UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C.20549
                                -----------------
                                    FORM 10-Q

(Mark One)
   [X]   Quarterly Report Pursuant to Section 13 or 15 (d) of the
                  Securities Exchange Act of 1934
                  For the Quarterly Period Ended June 30, 2002

          [   ]   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 1-11277

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

                             VALLEY NATIONAL BANCORP
             (Exact name of registrant as specified in its charter)

                                   New Jersey
                         (State or other Jurisdiction of
                         incorporation or organization)

                                   22-2477875
                      (I.R.S. Employer Identification No.)

                 1455 Valley Road, Wayne, New Jersey 07474-0558
                    (Address of principal executive offices)

                                  973-305-8800
              (Registrant's telephone number, including area code)


     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 (or such shorter  period that the Registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days.
                                    Yes X No

     Indicate the number of shares  outstanding of each of the issuer's  classes
of common stock, as of the latest practicable date. Common Stock (no par value),
of which 92,669,807 shares were outstanding as of August 12, 2002.

<page>

                                TABLE OF CONTENTS
<table>
<s>                                                                                                        

                                                                                                          Page Number

PART I            FINANCIAL INFORMATION

Item 1.           Financial Statements (Unaudited)
                           Consolidated Statements of Financial Condition
                                    June 30, 2002 and December 31, 2001                                     3

                           Consolidated Statements of Income
                                    Six and Three Months Ended June 30, 2002 and 2001                       4

                           Consolidated Statements of Cash Flows
                                    Six Months Ended June 30, 2002 and 2001                                 5

                           Notes to Consolidated Financial Statements                                       6

Item 2.           Management's Discussion and Analysis of
                                    Financial Condition and Results of Operations                          10

Item 3.           Quantitative and Qualitative Disclosures
                                    About Market Risk                                                      27


PART II  OTHER INFORMATION

Item 4.           Submission of Matters to a Vote of Security Holders                                      28

Item 6.           Exhibits and Reports on Form 8-K                                                         29


                  SIGNATURES                                                                               30


</table>

<page>



                                       PART I

Item 1.  Financial Statements


VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION (Unaudited)
(in thousands, except for share data)
<table>
<caption>
                                                                                                   
                                                                                June 30,           December 31,
                                                                                  2002                 2001
Assets
Cash and due from banks                                                            $ 195,697         $311,850
Investment securities held to maturity, fair value of  $500,393
     and $476,872 in 2002 and 2001, respectively                                     511,237          503,061
Investment securities available for sale                                           2,258,258        2,171,695
Loans                                                                              5,461,605        5,275,582
Loans held for sale                                                                   28,258           56,225
     Total loans                                                                   5,489,863        5,331,807
     Less: Allowance for loan losses
                                                                                    (64,299)          (63,803)
     Net loans                                                                     5,425,564        5,268,004
Premises and equipment, net                                                          105,381           94,178
Accrued interest receivable                                                           45,110           42,184
Bank owned life insurance                                                            155,342          102,120
Other assets                                                                          86,128           90,673
       Total assets                                                              $ 8,782,717      $ 8,583,765

Liabilities
Deposits:
   Non-interest bearing                                                          $ 1,464,336       $1,446,021
   Interest bearing:
     Savings                                                                       2,697,104        2,448,335
     Time                                                                          2,429,997        2,412,618
          Total deposits                                                           6,591,437        6,306,974
Short-term borrowings                                                                282,583          304,262
Long-term debt                                                                       923,686          975,728
Accrued expenses and other liabilities                                               111,891          118,426
          Total liabilities                                                        7,909,597        7,705,390

Company - obligated  mandatorily  redeemable  preferred capital securities
of a subsidiary  trust holding  solely junior  subordinated  debentures of
the Company
                                                                                     200,000          200,000

Shareholders' Equity
Preferred stock, no par value, authorized 30,000,000 shares;
   none issued                                                                            --               --
Common stock, no par value, authorized 142,442,138
   shares; issued 94,307,019 shares in 2002 and
   97,753,698 shares in 2001                                                          33,347           33,310
Surplus                                                                              318,851          406,608
Retained earnings                                                                    304,919          270,730
Unallocated common stock held by employee benefit plan                                 (519)            (602)
Accumulated other comprehensive income                                                38,206           19,638
                                                                                     694,804          729,684
Treasury stock, at cost (792,407 shares in 2002 and
   2,169,121 shares in 2001)                                                         (21,684)         (51,309)
     Total shareholders' equity                                                      673,120          678,375
          Total liabilities and shareholders' equity                             $ 8,782,717      $ 8,583,765

  See accompanying notes to consolidated financial statements.

</table>
<page>


VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF INCOME (Unaudited)
  (in thousands, except for share data)
<table>
<caption>
                                                                           Six Months Ended            Three Months Ended
                                                                                 June 30,                     June 30,
                                                                            2002          2001           2002           2001
                                                                                                              
  Interest Income
  Interest and fees on loans                                               $ 182,788     $ 204,423        $ 91,902     $ 100,090
  Interest and dividends on  investment securities:
       Taxable                                                                69,154        69,189          35,724        34,540
       Tax-exempt                                                              5,083         5,252           2,579         2,633
       Dividends                                                               1,525         2,383             825         1,421
  Interest on federal funds sold and other short-term investments                964         3,362             327         1,723
       Total interest income                                                 259,514       284,609         131,357       140,407
  Interest Expense
  Interest on deposits:
       Savings deposits                                                       16,720        26,493           8,632        12,688
       Time deposits                                                          36,585        64,007          18,019        30,159
  Interest on short-term borrowings                                            1,445         8,007             619         2,246
  Interest on long-term debt                                                  25,537        22,448          12,640        12,685
       Total interest expense                                                 80,287       120,955          39,910        57,778
  Net Interest Income                                                        179,227       163,654          91,447        82,629
  Provision for loan losses                                                    7,679         4,935           3,974         2,835
  Net Interest Income after Provision for Loan Losses                        171,548       158,719          87,473        79,794
  Non-Interest Income
  Trust and investment services                                                2,370         2,408           1,192         1,197
  Service charges on deposit accounts                                          9,712         9,250           4,827         4,702
  Gains on securities transactions, net                                        2,964           979           2,609           816
  Fees from loan servicing                                                     4,913         5,506           2,415         2,821
  Credit card fee income                                                       1,456         1,929             784           932
  Gain on sales of loans, net                                                  3,342         7,523           1,562         1,886
  Bank owned life insurance                                                    3,222            --           1,806            --
  Other                                                                       10,486         6,830           5,226         3,388
       Total non-interest income                                              38,465        34,425          20,421        15,742
  Non-Interest Expense
  Salary expense                                                              41,963        38,996          20,882        19,548
  Employee benefit expense                                                     9,547         9,544           4,701         4,686
  FDIC insurance premiums                                                        549           584             274           292
  Occupancy and equipment expense                                             13,995        15,381           7,118         7,544
  Credit card expense                                                            612           905             304           279
  Amortization of intangible assets                                            4,903         3,942           2,714         2,124
  Advertising                                                                  3,773         2,308           2,335         1,513
  Distributions on capital securities                                          7,865            --           3,932            --
  Merger-related charges                                                          --         9,017              --            --
  Other                                                                       16,660        14,976           8,301         7,712
       Total non-interest expense                                             99,867        95,653          50,561        43,698
  Income Before Income Taxes                                                 110,146        97,491          57,333        51,838
  Income tax expense                                                          31,650        34,369          17,437        17,279
  Net Income                                                                $ 78,496      $ 63,122        $ 39,896      $ 34,559
  Weighted Average Number of Shares Outstanding:
       Basic                                                              94,437,285    97,483,709      94,009,085    97,547,706
       Diluted                                                            95,027,174    98,016,774      94,613,873    98,070,091
  Earnings Per Share:
       Basic                                                                   $0.83         $0.65           $0.42         $0.35
       Diluted                                                                  0.83          0.64            0.42          0.35
  Cash Dividends Declared Per Common Share                                      0.44          0.41           0.225          0.21

  See accompanying notes to consolidated financial statements.




