxy  material;  and (vii)  information  regarding
 Issue                          Abbreviation            Ticker Symbol           stockholdings, should be directed to:

 Common Stock                   AmBase                  ABCP                    American Stock Transfer and Trust Company
                                                                                        59 Maiden Lane
                                                                                         New York, NY  10038
 Transfer Agent and Registrar                                                           Attention: Shareholder Services
 ============================                                                           (800) 937-5449 or (718) 921-8200 Ext. 6820

American Stock Transfer and Trust
     Company                                                                    In  addition,   the   Company's   public   reports,
59 Maiden Lane                                                                  including  Quarterly  Reports on Form 10-Q,  Annual
New York, NY  10038                                                             Reports on Form 10-K and Proxy  Statements,  can be
Attention: Shareholder Services                                                 obtained   through  the   Securities  and  Exchange
(800) 937-5449 or (718) 921-8200 Ext. 6820                                      Commission  EDGAR  Database over the World Wide Web
                                                                                at www.sec.gov.

 Independent Registered Public Accountants                                      Number of Stockholders

 PricewaterhouseCoopers LLP                                                     As of February 28, 2006, there were
 PricewaterhouseCoopers Center                                                  approximately 15,000 stockholders.
 300 Madison Avenue, 32nd Floor
 New York, NY  10017


EMPLOYMENT AGREEMENT (this "Agreement") effective as of June 1, 2007, between AMBASE CORPORATION, a Delaware corporation (the "Company"), and RICHARD
A. BIANCO (the "Executive").

W I T N E S S E T H

(1) Term of Employment. (a) The Company hereby agrees to continue its employment of Executive and Executive hereby agrees to continue his employment as Chairman, President and Chief Executive Officer of the Company, for an additional five-year period commencing June 1, 2007 and ending May 31, 2012, or for such shorter period as may be mutually agreed upon by the Company and Executive (the "Employment Period"), subject to the terms and conditions of this Agreement. In his capacity as Chairman, President and Chief Executive Officer of the Company, Executive will be responsible for supervising the operations of the Company and its subsidiaries and shall have such management and oversight responsibilities and authority as are reasonably customary for such offices. Executive shall report exclusively to the Company's Board of Directors (the "Board").

(b) Executive agrees that during the Employment Period, he will serve the Company faithfully and to the best of his abilities, devoting substantially all his time, energy and skill to activities of the Company (including its subsidiaries and affiliates) and the promotion of their respective interests. It is expressly understood that Executive may devote a reasonable amount of time to such charitable, civic and personal affairs as shall not interfere with the obligation set forth in the immediately preceding sentence.

(2) Compensation and Benefit Plans. For the Employment Period, Executive shall be compensated as follows:

(a) He shall receive an annual base salary for each 12-consecutive month period occurring during the Employment Period payable at the rate of (i) for the first 3 full years occurring during the Employment Period, $625,000 per year, and (ii) for the fourth and fifth full years occurring during the Employment Period, not less than $625,000 per year, subject to any increases awarded by the Personnel Committee (the "Personnel Committee") of the Board in its sole discretion.

(b) He shall be eligible upon the completion of each calendar year occurring during the Employment Period to receive an annual cash bonus based upon his performance for such calendar year, (i) the amount of which, if any, shall be determined in the sole discretion of the Personnel Committee, and (ii) which shall not be with respect to any services rendered by Executive in connection with his efforts on the Company's behalf to obtain a Recovery Amount (as described in Section 3 hereof).

(c) He shall be eligible to participate in the Company's 401(k) Savings Plan.

(d) Except with respect to the AmBase Supplemental Retirement Plan (the "Supplemental Plan"), under which Executive hereby acknowledges and agrees he shall have no entitlement to accrue any further benefit for his service for the Company after May 31, 2007, he shall participate in all other employee benefit programs of the Company, including, but not limited to, any deferred compensation or profit sharing plan, group life insurance coverage in an amount equal to three times his base salary, hospitalization and surgical and major medical coverages, dental insurance, the supplemental medical reimbursement plan, sick leave, including salary continuation arrangements, vacations and holidays, long-term disability, short-term disability and such other fringe benefits and perquisites as are or may be made available from time to time to senior executives of the Company. Notwithstanding the foregoing, except as provided in the immediately preceding sentence in connection with the Supplemental Plan, the Company shall not reduce Executive's Company-provided fringe benefits, perquisites and employee welfare benefit coverages to levels below those which existed as of May 31, 2007.