VALLEY NATIONAL BANCORP
CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
(in thousands)


                                                                                                Six Months Ended
                                                                                                     June 30,
                                                                                               2002                2001
                                                                                                             
Cash flows from operating activities:
   Net income                                                                             $  78,496            $ 63,122
   Adjustments to reconcile net income to net cash
          provided by operating activities:
      Depreciation and amortization                                                           9,442               9,320
      Amortization of compensation costs pursuant to
          long-term stock incentive plan                                                      1,290               1,061
      Provision for loan losses                                                               7,679               4,935
      Net amortization of premiums and accretion of discounts                                 4,495               3,436
      Net gains on securities transactions                                                  (2,964)               (979)
      Proceeds from sales of loans                                                          141,932              92,119
      Gain on sales of loans                                                                (3,342)             (7,523)
      Origination of loans held for sale                                                  (110,623)            (99,793)
      Net increase in bank owned life insurance                                             (3,222)                  --
      Net (increase) decrease in accrued interest receivable
          and other assets                                                                     (11)              26,977
      Net decrease in accrued expenses and other liabilities                               (17,170)            (11,461)
      Net cash provided by operating activities                                             106,002              81,214
Cash flows from investing activities:
      Purchase of bank owned life insurance                                                (50,000)                  --
      Proceeds from sales of investment securities available for sale                       282,439             142,293
      Proceeds from maturities, redemptions and prepayments of investment
         securities available for sale                                                      535,227             283,136
      Purchases of investment securities available for sale                               (877,420)           (653,977)
      Purchases of investment securities held to maturity                                  (23,013)             (5,659)
      Proceeds from maturities, redemptions and prepayments of investment
         securities held to maturity                                                         14,501              26,645
      Net increase in federal funds sold and other
          short-term investments                                                                 --            (59,000)
      Net increase in loans made to customers                                             (195,189)               (577)
      Purchases of premises and equipment, net of sales                                    (15,628)             (4,893)
      Net cash used in investing activities                                               (329,083)           (272,032)
Cash flows from financing activities:
      Net increase in deposits                                                              284,463              59,351
      Net decrease in short-term borrowings                                                (21,679)           (233,503)
      Advances of long-term debt                                                                 --             410,000
      Repayments of long-term debt                                                         (52,042)            (52,040)
      Dividends paid to common shareholders                                                (41,239)            (34,938)
      Purchase of common shares to treasury                                                (65,805)                  --
      Common stock issued, net of cancellations                                               3,230               1,020
      Net cash provided by financing activities                                             106,928             149,890
      Net decrease in cash and cash equivalents                                           (116,153)            (40,928)
      Cash and cash equivalents at January 1                                                311,850             239,105
      Cash and cash equivalents at June 30                                                $ 195,697            $198,177
Supplemental disclosure of cash flow information:
       Cash paid during the period for interest on deposits and borrowings                 $ 82,878            $119,279
       Cash paid during the period for federal and state income taxes                        28,898              19,988
       Transfer of securities from held to maturity to available for  sale (1)                   --             162,433
       Transfer of securities from available for sale to held to maturity (1)                    --              50,044
See accompanying notes to consolidated financial statements.


(1)    In connection with the Merchants acquisition in January 2001.



                             VALLEY NATIONAL BANCORP
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.       Consolidated Financial Statements

     The Consolidated  Statements of Financial Condition as of June 30, 2002 and
December 31, 2001, the  Consolidated  Statements of Income for the six and three
month  periods ended June 30, 2002 and 2001 and the  Consolidated  Statements of
Cash  Flows for the six month  periods  ended  June 30,  2002 and 2001 have been
prepared by Valley National Bancorp  ("Valley") without audit. In the opinion of
management,  all adjustments (which included only normal recurring  adjustments)
necessary to present fairly Valley's financial  position,  results of operations
and cash flows at June 30, 2002 and for all periods presented have been made.

     Certain information and footnote disclosures normally included in financial
statements prepared in accordance with accounting  principles generally accepted
in the United States of America have been omitted.  These consolidated financial
statements  are to be  read  in  conjunction  with  the  consolidated  financial
statements  and notes thereto  included in Valley's  December 31, 2001 report on
Form 10-K.  Certain  prior period  amounts have been restated to conform to 2002
financial presentations.

2.       Earnings Per Share

     Earnings per share ("EPS") amounts and weighted average shares  outstanding
reflect  the 5 for 4 stock split  declared  April 10,  2002 to  shareholders  of
record on May 3, 2002 and issued May 17, 2002.

     For Valley,  the  numerator of both the Basic and Diluted EPS is equivalent
to net income.  The weighted  average number of shares  outstanding  used in the
denominator for Diluted EPS is increased over the denominator used for Basic EPS
by the effect of potentially  dilutive  common stock  equivalents  utilizing the
treasury stock method.  For Valley,  common stock  equivalents  are common stock
options outstanding.

     The  following  table  shows the  calculation  of both  Basic  and  Diluted
earnings per share for the six and three months ended June 30, 2002 and 2001.


                                                      Six Months Ended                      Three Months Ended
                                                          June 30,                               June 30,

                                                   2002               2001               2002                2001

                                                                                                    
Net income (in thousands)                           $ 78,496           $ 63,122           $ 39,896            $ 34,559
Basic weighted-average number of
     shares outstanding                           94,437,285         97,483,709         94,009,085          97,547,706
Plus:   Common stock equivalents                     589,889            533,065            604,788             522,385
Diluted weighted-average number
     of shares outstanding                        95,027,174         98,016,774         94,613,873          98,070,091
Earnings per share:
     Basic                                             $0.83              $0.65              $0.42               $0.35
     Diluted                                            0.83               0.64               0.42                0.35



     Common stock  equivalents  for both the six and three months ended June 30,
2002 exclude approximately 2 thousand common stock options, because the exercise
prices  exceeded the average  market  value.  For the six and three months ended
June 30, 2001,  approximately  378 thousand  common stock  options were excluded
from common stock  equivalents  because the exercise prices exceeded the average
market value. Inclusion of these common stock equivalents would be
anti-dilutive to the earnings per share calculation.



3.       Recent Developments

     On July 30, 2002,  President Bush signed into law the Sarbanes-Oxley Act of
2002.  The  Act  increases  federal  regulation  of  corporate   governance  and
accounting, creates new federal crimes in connection with corporate activity and
expands criminal penalties for existing federal crimes.

     On July 25, 2002,  Valley National Bank (VNB), the wholly-owned  subsidiary
of Valley,  announced the signing of a purchase  agreement to acquire Glen Rauch
Securities,  Inc.,  a Wall  Street  brokerage  firm  specializing  in  municipal
securities  with more than $1 billion in assets in its  customer  accounts.  The
purchase  of  Glen  Rauch  Securities,  Inc.,  will be a cash  acquisition  with
subsequent  earn-out  payments.   Under  the  terms  of  the  agreement,  it  is
anticipated  that  management  and employees will remain with the firm to assure
continuity.*  Completion of the  transaction is subject to regulatory  approval,
including  approval  by  the  Comptroller  of  the  Currency  and  the  National
Association of Securities Dealers and is expected to take place during the third
quarter of 2002. Upon completion of the transaction,  Glen Rauch Securities will
become part of Valley's Financial Services Division.*

     On July 17,  2002,  Valley  announced  that it will expense the cost of all
stock options the company  grants  beginning  with options  granted and earnings
reported for the calendar year 2002. While the impact of expensing stock options
will not be material to Valley's  financial  statements  for 2002, the impact on
Valley's  net income is expected to increase  over time as options  vest and new
options are granted.* Based on Valley's  historical levels of earnings and stock
options  issuance,  the effect of  expensing  options is  expected  to amount to
approximately  $0.02 per diluted share annually when it makes its full impact on
earnings at the end of five years.* A recently  announced  review of  accounting
principles by the Financial  Accounting  Standards Board regarding stock options
could affect the phase-in of this amount.

     During the quarter  ended June 30, 2002, a two-year  Federal  investigation
culminated  in the  arrest of an officer of the  International  Private  Banking
Department  of  Merchants  Bank and the seizure of 39 accounts  that the officer
managed.  The  officer was  charged  with money  laundering  in  furtherance  of
narcotic trafficking  activity,  tax evasion, and unlicensed money transmitting.
Valley became aware of the  investigation  by Federal Law Enforcement  Officials
during  the  course  of  its  own  due  diligence  investigation,  prior  to the
acquisition of Merchants Bank. Valley representatives met with the office of the
U.S. Attorney and continued the ongoing  cooperation with the investigation into
the  International  Private  Banking  Department.  Throughout  the course of the
investigation,  there was never any adverse impact upon Valley,  its funds,  its
customers  or its  operations.  Valley  will  continue  its  policy  of full and
complete  cooperation with State and Federal Law Enforcement  Authorities in the
investigation  of criminal  conduct  that in any way affects  the  integrity  of
Valley National Bank and its customers' accounts.