(3) Long - Term Incentive. Subject to the requirements of this Section 3, during the Employment Period, the Consulting Period (as defined below) or any other period specified below in this Section 3, should the Company obtain from any source any recovery, whether by means of settlement, judgment of a court of competent jurisdiction, arbitration award or otherwise (the gross amount of such recovery, "Recovery Amount") in connection with the current and any future litigation or litigations and/or related proceedings regarding the Company's investment in Carteret Savings Bank, FA, the Company shall pay Executive, within 60 days of its receipt of the Recovery Amount, a lump sum cash payment (the "Long - Term Incentive Award"), the amount of which shall be determined as follows:

Long - Term Incentive Award =

5% of the first $50,000,000 of Recovery Award

plus

8% of  Recovery  Amount in  excess  of  $50,000,000  but not  greater  than
$150,000,000

plus

10% of  Recovery  Amount in excess of  $150,000,000  but not  greater  than
$250,000,000

plus

Discretionary amount (not less than 10%) to be determined by the Board for Recovery Amount in excess of $250,000,000.*

* To illustrate, should the Company obtain a $200,000,000 Recovery Amount, the amount of the Long - Term Incentive Award would be 5% of the first $50,000,000 of Recovery Amount ($2,500,000), plus 8% of the next $100,000,000 of Recovery Amount ($8,000,000), plus 10% of the next $50,000,000 of Recovery Amount ($5,000,000) $2,500,000 + $8,000,000 + $5,000,000 = $15,500,000. To illustrate further, should the Company subsequently obtain an additional $50,000,000 Recovery Amount, the amount of the Long - Term Incentive Award (footnote continued) in connection with the subsequent Recovery Amount would be calculated utilizing the 10% factor ($200,000,000 initial Recovery Amount plus $50,000,000 subsequent Recovery Amount = $250,000,000 for purposes of percentage to apply under the formula for the subsequent Recovery Amount), resulting in a subsequent Long - Term Incentive Award of $5,000,000 in connection with the subsequent $50,000,000 Recovery Amount.

Executive and Company hereby agree that (i) each subsequent Recovery Amount, if any, shall be aggregated with all earlier Recovery Amounts, if any, for purposes of determining the applicable percentage to be used in applying the above formula to any such subsequent Recovery Amount, and (ii) should the Recovery Amount include a non-cash portion, Executive and the Company shall use best efforts to reasonably agree on a methodology for valuing such non-cash portion for purposes of determining the Recovery Amount and Executive's resulting Long - Term Incentive Award, and further, should Executive and the Company be unable to reasonably agree as to the value of any such non-cash portion, Executive and the Company hereby agree to resolve such disagreement through binding arbitration, all of the reasonably incurred costs of which, including Executive's reasonable legal fees, shall be borne by the Company.

The Company hereby agrees, that should it not receive a Recovery Amount during the Employment Period, it will enter into a consulting arrangement with Executive, the terms of which shall be reasonably agreed to by the Company and Executive, pursuant to which Executive shall during the period commencing immediately following the Employment Period and ending on the date the Company receives a Recovery Amount (the "Consulting Period"), provide consulting services to the Company as an independent contractor, for the sole purpose of continuing to assist the Company in its efforts to obtain a Recovery Amount.

Executive shall be paid a Long - Term Incentive Award in connection with the Company obtaining a Recovery Amount at any time in the future (i.e., whether during or after the Employment Period and/or the Consulting Period) under all or any circumstances except where Executive willfully refuses to cooperate in a reasonable fashion with the Company and/or the Board in connection with the Company's efforts to obtain a Recovery Amount, in which case he shall forfeit his otherwise entitlement to receive a Long - Term Incentive Award.

During the Employment Period (i) should Executive (A) voluntarily resign his employment with the Company, or (B) have his employment with the Company terminated by the Company for cause (within the meaning set forth in Section 5(a)(i) hereof), Executive shall thereupon forfeit his otherwise entitlement to receive the Long - Term Incentive Award; (ii) should Executive become disabled (within the meaning set forth in Section 5(a)(ii) hereof) or die, Executive or his estate, as applicable, shall be entitled to receive the Long - Term Incentive Award upon the Company's receipt of the Recovery Amount, regardless of when the Recovery Amount is received by the Company; or (iii) should the Company terminate Executive's employment with the Company without cause (within the meaning set forth in Section 5(a)(i) hereof), Executive or his estate, as applicable, shall be entitled to receive the Long - Term Incentive Award upon the Company's receipt of the Recovery Amount, regardless of when the Recovery Amount is received by the Company.

The Company and Executive hereby agree that this Section 3 shall survive the termination of this Agreement.