     On June 18,  2002,  Valley  announced  that it had entered  into a Purchase
Agreement  to acquire  the  assets of Masters  Coverage  Corp.  ("Masters"),  an
independent  insurance agency.  Masters is an all-line insurance agency offering
property and casualty,  life and health insurance.  The purchase of Masters will
be a cash acquisition with subsequent earn-out payments.  Under the terms of the
agreement,  Masters'  operation  will continue as a  wholly-owned  subsidiary of
Valley National Bank and their entire  management team and staff are expected to
remain with the firm to assure  continuity.*  The  transaction is subject to the
satisfaction  of certain  conditions  and is expected to close  during the third
quarter of this year.* Upon completion of the  transaction,  Masters will become
part of Valley's Financial Services Division.*

     On May 1, 2002,  Valley  completed the sale of its subsidiary VNB Financial
Services,  a Canadian finance company, to State Farm Mutual Automobile Insurance
Company for a purchase price equal to Valley's  equity in the subsidiary  plus a
premium of approximately $1.6 million. The subsidiary primarily originated fixed
rate auto loans in Canada through a marketing program with State Farm.

<page>


4.       Comprehensive Income

     Valley's  comprehensive  income  consists of foreign  currency  translation
adjustments and unrealized gains (losses) on securities  available for sale. The
following  table shows each  component of  comprehensive  income for the six and
three months ended June 30, 2002 and 2001.



                                                                       Six Months Ended        Six Months Ended
                                                                         June 30, 2002           June 30, 2001
                                                                                     (in thousands)

                                                                                                   
Net income                                                                        $ 78,496                 $ 63,122
Other comprehensive income, net of tax:
  Foreign currency:
      Translation adjustment                                          $   118                     $     (72)
       Reclassification adjustment for loss realized on sale
          of Canadian subsidiary                                           995                           --
       Net foreign currency                                                          1,113              (72)
  Unrealized gains on securities:
       Unrealized holding gains arising during period                  19,381                        14,496
       Reclassification adjustment for gains realized in
          net income                                                   (1,926)                         (671)
       Net unrealized gains                                                         17,455                   13,825
  Other comprehensive income                                                        18,568                   13,753
  Comprehensive income                                                            $ 97,064                 $ 76,875


                                                                       Three Months Ended     Three Months Ended
                                                                         June 30, 2002           June 30, 2001
                                                                                    (in thousands)

Net income                                                                         $ 39,896               $ 34,559
Other comprehensive income, net of tax:
 Foreign currency:
      Translation adjustment                                            $     126                  $    273
       Reclassification adjustment for loss realized on sale
          of Canadian subsidiary                                               995                       --
       Net foreign currency                                                           1,121             273
  Unrealized gains (losses) on securities:
       Unrealized holding gains (losses) arising during period            20,252                       (710)
       Reclassification adjustment for gains realized in
          net income                                                       (1,926)                     (567)
       Net unrealized gains (losses)                                                 18,326                 (1,277)
  Other comprehensive income (loss)                                                  19,447                 (1,004)
  Comprehensive income                                                             $ 59,343                $ 33,555




     5.  Statement of Financial  Accounting  Standards  No. 142,  "Goodwill  and
Intangible Assets"

     Valley  adopted  Statement  of  Financial  Accounting  Standards  No.  142,
"Goodwill and Intangible Assets" (SFAS No. 142), effective January 1, 2002. SFAS
No. 142 eliminates the amortization of existing goodwill and requires evaluating
goodwill for  impairment on an annual basis  whenever  circumstances  occur that
would reduce the fair value.  SFAS No. 142 also requires  allocation of goodwill
to reporting segments defined by SFAS No. 131, "Disclosures about Segments of an
Enterprise and Related Information".  As of June 30, 2002, management identified
and evaluated the segments to which goodwill applies and an impairment allowance
was not required to be recorded.  Management  will continue to evaluate the need
for an impairment allowance on a quarterly basis.


6.       Business Segments

     The  information  under the caption  "Business  Segments"  in  Management's
Discussion and Analysis is incorporated herein by reference.



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

Cautionary Statement Concerning Forward-Looking Statements

     This Form 10-Q, both in the MD & A and elsewhere,  contains forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995. Such  statements are not historical  facts and include  expressions  about
management's  confidence and strategies and management's  expectations about new
and existing programs and products, acquisitions, relationships,  opportunities,
taxation,  technology and market conditions.  These statements may be identified
by an (*) or such forward-looking terminology as "expect", "anticipate", "view",
"opportunity",  "allow",  "continues",  "reflects",  or  similar  statements  or
variations  of such  terms.  Actual  results  may  differ  materially  from such
forward-looking statements. Factors that may cause actual results to differ from
those contained in such  forward-looking  statements include,  among others, the
following:  unanticipated changes in the direction of interest rates,  effective
income  tax rates,  loan  prepayment  assumptions,  levels of loan  quality  and
origination  volume,  relationships  with major customers  including  sources of
loans,  as well as the effects of economic  conditions  and legal and regulatory
barriers  and  structure.  Valley  assumes no  obligation  for updating any such
forward-looking statement at any time.

Earnings Summary(2)

     Net  income for the six months  ended  June 30,  2002 was $78.5  million or
$0.83 per diluted  share  compared with $63.1 million or $0.64 per diluted share
for the same period in 2001,  an increase of 24.4 percent in net income and 29.7
percent in net income per diluted share. For the six months ended June 30, 2002,
the annualized return on average shareholders' equity increased to 23.67 percent
from 18.64  percent  for the same  period in 2001 and the  annualized  return on
average assets  increased to 1.85 percent for the six months ended June 30, 2002
from 1.59 percent, for the same period in 2001.

     For the three months ended June 30, 2002,  net income was $39.9  million or
$0.42 per diluted  share  compared with $34.6 million or $0.35 per diluted share
for the same period in 2001,  an  increase  of 15.4  percent in net income and a
20.0  percent  increase in net income per diluted  share.  For the three  months
ended June 30,  2002,  the  annualized  return on average  shareholders'  equity
increased  to 24.16  percent  from 20.04  percent and the  annualized  return on
average assets increased to 1.87 percent for the three months ended
June 30, 2002 from 1.72 percent for the same period in 2001.

     Valley also  presents  core earnings data that exclude items that relate to
one time  non-recurring  events.(3)  Core earnings for the six months ended June
30,  2002 were $73.3  million or $0.77 per  diluted  share  compared  with $67.2
million or $0.69 per diluted  share for the same period in 2001,  an increase of
9.0 percent in core  earnings and an 11.6 percent  increase in core earnings per
diluted share. Core earnings for the three month period ended June 30, 2002 were
$37.8 million or $0.40 per diluted share compared with $34.6  million,  or $0.35
per  diluted  share for the same  period in 2001,  an increase of 9.5 percent in
core earnings and a 14.3 percent increase in core earnings per diluted share.





(2) Earnings per share data reflects the 5 for 4 stock split issued on May 17,
    2002.
(3) Core earnings include gains from sales of investment securities and gains
    from sales of loans which are considered recurring and part of normal
    operations.
<page>
     The following table summarizes the significant  non-recurring items, net of
tax, excluded in core earnings:



                                                       Six Months Ended June 30,     Three Months Ended June 30,
                                                       2002              2001              2002             2001
                                                                            (in thousands)
                                                                                                     
Net income                                               $ 78,496          $ 63,122          $ 39,896        $ 34,559
 Non-recurring items, net of tax:
  Net one-time non-recurring items                             14                --             (316)              --
  Merger (Merchants New York Bancorp)
      related charge                                           --             7,000               --               --
  Gain  on sale of credit card portfolio                       --            (2,940)              --               --
   Income tax expense reduction **                         (5,250)               --           (1,750)              --
  Core Earnings                                          $ 73,260          $ 67,182         $ 37,830         $ 34,559


     ** Due to the  restructuring  of an existing  subsidiary into a Real Estate
Investment Trust (REIT).

Net Interest Income

     Net  interest  income  continues  to be  the  largest  source  of  Valley's
operating  income.  For the six month period  ended June 30, 2002,  net interest
income on a tax  equivalent  basis  increased to $182.1  million or 9.2 percent,
compared  with  $166.7  million  for the six  months  ended June 30,  2001.  The
increase in net interest income is mainly  attributed to higher average balances
of total interest  earning assets,  primarily  loans and taxable  investments in
addition to overall lower average  interest  rates for the period.  Net interest
margin on a tax  equivalent  basis  increased to 4.55 percent for the six months
ended June 30, 2002  compared  with 4.39  percent for the six month period ended
June 30, 2001. This increase is mainly  attributed to Valley's  interest bearing
liabilities  repricing  at a faster  pace  than  interest  bearing  assets  in a
declining interest rate environment.  During 2001, the Federal Reserve decreased
short-term  interest  rates 475 basis  points  due to  general  weakness  in the
economy.  The Federal Reserve has not changed  interest rates in 2002. There can
be no assurances of how and when interest  rates will move in the future and the
related effect these changes may have on net interest income.*

     Average total  interest  earning  assets  increased  $398.0  million or 5.2
percent  for the six months  ended June 30,  2002 over the same  period in 2001.
This was mainly the result of  increases  in  average  loan  balances  of $235.6
million  or 4.6  percent  and  investment  securities  of $188.8  million or 8.1
percent,  partly  offset by a decrease in average  federal  funds sold and other
short-term investments of $26.4 million or 19.1 percent.

     Average  interest  bearing  liabilities  increased  $188.9  million  or 3.2
percent  for the six months  ended June 30,  2002 over the same  period in 2001.
Average savings  deposits  increased  $255.1 million or 10.8 percent and average
time  deposits  decreased  $80.8  million  or 3.2  percent.  Average  short-term
borrowings  decreased  $126.4 million or 40.6 percent and long-term debt,  which
includes  primarily FHLB advances,  increased  $141.0 million,  or 17.6 percent.
Average demand deposits  increased $163.3 million or 13.0 percent.  During 2001,
in conjunction with declining interest rates,  Valley began to extend maturities
of its short-term borrowings by converting to longer term Federal Home Loan Bank
advances. The extension of maturities is part of an effort to more closely match
a portion of Valley's  funding  sources with its mortgage  portfolio  and reduce
future interest rate risk.*

     The average interest rate on total interest earning assets was 6.56 percent
for the six months  ended June 30, 2002  compared  with 7.57 percent for the six
months ended June 30, 2001.  The average  interest rate for loans  decreased 117
basis points to 6.83 percent;  the average interest rate for taxable  investment
securities  decreased 61 basis points to 6.14 percent;  and the average interest
rate for federal funds sold and other short-term investments decreased 314 basis
points to 1.73  percent.  The average  interest rate on total  interest



bearing liabilities was 2.61 percent for the six months ended June 30, 2002
compared  with 4.06  percent  for the six months  ended June 30,  2001.  Average
interest rates on  interest-bearing  deposits decreased 162 basis points to 2.12
percent, the average interest rate for short-term borrowings decreased 359 basis
points  to 1.56  percent  and the  average  interest  rate  for  long-term  debt
decreased 19 basis points to 5.43 percent.

     For the three month period ended June 30,  2002,  net interest  income on a
tax equivalent  basis increased to $92.9 million or 10.4 percent,  compared with
$84.2  million for the three months ended June 30, 2001.  This can be attributed
to an increase of $343.1 million in average interest  earning assets,  primarily
loans and  investments,  partly offset with a decrease of 77 basis points in the
average  interest rate earned.  These changes were further offset by an increase
of $172.2 million in average interest bearing  liabilities and a decrease of 126
basis points in the average interest rate paid. The net interest margin on a tax
equivalent  basis  increased to 4.62 percent for the three months ended June 30,
2002 compared with 4.37 percent for the same period in 2001.



     The following table reflects the components of net interest income for each
of the six months ended June 30, 2002 and 2001.

      ANALYSIS OF AVERAGE ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY AND
                  NET INTEREST INCOME ON A TAX EQUIVALENT BASIS




                                  Six Months Ended June 30, 2002                         Six Months Ended June 30,
                                                                                           2001
                                Average                    Average            Average                       Average
                                Balance       Interest      Rate              Balance        Interest        Rate
                                                                  (in thousands)
                                                                                             
Assets
Interest earning assets
Loans (1)(2)                    $5,355,424      $182,933         6.83%        $ 5,119,820      $ 204,671        8.00%
Taxable investments (3)          2,303,560        70,679        6.14            2,119,939         71,572        6.75
Tax-exempt
   investments(1)(3)               226,426         7,821        6.91              221,222          8,081        7.31
Federal funds sold and
   other short-term
   investments                     111,555           964        1.73                               3,362        4.87
                                                                                  137,970
Total interest earning
   assets                        7,996,965      $262,397        6.56            7,598,951      $ 287,686        7.57
Allowance for loan
    losses                        (65,849)                                       (63,259)
Cash and due from
   banks                           181,803                                        184,688
Other assets                       324,263                                        203,672
Unrealized gain
  on securities available
  for sale                          38,245                                         13,210
Total assets                    $8,475,427                                     $7,937,262

Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings deposits                $2,610,759       $16,720         1.28%         $2,355,687        $26,493         2.25%
Time deposits                    2,408,553        36,585        3.04            2,489,329         64,007        5.14
Total interest
   bearing deposits              5,019,312        53,305        2.12            4,845,016         90,500        3.74
Short-term borrowings              184,717         1,445        1.56              311,138          8,007        5.15
Long-term debt                     940,121        25,537        5.43              799,100         22,448        5.62
Total interest bearing
  liabilities                    6,144,150        80,287        2.61            5,955,254        120,955        4.06
Demand deposits                  1,421,508                                      1,258,189
Other liabilities                   46,550                                         46,442
Capital securities                 200,000                                             --
Shareholders' equity               663,219                                        677,377
Total liabilities and
  shareholders' equity          $8,475,427                                    $ 7,937,262
Net interest income
  (tax equivalent basis)                         182,110                                         166,731
Tax equivalent
  adjustment                                     (2,883)                                         (3,077)
Net interest income                            $ 179,227                                        $163,654
Net interest rate
 Differential                                                    3.95%                                           3.51%
Net interest margin (4)                                          4.55%                                           4.39%



(1)   Interest income is presented on a tax equivalent basis using a 35 percent
      federal tax rate.
(2)   Loans are stated net of unearned income and include non-accrual loans.
(3)   The yield for securities that are classified as available for sale is
      based on the average historical amortized cost.
(4)   Net interest income on a tax equivalent basis as a percentage of total
      average interest earning assets.


     The following table reflects the components of net interest income for each
of the three months ended June 30, 2002 and 2001.

      ANALYSIS OF AVERAGE ASSETS, LIABILITIES AND SHAREHOLDERS' EQUITY AND
                  NET INTEREST INCOME ON A TAX EQUIVALENT BASIS



                                Three Months Ended June 30, 2002                     Three Months Ended June 30, 2001
                                Average                   Average             Average                      Average
                                Balance      Interest      Rate               Balance        Interest        Rate
                                                                  (in thousands)
                                                                                             
Assets
Interest earning assets
Loans (1)(2)                    $5,389,510    $ 91,974          6.83%         $ 5,122,966       $100,208         7.82%
Taxable investments (3)          2,345,559      36,549         6.23             2,189,678         35,961        6.57
Tax-exempt
   investments(1)(3)               230,963       3,967         6.87               224,212          4,051        7.23
Federal funds sold and
  other short-term
  investments                                                  1.78               159,661          1,723        4.32
                                    73,611         327
Total interest earning
  assets                         8,039,643    $132,817         6.61             7,696,517      $ 141,943        7.38
Allowance for loan
   losses                         (65,923)                                       (63,122)
Cash and due from
  banks                            178,182                                        182,181
Other assets                       345,601                                        209,617
Unrealized gain on
  securities available
  for sale                          45,244                                         18,911
Total assets                    $8,542,747                                     $8,044,104

Liabilities and
  Shareholders' Equity
Interest bearing liabilities
Savings deposits                $2,674,772     $ 8,632          1.29%          $2,414,064        $12,688         2.10%
Time deposits                    2,423,577      18,019         2.97             2,478,493         30,159        4.87
Total interest
   bearing deposits              5,098,349      26,651         2.09             4,892,557         42,847        3.50
Short-term borrowings              173,841         619         1.42               197,627          2,246        4.55
Long-term debt                     924,383      12,640         5.47               934,143         12,685        5.43
Total interest bearing
  liabilities                    6,196,573      39,910         2.58             6,024,327         57,778        3.84
Demand deposits                  1,432,362                                      1,265,039
Other liabilities                   53,266                                         64,873
Capital securities                 200,000                                             --
Shareholders' equity               660,546                                        689,865
Total liabilities and
  shareholders' equity          $8,542,747                                    $ 8,044,104
Net interest income
  (tax equivalent basis)                        92,907                                            84,165
Tax equivalent
   adjustment                                  (1,460)                                           (1,536)
Net interest income                           $ 91,447                                          $ 82,629
Net interest rate
 differential                                                   4.03%                                            3.54%
Net interest margin (4)                                         4.62%                                            4.37%


(1)   Interest income is presented on a tax equivalent basis using a 35 percent
      federal tax rate.
(2)   Loans are stated net of unearned income and include non-accrual loans.
(3)   The yield for securities that are classified as available for sale is
      based on the average historical amortized cost.
(4)   Net interest income on a tax equivalent basis as a percentage of total
      average interest earning assets.


     The following table demonstrates the relative impact on net interest income
of changes in volume of interest earning assets and interest bearing liabilities
and changes in rates earned and paid by Valley on such assets and liabilities.