(4) Reimbursement of Expenses. The Company will, subject to the submission of appropriate reports, reimburse Executive for all reasonable expenses incurred by him in connection with the conduct of business for the Company during the Employment Period. In addition, the Company shall reimburse Executive (i) for all of his reasonable legal fees incurred in connection with the negotiation of this Agreement, and (ii) subject to the indemnification provisions (and any exclusions thereunder) of the Company's By-Laws, for all of his reasonable legal expenses incurred in defending any action brought against him in connection with the current and any future litigation or litigations and/or related proceedings regarding the Company's investment in Carteret Savings Bank, FA.

(5) Termination of Employment. (a) The employment of Executive hereunder shall automatically terminate if Executive shall die during the Employment Period and is terminable by the Company at its option for (i) cause, or (ii) Executive's inability to engage in any substantial gainful activity by reason of any medically determinable physical or mental impairment which can be expected to result in death or can be expected to last for a continuous period of not less than 12-months ("disability"), in any case by 30 days' prior written notice to Executive; provided, however, that if prior to the date of termination specified in any notice of termination given pursuant to this paragraph, Executive's disability shall have terminated and he shall have resumed his duties hereunder, Executive shall be entitled to resume his employment hereunder as though such notice had not been given. The term "cause" as used herein shall mean any of the following events:


(A) the conviction of Executive under state or federal law of a felony or other crime involving moral turpitude, or the equivalent under foreign law; unless in any such case Executive performed such act in good faith and in a manner reasonably believed to be in or not opposed to the best interests of the Company;

(B) the material breach by Executive of any provision of this Agreement, after compliance by the Company with the provisions of Section 6 hereof; or

(C) a final determination by an appropriate regulatory authority requiring that Executive be removed or disqualified from acting as an officer of the Company.

(b) In the event the Company shall terminate Executive's employment hereunder for any reason other than those permitted by paragraph (a) of this
Section 5, Executive shall be entitled to a lump-sum amount equal to the salary payments provided for in Section 2 hereof for the remaining term of the Employment Period, said payment to be deferred for the 6-month period immediately following the termination of Executive's employment with the Company, to the extent the provisions of Section 409A(a)(2)(B)(i) are then applicable to Executive and the Company. Executive shall not be under any duty to seek alternative employment or otherwise mitigate his damages as a condition to the receipt of such amount.

(6) Notice of Breach. The Company and Executive agree that, prior to the termination of the Employment Period, by reason of any breach of any provision of this Agreement, the injured party will give the party in breach written notice specifying such breach and permitting the party in breach to cure such breach within a period of 30 days after receipt of such notice.

(7) Disability Benefits. In the event Executive shall have been disabled for a period of 180 days and the Company shall elect to terminate this Agreement pursuant to Section 5 hereof, Executive shall be entitled to continue to receive the salary payments provided for in Section 2 hereof and shall be provided with medical insurance and other welfare benefits provided to other officer employees for a period of six months, such payments to be reduced by an amount equal to payments received by Executive under any long-term disability plan maintained by the Company. The Company's obligation to pay disability benefits pursuant to this Section 7 shall not be in diminution of any benefits to which Executive shall be entitled under any major medical, supplemental medical reimbursement, long-term disability or other employee benefit plan in which he participates.

(8) Notice. Any notice required or permitted to be given to or by either party under the terms and provisions of this Agreement shall be in writing, and shall be sufficiently given when deposited in a United States post office for mailing by first class mail, addressed to Executive at: 145 Round Hill Road Greenwich, CT 06830 or to the Company at: 100 Putnam Green - 3rd Floor Greenwich, CT 06830-6027 Attention: Chief Financial Officer

(9) Governing Law. The validity, interpretation and performance of this Agreement shall be governed by the laws of the State of Connecticut.

(10) Severability. If any one or more of the provisions contained in this Agreement shall be held to be invalid, illegal or unenforceable in any respect, such invalidity, illegality or unenforceability shall not affect any other provision hereof.

(11) Successors And Assigns. This Agreement shall be binding upon and inure to the benefit of the parties hereto and their personal representatives, and, in the case of the Company, its successors and assigns.

(12) Amendment. This Agreement may not be amended except by an instrument in writing duly executed by the parties hereto. The parties reserve the right, without notice to or consent of any third person, at any time to waive any rights hereunder or by mutual agreement to amend this Agreement in any respect or by mutual agreement to terminate this Agreement.

(13) Headings. Headings contained in this Agreement are for convenience only and shall not limit this Agreement or affect the interpretation thereof.