             CHANGE IN NET INTEREST INCOME ON A TAX EQUIVALENT BASIS



                                            Six Months Ended June 30,                 Three Months Ended June 30,
                                             2002 Compared with 2001                    2002 Compared with 2001
                                             Increase (Decrease) (2)                    Increase (Decrease) (2)
                                      Interest        Volume         Rate         Interest       Volume         Rate
                                                                       (in thousands)
                                                                                                
Interest income:
  Loans (1)                            $ (21,738)        $9,089     $ (30,827)     $ (8,234)       $ 5,021    $ (13,255)
  Taxable investments                       (893)         5,924        (6,817)           588         2,484       (1,896)
  Tax-exempt investments(1)                 (260)           187          (447)          (84)           120         (204)
  Federal funds sold and
     other short-term
     investments                          (2,398)         (549)        (1,849)       (1,396)         (667)         (729)
                                         (25,289)        14,651       (39,940)       (9,126)         6,958      (16,084)

Interest expense:
  Savings deposits                        (9,773)         2,620       (12,393)       (4,056)         1,255       (5,311)
  Time deposits                          (27,422)       (2,015)       (25,407)      (12,140)         (654)      (11,486)
  Short-term borrowings                   (6,562)       (2,419)        (4,143)       (1,627)         (243)       (1,384)
  Long-term debt                            3,089         3,851          (762)          (45)         (133)            88
                                         (40,668)         2,037       (42,705)      (17,868)           225      (18,093)
Net interest income
(tax equivalent basis)                   $15,379       $12,614        $ 2,765       $ 8,742       $ 6,733       $ 2,009



(1)   Interest income is adjusted to a tax equivalent basis using a 35 percent
      federal tax rate.
(2)   Variances  resulting  from a  combination  of changes in volume and rates
      are  allocated  to the  categories  in proportion to the absolute dollar
      amounts of the change in each category.


Non-Interest Income

     The following table presents the components of non-interest  income for the
six and three months ended June 30, 2002 and 2001.



                                                         NON-INTEREST INCOME
                                                  Six Months Ended June 30,          Three Months Ended June 30,
                                                    2002              2001             2002              2001
                                                                         (in thousands)
                                                                                                  
Trust and investment services                        $   2,370          $  2,408         $  1,192         $   1,197
Service charges on deposit accounts                      9,712             9,250            4,827             4,702
Gains on securities transactions, net                    2,964               979            2,609               816
Fees from loan servicing                                 4,913             5,506            2,415             2,821
Credit card fee income                                   1,456             1,929              784               932
Gains on sales of loans, net                             3,342             7,523            1,562             1,886
Bank owned life insurance                                3,222                --            1,806                --
Other                                                   10,486             6,830            5,226             3,388
   Total non-interest income                         $  38,465          $ 34,425        $  20,421          $ 15,742



     Non-interest  income continues to represent a considerable source of income
for Valley,  representing  12.9 percent of gross income for the six months ended
June  30,  2002.  Excluding  gains  on  securities   transactions,   net,  total
non-interest income increased to $35.5 million for the six months ended June 30,
2002, a 6.1 percent  increase  compared with the $33.4 million  recorded for the
six months  ended June 30,  2001.  For the quarter  ended June 30,  2002,  total
non-interest income excluding gains on securities  transactions,  net, was $17.8
million or 19.3 percent  higher than the $14.9 million  recorded for the quarter
ended June 30, 2001.

     For the six and three month periods ended June 30, 2002, service charges on
deposit accounts increased $462 thousand or 5.0 percent and $125 thousand or 2.7
percent  respectively,  compared with the same periods in 2001, due to increases
in service fees charged.

     Gains on  securities  transactions,  net,  increased  $2.0 million or 202.8
percent to $3.0  million for the six months  ended June 30, 2002  compared  with
$1.0  million for the same  period in 2001 and  increased  $1.8  million for the
quarter ended June 30, 2002 compared with the same period in 2001.  The majority
of the gains were on  appreciated  equity  securities  sold in the quarter ended
June 30, 2002.

     Fees from loan  servicing  decreased $593 thousand or 10.8 percent and $406
thousand  or 14.4  percent for the six and three  month  periods  ended June 30,
2002,  as  compared  with the same  periods in 2001.  This  decrease  was mainly
attributed  to a  reduction  in fee income on  serviced  mortgages  due to heavy
refinancing activity as borrowers took advantage of lower interest rates.

     Gains on the sales of loans,net for the six months ended June 30, 2002 were
$3.3 million,  a decrease of $4.2 million or 55.6 percent compared with gains of
$7.5 million for the six months ended June 30, 2001.  This decrease is primarily
attributed  to the sale of the Shop Rite credit card  portfolio  resulting  in a
$4.9 million gain recorded in January 2001.

     For the quarter ended March 31, 2002,  Valley invested an additional  $50.0
million in Bank Owned Life Insurance  ("BOLI") to help offset the rising cost of
employee  benefits.  This was in addition to the $100.0 million  invested during
the third quarter of 2001. The investment portfolio was reduced by a like amount
during the respective periods to fund these insurance purchases. For the six and
three  months  ended June 30,  2002,  income from BOLI of $3.2  million and $1.8
million, respectively, is included in non-interest income.


     Other  non-interest  income increased $3.7 million or 53.5 percent to $10.5
million for the six months  ended June 30, 2002  compared  with $6.8 million for
the six months ended June 30, 2001.  For the quarter ended June 30, 2002,  other
non-interest  income  increased  $1.8 million or 54.3 percent  compared with the
same period in 2001.  These increases  include an $800 thousand  settlement of a
lawsuit and a $1.6 million gain from the sale of a subsidiary to State Farm.

Non-Interest Expense

     The following table presents the components of non-interest expense for the
six and three months ended June 30, 2002 and 2001.



                                                      NON-INTEREST EXPENSE
                                                          Six Months Ended                 Three Months Ended
                                                              June 30,                          June 30,
                                                       2002             2001             2002             2001
                                                                            (in thousands)
                                                                                                  
Salary expense                                         $  41,963        $   38,996        $  20,882        $  19,548
Employee benefit expense                                   9,547             9,544            4,701            4,686
FDIC insurance premiums                                      549               584              274              292
Occupancy and equipment expense                           13,995            15,381            7,118            7,544
Credit card expense                                          612               905              304              279
Amortization of intangible assets                          4,903             3,942            2,714            2,124
Advertising                                                3,773             2,308            2,335            1,513
Distributions on capital securities                        7,865                --            3,932               --
Merger-related charges                                        --             9,017               --               --
Other                                                     16,660            14,976            8,301            7,712
   Total non-interest expense                          $  99,867         $  95,653        $  50,561        $  43,698




     Non-interest expense totaled $99.9 million and $50.6 million, respectively,
for the six and three months ended June 30, 2002. This  represents  increases of
15.3  percent  and  15.7  percent  over the  respective  2001  levels  (exluding
merger-related charges).

     The  efficiency  ratio  measures  a bank's  gross  operating  expense  as a
percentage  of   fully-taxable   equivalent   net  interest   income  and  other
non-interest  income without  taking into account  security gains and losses and
other  non-recurring  items.  Valley's efficiency ratio for the six months ended
June 30, 2002 was 45.6 percent, one of the lowest in the industry, compared with
an efficiency ratio of 44.4 percent for the same period in 2001.  Valley strives
to control its efficiency  ratio and expenses as a means of producing  increased
earnings for its shareholders.*

     The largest  components of  non-interest  expense are salaries and employee
benefit  expense  which  totaled $51.5 million for the six months ended June 30,
2002 compared with $48.5 million for the same period in 2001,  and $25.6 million
for the quarter  ended June 30, 2002 compared with $24.2 million for the quarter
ended June 30, 2001. Valley's full-time equivalent staff remained at 2,126 as of
June 30, 2002 and 2001.

     Salary  expense  increased  $3.0 million or 7.6 percent and $1.3 million or
6.8  percent for the six and three month  periods  ended June 30, 2002  compared
with the same periods in the prior year.  These  increases  are primarily due to
business  expansion,  including  adding new branches,  partially  mitigated by a
decrease in back office staff.

     Occupancy and equipment  expense  decreased  $1.4 million or 9.0 percent to
$14.0 million for the six months ended June 30, 2002 and decreased $426 thousand
or 5.6 percent to $7.1 million for the three months ended June 30, 2002 compared
with the same periods in 2001.  These decreases can be attributed to the overall
lower cost of repairs, utilities and depreciation expense.



     Amortization of intangible  assets  increased $961 thousand or 24.4 percent
to $4.9  million  for the six months  ended  June 30,  2002 and  increased  $590
thousand or 27.8  percent to $2.7  million for the three  months  ended June 30,
2002  compared  with the same periods in 2001.  These  increases  are  primarily
attributed to higher reserves for the impairment of mortgage servicing rights as
a result of increased  prepayments  on higher  interest rate  mortgages,  partly
offset by the elimination of goodwill amortization.

     An impairment  analysis is completed quarterly to determine the adequacy of
the mortgage  servicing asset impairment  reserve.  Subsequent to June 30, 2002,
mortgage  interest  rates  continued  to decline  resulting  in an  increase  in
residential   mortgage   refinancing   activities.   Consequently,    management
anticipates recording additional impairment reserves during the third quarter of
2002.*

     Under new  accounting  rules  effective  January 1, 2002,  amortization  of
goodwill ceased.  As of June 30, 2002,  management  identified and evaluated the
segments to which goodwill applies and an impairment  allowance was not required
to be recorded.  Management will continue to evaluate the need for an impairment
allowance on a quarterly basis.

     Distributions on capital  securities  consist primarily of amounts required
to be paid or  accrued  on the $200  million  of 7.75  percent  trust  preferred
securities  issued in  November  of 2001.  The cost for the six months and three
months ended June 30, 2002 was $7.9 million and $3.9 million, respectively.

     During the first quarter of 2001, Valley recorded merger-related charges of
$9.0 million  related to the  acquisition  of Merchants.  On an after tax basis,
these  charges  totaled $7.0 million or $0.07 per diluted  share.  These charges
include  only  identified  direct and  incremental  costs  associated  with this
acquisition such as:  personnel  expenses which include  severance  payments for
terminated  directors at Merchants;  professional fees which include  investment
banking,  accounting  and legal  fees;  and other  expenses  which  include  the
disposal of data  processing  equipment  and the write-off of supplies and other
assets not  considered  useful in the  operation of the combined  entities.  The
major components of the merger-related charges, consisting of professional fees,
personnel and the disposal of data processing  equipment,  totaled $4.4 million,
$3.2 million and $486 thousand, respectively.

     The  significant  components  of other  non-interest  expense  include data
processing,  professional  fees,  postage,  telephone  and  stationery  expenses
totaling  approximately  $8.8  million and $7.3 million for the six months ended
June 30, 2002 and 2001,  respectively.  These expenses  totaled $4.5 million and
$3.9 million for the three months ended June 30, 2002 and 2001, respectively.

Income Taxes

     Income tax expense as a percentage  of pre-tax  income was 28.7 percent and
30.4 percent for the six and three  months  ended June 30,  2002,  respectively,
compared  with 35.3  percent  and 33.3  percent  for the same  periods  in 2001,
respectively.  The decrease in the  effective  tax rate was  primarily  due to a
reduction in income tax expense as a result of the  restructuring of an existing
subsidiary into a REIT. The effective tax rate for both the six and three months
ended June 30, 2002 were positively impacted by non-taxable income from the $155
million investment in BOLI. This decrease was partially offset by additional tax
expense  being  recorded due to the changes in New Jersey's  Corporate  Business
Tax,  effective  retroactively to January 1, 2002. The effect of these State tax
law changes is approximately $1.5 million of additional tax expense per year, or
a net income reduction of  approximately  $0.01 per diluted share. The effective
tax rate is expected to continue at  approximately  30 percent for the remainder
of  2002.*   Beginning  in  2003,   recurring  annual  benefits  from  the  REIT
restructuring are expected to be significantly lower.*


Business Segments

     VNB has four  business  segments it  monitors  and reports on to manage its
business  operations.  These segments are consumer lending,  commercial lending,
investment management and corporate and other adjustments. Lines of business and
actual  structure  of  operations  determine  each  segment.  Each  is  reviewed
routinely for its asset growth,  contribution to pretax net income and return on
assets.  Expenses related to the branch network,  all other components of retail
banking,  along with the back office  departments of the bank are allocated from
the corporate and other adjustments  segment to each of the other three business
segments.  The financial  reporting for each segment  contains  allocations  and
reporting in line with VNB's  operations,  which may not necessarily be compared
with any other financial  institution.  The accounting for each segment includes
internal  accounting  policies  designed to measure  consistent  and  reasonable
financial reporting.

     The following table  represents the financial data for the six months ended
June 30, 2002 and 2001.



                                                                  Six Months Ended June 30, 2002
                                                                          (in thousands)
                                                                                               Corporate
                                              Consumer      Commercial       Investment        and other
                                              Lending         Lending        Management       adjustments         Total

                                                                                        
Average interest earning assets               $ 2,680,149    $ 2,713,525       $ 2,603,291          $     --    $ 7,996,965

Income (loss) before income taxes               $  40,601      $  36,558         $  36,899        $  (3,912)      $ 110,146

Return on average interest earning
     assets (pre-tax)                               3.03%          2.69%             2.83%              --%            2.75%

                                                                  Six Months Ended June 30, 2001
                                                                          (in thousands)
                                                                                               Corporate
                                              Consumer      Commercial       Investment        and other
                                              Lending         Lending        Management       adjustments         Total

Average interest earning assets               $ 2,683,360    $ 2,468,659       $ 2,446,932          $     --    $ 7,598,951

Income (loss) before income taxes               $  36,823      $  40,137         $  28,696        $  (8,165)      $  97,491

Return on average interest earning
     assets (pre-tax)                               2.74%          3.25%             2.35%               --%          2.57%





Consumer Lending

     The return on average  interest  earning  assets before taxes  increased 29
basis  points to 3.03  percent for the six months  ended June 30, 2002  compared
with 2.74  percent  for the six months  ended June 30,  2001.  Average  interest
earning assets  remained  unchanged at $2.7 billion.  Average  interest rates on
consumer  loans  decreased 75 basis points and the cost of funds  decreased  117
basis points. Income before income taxes increased $3.8 million to $40.6 million
from  $36.8  million,  primarily  as a result of the  increase  in net  interest
margin, offset by an increase in operating expenses.


Commercial Lending

     The return on average  interest  earning  assets before taxes  decreased 56
basis  points to 2.69  percent for the six months  ended June 30, 2002  compared
with 3.25  percent  for the six months  ended June 30,  2001.  Average  interest
earning assets  increased  $244.9 million as a result of an increased  volume of
loans.  Decreases  in the prime  lending  rate  resulted  in a 158  basis  point
reduction in commercial loan rates,  primarily due to a portion of loans tied to
the prime rate  index.  The cost of funds also  decreased  by 117 basis  points.
Income  before  income  taxes  decreased  $3.6  million  mainly as a result of a
decreased  margin, a higher provision for loan losses and a larger allocation of
the internal expense transfer due to increased average volume.


Investment Management

     The return on average  interest  earning  assets before taxes  increased to
2.83 percent for the six months ended June 30, 2002  compared  with 2.35 percent
for the six months ended June 30,  2001.  The yield on interest  earning  assets
decreased 71 basis points to 6.01 percent as a result of larger  prepayments and
lower yields on new investments and the cost of funds decreased 117 basis points
to 2.01 percent.  Average  interest  earning assets  increased $156.4 million to
$2.6 billion.  Income before income taxes  increased $8.2 million as a result of
higher outstanding  average earning assets and the decrease in the cost of funds
in excess of the decrease in interest yield.


Corporate and Segment

     The  corporate  segment  represents  income and expense  items not directly
attributable to a specific  segment which may include  non-recurring  items such
as:  merger-related  charges,  non-recurring gains on sales of loans and service
charges on deposit accounts. The loss before taxes for the corporate segment was
$3.9 million for the six months ended June 30, 2002, compared with a loss before
taxes of $8.2 million for the six months  ended June 30,  2001.  The decrease in
the loss before taxes is primarily due to the pre-tax merger related  charges of
$9.0  million  incurred in the six months  ended June 30, 2001 partly  offset by
$7.9 million distributions on capital securities.



     The following  table  represents  the  financial  data for the three months
ended June 30, 2002 and 2001.


                                                                 Three Months Ended June 30, 2002
                                                                          (in thousands)
                                                                                               Corporate
                                              Consumer      Commercial       Investment        and other
                                              Lending         Lending        Management       adjustments         Total

                                                                                        
Average interest earning assets               $ 2,697,783    $ 2,732,105       $ 2,609,755          $     --    $ 8,039,643

Income (loss) before income taxes               $  20,469      $  17,460         $  20,138           $ (734)      $  57,333

Return on average interest-earning
     assets (pre-tax)                               3.03%          2.56%             3.09%              --%            2.85%

                                                                 Three Months Ended June 30, 2001
                                                                          (in thousands)
                                                                                               Corporate
                                              Consumer      Commercial       Investment        and other
                                              Lending         Lending        Management       adjustments         Total

Average interest earning assets               $ 2,637,862    $ 2,513,487       $ 2,545,168          $     --     $7,696,517

Income (loss) before income taxes               $  19,253      $  19,398         $  14,775        $  (1,588)       $ 51,838

Return on average interest earning
     assets (pre-tax)                               2.92%          3.09%             2.32%               --%          2.69%



Consumer Lending

     The  consumer  lending  segment  had a return on average  interest  earning
assets  before  taxes of 3.03  percent for the three  months ended June 30, 2002
compared  with 2.92 percent for the three  months  ended June 30, 2001.  Average
interest earning assets increased $59.9 million, primarily from higher volume of
home equity and  automobile  loans.  Average  interest  rates on consumer  loans
decreased 74 basis points,  while the cost of funds  decreased 101 basis points.
Income before income taxes increased $1.2 million to $20.5 million  primarily as
a result of the increase in net interest margin and increased volume.