(14) Acknowledgment. Executive hereby acknowledges that all obligations of the Company hereunder are obligations of the Company only, and are not personally the obligations of any officer, director, shareholder, employee, representative, attorney, or agent of the Company.

(15) Indemnification. In all cases subject to any applicable provisions of the Company's By-Laws, the Company agrees that if Executive is made a party to or threatened to be made a party to any action, suit or proceeding, whether civil, criminal, administrative or investigative (a "Proceeding"), by reason of the fact that he is or was a director or officer of the Company, and/or any other affiliate of the Company, or is or was serving at the request of any of such companies as a director, officer, member, employee, fiduciary or agent of another corporation or of a partnership, joint venture, trust or other enterprise, including, without limitation, service with respect to employee benefit plans, whether or not the basis of such Proceeding is alleged action in an official capacity as a director, officer, member, employee, fiduciary, consultant or agent while serving as a director, officer, member, employee, fiduciary or agent, he shall be indemnified and held harmless by the Company to the fullest extent authorized by Delaware law, as the same exists or may hereafter be amended, against all Expenses (hereinafter defined) incurred or suffered by Executive in connection therewith, and such indemnification shall continue as to Executive even if Executive has ceased to be an officer, director, member, fiduciary or agent, or is no longer employed by the Company, and shall inure to the benefit of his heirs, executors and administrators. As used in this Agreement, the term "Expenses" shall include, without limitation, damages, losses, judgments, liabilities, fines, penalties, excise taxes, settlements and costs, reasonable attorneys' fees, reasonable accountants' fees, and disbursements and costs of attachment or similar bonds, investigations, and any expenses of establishing a right to indemnification under this Agreement. Expenses incurred by Executive in connection with any Proceeding shall be paid by the Company in advance upon request of Executive and the giving by Executive of any undertakings required by applicable law. The Company and Executive hereby agree that this Section 15 shall survive the termination of this Agreement.


IN WITNESS WHEREOF, the Company has caused this Agreement to be executed and Executive has hereunto set his hand as of the day and year set forth below.

AMBASE CORPORATION

March 30, 2006            By: /s/ John P. Ferrara
                             --------------------------------------------
                             John P. Ferrara
                             Its: Vice President and Chief Financial Officer


March 30, 2006               /s/ Richard A. Bianco
                             ---------------------------------------------
                             Richard A. Bianco


AMENDMENT TO THE

AMBASE SUPPLEMENTAL RETIREMENT PLAN

(Amendment Number 1 to the May 19, 1989 Amendment and Restatement)

WHEREAS, AmBase Corporation (the "Company") maintains the AmBase Supplemental Retirement Plan (the "Plan"); and WHEREAS, Section 7.1 of the Plan provides that the Company's Board of Directors (the "Board") may amend or modify the Plan from time to time, provided that no such action shall adversely affect the vested benefit thereunder of any then participant in the Plan; and WHEREAS, the Board now desires to amend the Plan in certain respects, to provide for (A) the lump-sum payment to Richard A. Bianco, the sole participant in the Plan, of his vested accrued benefit under the Plan, to be calculated as of and paid on or about May 31, 2007, the scheduled expiration date of his current employment agreement with the Company, in consideration for his agreement to extend his term of employment with the Company for an additional five years beyond May 31, 2007, and (B) the termination of the Plan on or about May 31, 2007 immediately following the payment of the lump-sum referred to in clause (A) above; NOW THEREFORE, the Plan is hereby amended as follows: FIRST: A New Section 3.9 is hereby added to the Plan, to read in its entirety as follows:

FIRST: A new Section 3.9. Special May 31, 2007 Lump-Sum Payment to Richard
A. Bianco. Notwithstanding anything in the Plan to the contrary, including but not limited to the provisions of Section 2.8 and Section 3, provided that Richard A. Bianco ("Bianco") has not voluntarily resigned his employment with the Company or been terminated by the Company for cause (as defined in the currently effective Employment Agreement between the Company and Bianco) prior to May 31, 2007 (the "Scheduled Payment Date"), on or about the Scheduled Payment Date, Bianco shall receive the Actuarial Equivalent of his Normal Supplemental Retirement Benefit (determined on the basis of his Credited Service as of the Scheduled Payment Date and, notwithstanding anything to the contrary contained in Section 2.8, his Final Average Earnings as of December 31, 2004) in a cash lump-sum payment. For purposes of determining the Actuarial Equivalent lump-sum amount for purposes of the immediately preceding sentence, a discount rate of 5.75% and the RP-2000 (projected to 2004) mortality table shall be utilized."

SECOND: a new Section 7.3 is hereby added to the Plan, to read in its entirety as follows: "Section 7.3 Scheduled Termination of Plan. Immediately following the payment of the lump-sum referred to in Section 3.9, the Plan shall automatically thereupon terminate."

THIRD: The amendments set forth in Paragraphs FIRST and SECOND above shall be effective as of March 30, 2006, with no other change or modification. Pursuant to the authority delegated to it by the Board, the Company's Personnel Committee hereby adopts this Amendment. AMBASE CORPORATION PERSONNEL COMMITTEE

/s/ Philip M. Halpern                     /s/ Savatore Trani
-------------------------------------     -----------------------------------
Philip M. Halpern, Committee Co-Chair     Salvatore Trani, Committee Co-Chair
Date:  March 30, 2006                     Date:  March 30, 2006



/s/ Robert E. Long
-------------------------------------
Robert E. Long, Committee Member
Date:  March 30, 2006


EXHIBIT 21

AMBASE CORPORATION
SUBSIDIARY LISTING
AS OF DECEMBER 31, 2005

                                                     Jurisdiction                   Percentage Voting
                                                     In Which                       Securities Owned By
Name                                                 Organized                      Immediate Parent
==================================================== ============================== ================================
==================================================== ============================== ================================

AmBase Corporation                                   Delaware                       N/A

     Carteret Bancorp, Inc.                          Delaware                       100%

     Home Capital Services, Inc.                     Delaware                       100%

     Maiden Lane Associates, Ltd.                    Delaware                       100%

     SDG Financial Corp.                             Delaware                       100%




Note:    Interrelationships shown by indentation with 100% ownership unless otherwise indicated.


Exhibit 23

Consent of Independent Registered Public Accounting Firm

We hereby consent to the incorporation by reference in the Registration Statements on Form S-8 (Nos. 333-22553, 33-27417, 33-32224 and 33-17829) of AmBase Corporation, of our report dated March 30, 2006 relating to the financial statements and financial statement schedule of AmBase Corporation, which appears in this Form 10-K.

/s/ PricewaterhouseCoopers LLP
PricewaterhouseCoopers LLP
New York, New York
March 30, 2006


Exhibit 31.1

CERTIFICATION OF CHIEF EXECUTIVE OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY
ACT OF 2002

I, Richard A. Bianco, certify that:

1. I have reviewed this annual report on Form 10-K of AmBase Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

(b) Evaluated the effectiveness of the registrant's disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's fourth quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

/s/ Richard A. Bianco
---------------------------------------
Richard A. Bianco
Chairman, President and Chief Financial Officer
Date:  March 31, 2006


Exhibit 31.2

CERTIFICATION OF THE CHIEF FINANCIAL OFFICER
PURSUANT TO SECTION 302 OF THE SARBANES-OXLEY
ACT OF 2002

I, John P. Ferrara, certify that:

1. I have reviewed this annual report on Form 10-K of AmBase Corporation;

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant's other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this annual report is being prepared;

(b) Evaluated the effectiveness of the registrant's disclosure controls and procedures, and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

(c) Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's fourth quarter that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and

5. The registrant's other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant's auditors and the audit committee of registrant's board of directors (or persons performing the equivalent functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal controls over financial reporting.

Date:  March 31, 2006                /s/ John P. Ferrara
                                     John P. Ferrara
                                     Vice President, Chief Financial Officer,
                                     and Controller


Exhibit 32.1

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO
SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of AmBase Corporation (the "Company") on Form 10-K for the period ending December 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, Richard A. Bianco, Chief Executive Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date: March 31, 2006

/s/ Richard A. Bianco
-------------------------
Richard A. Bianco
Chairman, President and Chief Executive Officer
AmBase Corporation


Exhibit 32.2

CERTIFICATION PURSUANT TO
18 U.S.C. SECTION 1350,
AS ADOPTED PURSUANT TO

SECTION 906 OF THTE SARBANES-OXLEY ACT OF 2002

In connection with the Annual Report of AmBase Corporation (the "Issuer") on Form 10-K for the period ending December 31, 2005 as filed with the Securities and Exchange Commission on the date hereof (the "Report"), I, John P. Ferrara, Chief Financial Officer of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to my knowledge:

(1) The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2) The information contained in the Report fairly presents, in all material respects, the financial condition and result of operations of the Company.

Date: March 31, 2006

/s/ John P. Ferrara
-------------------
John P. Ferrara
Vice President and Chief Financial Officer
AmBase Corporation