Commercial Lending

     The return on average  interest  earning  assets before taxes  decreased 53
basis points to 2.56 percent for the three months ended June 30, 2002,  compared
with 3.09 percent for the three months  ended June 30,  2001.  Average  interest
earning  assets  increased  $218.6  million as a result of  increased  volume of
loans.  Interest rates on commercial loans decreased by 138 basis points and the
cost of  funds  decreased  by 101  basis  points.  Income  before  income  taxes
decreased by $1.9 million,  mainly as a result of the decreased  margin,  higher
provision  for loan losses,  from  increases in operating  expenses and a larger
allocation of the internal  expense  transfer  resulting from increased  average
volume.


Investment Management

     The return on average  interest  earning  assets before taxes  increased 77
basis points to 3.09  percent for the three months ended June 30, 2002  compared
with 2.32  percent  for the  three  months  ended  June 30,  2001.  The yield on
interest  earning assets  decreased by 19 basis points to 6.27 percent,  and the
cost of funds  decreased  101 basis  points.  Average  interest  earning  assets
increased by $64.6 million and income before income taxes increased $5.4 million
primarily as a result of a lower cost of funds and increased  average balance of
investments.

Corporate Segment

     The  corporate  segment  represents  income and expense  items not directly
attributable to a specific  segment which may include  non-recurring  items such
as:  merger-related  charges,  gain on sales of loans  and  service  charges  on
deposit  accounts.  The loss  before  taxes for the  corporate  segment was $734
thousand for the three months ended June 30, 2002,  compared with a loss of $1.6
million for the three months ended June 30, 2001.


ASSET/LIABILITY MANAGEMENT

Interest Rate Sensitivity

     Valley's  success is largely  dependent upon its ability to manage interest
rate risk.  Interest  rate risk can be defined as the  exposure of Valley's  net
interest income to the movement in interest rates. Valley does not currently use
derivatives  to manage  market and interest rate risks.  Valley's  interest rate
risk  management  is  the  responsibility  of  the  Asset/Liability   Management
Committee  ("ALCO").  ALCO  establishes  policies  that  monitor and  coordinate
Valley's  sources,  uses and pricing of funds as well as interest  earning asset
pricing and volume.

     Valley uses a simulation  model to analyze net interest income  sensitivity
to movements  in interest  rates.  The  simulation  model  projects net interest
income based on various  interest rate scenarios  over a twelve and  twenty-four
month  period.  The  model  is  based  on  the  actual  maturity  and  repricing
characteristics of rate sensitive assets and liabilities. The model incorporates
assumptions  regarding the impact of changing  interest  rates on the prepayment
rates of certain  assets and  liabilities.  There was no material  change in the
results of the model at June 30, 2002, compared with December 31, 2001.

Liquidity

     Liquidity  measures  the  ability to satisfy  current  and future cash flow
needs  as  they  become  due.  Maintaining  a  level  of  liquid  funds  through
asset/liability  management  seeks  to  ensure  that  these  needs  are met at a
reasonable  cost. On the asset side,  liquid funds are maintained in the form of
cash and due from banks,  federal  funds  sold,  investment  securities  held to
maturity maturing within one year,  securities available for sale and loans held
for sale.  Liquid assets  totaled $2.5 billion at June 30, 2002 and December 31,
2001.  This  represents 30.1 percent and 31.7 percent of earning assets and 28.3
percent and 29.6 percent of total assets at June 30, 2002 and December 31, 2001,
respectively.

     On the  liability  side,  the  primary  source of funds  available  to meet
liquidity  needs  is  Valley's  core  deposit  base,  which  generally  excludes
certificates of deposit over $100 thousand. Core deposits averaged approximately
$5.3  billion for the six months  ended June 30,  2002 and $5.1  billion for the
year ended  December  31,  2001,  representing  66.5  percent and 66.8  percent,
respectively,  of average  earning assets.  Short-term and long-term  borrowings
through  federal  funds  lines,  repurchase  agreements,  Federal Home



Loan Bank ("FHLB") advances,  lines of credit and large dollar certificates
of deposit, generally those over $100 thousand, are used as supplemental funding
sources.  Additional  liquidity is derived from  scheduled  loan and  investment
payments of principal and interest, as well as prepayments received. For the six
months ended June 30, 2002 there were $282.4  million of proceeds from the sales
of investment  securities available for sale and proceeds of $549.7 million were
generated from investment maturities,  redemptions and prepayments of principal.
Purchases of investment  securities  for the six months ended June 30, 2002 were
$900.4  million.  Short-term  borrowings and  certificates  of deposit over $100
thousand amounted to $1.3 billion, on average, for the six months ended June 30,
2002 and the year ended December 31, 2001.

     Valley's  recurring  cash  requirements  consist  primarily of dividends to
shareholders and distributions on trust preferred securities.  This cash need is
routinely  satisfied by dividends  collected from its subsidiary bank along with
cash and investments owned. Projected cash flows from these sources are expected
to be adequate to pay  dividends,  given the current  capital levels and current
profitable  operations of its  subsidiary.*  In addition,  Valley may repurchase
shares of its  outstanding  common stock.* The cash required for these purchases
of  shares  has been met by using its own  funds,  dividends  received  from its
subsidiary  bank as well as borrowed funds and the proceeds from the issuance of
$200 million trust preferred  securities.  At June 30, 2002, Valley maintained a
floating rate line of credit with a third party in the amount of $35 million, of
which none was drawn. This line is available for general corporate  purposes and
expires  June  13,  2003.   Borrowings   under  this   facility,   if  any,  are
collateralized  by equity  securities  of no less than 120  percent  of the loan
balance.

     As of June 30, 2002,  Valley had $2.3 billion of  securities  available for
sale  recorded at their fair value,  compared  with $2.2 billion at December 31,
2001. As of June 30, 2002, the investment  securities  available for sale had an
unrealized  gain of $38.2 million,  net of deferred  taxes,  compared with $20.8
million,  net of deferred taxes, at December 31, 2001. This change was primarily
due  to an  increase  in  prices  resulting  from  a  decreasing  interest  rate
environment.  These  securities are not considered  trading account  securities,
which may be sold on a continuous basis, but rather, are securities which may be
sold to meet the various liquidity and interest rate requirements of Valley.


Loan Portfolio

     As of June 30,  2002,  total loans were $5.5  billion,  compared  with $5.3
billion at December 31, 2001. The following  table  reflects the  composition of
the loan portfolio as of June 30, 2002 and December 31, 2001.



                                                             LOAN PORTFOLIO


                                                 June 30,                  December 31,
                                                  2002                        2001
                                                            (in thousands)

                                                                         
       Commercial                             $ 1,090,045                $ 1,080,852
         Total commercial loans                 1,090,045                  1,080,852

       Construction                               201,341                    206,789
       Residential mortgage                     1,310,485                  1,323,877
       Commercial mortgage                      1,441,810                  1,365,344
         Total mortgage loans                   2,953,636                  2,896,010

       Home equity                                428,805                    398,102
       Credit card                                 11,220                     12,740
       Automobile                                 903,404                    842,247
       Other consumer                             102,753                    101,856
       Total consumer loans                     1,446,182                  1,354,945

         Total loans                           $5,489,863                 $5,331,807

       As a  percent
       of total loans:
       Commercial loans                             19.9%                       20.3%
       Mortgage loans                               53.8                        54.3
       Consumer loans                               26.3                        25.4
         Total                                     100.0                       100.0%


     The largest  increases in the loan  portfolio  were in commercial  mortgage
loans,  home  equity  loans and  automobile  loans.  Commercial  mortgage  loans
increased  $76.5  million or 5.6  percent to $1.4  billion,  home  equity  loans
increased  $30.7 million or 7.7 percent to $428.8 million and  automobile  loans
increased $61.2 million or 7.3 percent to $903.4 million.

     On May 1, 2002, Valley sold its Canadian finance subsidiary,  VNB Financial
Services with  automobile  loans totaling  $24.1  million,  to State Farm Mutual
Automobile  Insurance.  Despite  this  sale,  Valley has been able to expand its
automobile  lending  program through  increased  indirect  activity.  Automobile
lending  increased  9.4% or $78.0 million in the second quarter of 2002 compared
to the first quarter. Excluding the sale to State Farm, automobile lending would
have increased  12.4% or $102.1  million in the second quarter 2002.  Automobile
loan growth can be negatively impacted by manufacturing based incentives such as
zero  percent  financing  and  therefore,   Valley  cannot  guarantee  the  same
performance in future periods.*

     Newly originated  conforming  residential mortgage loans with low long-term
fixed rates are being sold into the secondary  market.  Excluding these sales of
approximately  $127.7  million,  residential  mortgages would have increased 8.6
percent or $114.3 million.



Non-performing Assets

     Non-performing assets include non-accrual loans and other real estate owned
("OREO").  Loans are generally  placed on a non-accrual  status when they become
past due in excess of 90 days as to payment of principal or interest. Exceptions
to  the  non-accrual  policy  may  be  permitted  if the  loan  is  sufficiently
collateralized  and in the  process  of  collection.  OREO is  acquired  through
foreclosure  on loans  secured by real estate.  OREO is reported at the lower of
cost or fair value at the time of  acquisition  and at the lower of fair  value,
less estimated costs to sell, or cost thereafter.

     Non-performing assets totaled $19.6 million at June 30, 2002, compared with
$18.8 million at December 31, 2001, an increase of $741 thousand. Non-performing
assets at June 30, 2002 and December 31, 2001, amounted to 0.36 percent and 0.35
percent of loans and OREO, respectively.

     Loans  90 days or more  past  due and not  included  in the  non-performing
category totaled $10.2 million at June 30, 2002,  compared with $10.5 million at
December 31,  2001.  These loans are  primarily  commercial  mortgage  loans and
commercial  loans  which  are  generally  well-secured  and  in the  process  of
collection.  Also included are matured commercial  mortgage loans in the process
of being  renewed,  which totaled $4.2 million at June 30, 2002 and $3.8 million
at December 31, 2001, respectively.

     Total loans past due in excess of 30 days were 1.05 percent of all loans at
June 30, 2002  compared  with 1.09  percent at June 30, 2001 and 1.30 percent at
December 31, 2001.

     The following  table sets forth  non-performing  assets and accruing  loans
which were 90 days or more past due as to principal or interest  payments on the
dates indicated, in conjunction with asset quality ratios for Valley.


                                                            LOAN QUALITY
                                                                 June 30,            December 31,
                                                                   2002                  2001
                                                                           (in thousands)
                                                                                     
  Loans past due in excess of
    90 days and still accruing                                   $ 10,216                $10,456
  Non-accrual loans                                              $ 19,553                $18,483
  Other real estate owned                                        $     --                $   329
    Total non-performing assets                                  $ 19,553                $18,812
  Troubled debt restructured loans                               $    866                $   891
  Non-performing loans as a % of loans                              0.36%                  0.35%
  Non-performing assets as a % of
    loans plus other real estate owned                              0.36%                  0.35%
  Allowance as a % of loans                                         1.17%                  1.20%



     At June 30, 2002,  the  allowance for loan losses  totaled  $64.3  million,
relatively  unchanged  from $63.8 million at December 31, 2001. The allowance is
adjusted by provisions  charged  against  income and loans  charged-off,  net of
recoveries.  Net loan charge-offs were $7.2 million and $3.9 million for the six
and three months ended June 30, 2002 compared with $4.9 million and $3.4 million
for the six and three months ended June 30, 2001, respectively.

     The allowance for loan losses is maintained at a level  estimated to absorb
probable loan losses of the loan  portfolio.*  The allowance is based on ongoing
evaluations of the probable  estimated  losses  inherent in the loan  portfolio.
VNB's methodology for evaluating the  appropriateness  of the allowance consists
of several significant elements, which include the allocated allowance, specific
allowances for identified problem loans,  portfolio segments and the unallocated
allowance.  The allowance also  incorporates  the results of measuring  impaired
loans as called for in Statement of Financial  Accounting  Standards  (SFAS) No.
114,  "Accounting  by  Creditors  for  Impairment  of a Loan" and SFAS No.  118,
"Accounting by Creditors for Impairment of a Loan - Income Recognition and
Disclosures."



     Historically, Valley has made provisions based on net charge-off levels. In
the current economic conditions,  that information is applied to the composition
of the loan  portfolio  to provide  adequate  levels in the  allowance  for loan
losses.  The provisions charged to operations for the six and three months ended
June 30, 2002 were $7.7 million and $4.0  million,  respectively,  compared with
$4.9 million and $2.8 million for the same periods in 2001.

Capital Adequacy

     A  significant  measure of the strength of a financial  institution  is its
shareholders'  equity.  At June 30, 2002,  shareholders'  equity  totaled $673.1
million or 7.7 percent of total  assets,  compared  with  $678.4  million or 7.9
percent at year-end 2001.

     On August 21, 2001 Valley's Board of Directors authorized the repurchase of
up to 10,000,000 shares of the Company's outstanding common stock. Purchases may
be made  from  time  to  time in the  open  market  or in  privately  negotiated
transactions generally not exceeding prevailing market prices. Reacquired shares
are held in treasury and are expected to be used for general corporate purposes.
As of June 30, 2002, Valley had repurchased  approximately 5.2 million shares of
its common stock at an average cost of $25.32 per share.

     Included  in  shareholders'  equity  as  components  of  accumulated  other
comprehensive  income at June 30, 2002 was a $38.2  million  unrealized  gain on
investment  securities  available  for sale,  net of tax,  as  compared  with an
unrealized gain of $20.8 million at December 31, 2001.

     Risk-based  guidelines define a two-tier capital framework.  Tier I capital
consists of common  shareholders'  equity and trust preferred  securities,  less
disallowed  intangibles and adjusted to exclude unrealized gains and losses, net
of tax. Total  risk-based  capital  consists of Tier I capital and the allowance
for loan losses up to 1.25 percent of risk-adjusted assets. Risk-adjusted assets
are determined by assigning  various  levels of risk to different  categories of
assets and off-balance sheet activities.

     In November 2001, Valley sold $200.0 million of trust preferred securities,
which qualify as Tier I capital, within regulatory limitations.  Including these
securities, at June 30, 2002, Valley's capital position under risk-based capital
guidelines was $822.8 million or 13.0 percent of risk-weighted assets for Tier 1
capital and $887.1  million or 14.0 percent for Total  risk-based  capital.  The
comparable  ratios at December 31, 2001 were 14.1 percent for Tier 1 capital and
15.2  percent for Total  risk-based  capital.  At June 30, 2002 and December 31,
2001,  Valley was in  compliance  with the  leverage  requirement  having Tier 1
leverage ratios of 9.7 percent and 10.3 percent,  respectively.  Valley's ratios
at June 30, 2002 were above the "well capitalized"  requirements,  which require
Tier I capital to risk-adjusted  assets of at least 6 percent,  Total risk-based
capital to risk-adjusted  assets of 10 percent and a minimum leverage ratio of 5
percent.

     Book value per share amounted to $7.20 at June 30, 2002 compared with $7.10
per share at December 31, 2001.

     The primary  source of capital  growth is through  retention  of  earnings.
Valley's rate of earnings retention,  derived by dividing undistributed earnings
by net income, was 48.6 percent for the six months ended June 30, 2002, compared
with 44.6  percent  for the six  months  ended  June 30,  2001.  Cash  dividends
declared  amounted to $0.44 per share,  for the six months  ended June 30, 2002,
equivalent  to a  dividend  payout  ratio of 51.4  percent,  compared  with 55.4
percent for the same period in 2001. Valley declared a five for four stock split
on April 10,  2002,  to  shareholders  of record on May 3, 2002,  issued May 17,
2002.  The Board also approved an increase of the annual  dividend rate to $0.90
per share, compared with $0.85 per share, on an after split basis. The increased
cash dividend,  which is payable quarterly began on July 1, 2002. Valley's Board
of Directors continues to believe that cash dividends are an important component
of shareholder  value and that, at its current level of performance and capital,
Valley  expects to continue  its  current  dividend  policy of a quarterly  cash
distribution of earnings to its shareholders.*



Recent Accounting Pronouncements

     Statement  of  Financial   Accounting  Standards  No.  142,  "Goodwill  and
Intangible  Assets"  (SFAS No.  142),  was  issued by the  Financial  Accounting
Standards  Board on June 27, 2001.  SFAS No. 142 eliminates the  amortization of
existing goodwill and requires  evaluating  goodwill for impairment on an annual
basis whenever  circumstances  occur that would reduce the fair value.  SFAS No.
142 also requires  allocation of goodwill to reporting  segments defined by SFAS
No. 131,  "Disclosures about Segments of an Enterprise and Related Information."
This Statement is effective for fiscal years  beginning after December 15, 2001.
The adoption of SFAS No. 142 did not have a material impact on the  consolidated
financial statements and related disclosures.

     Statement of Financial  Accounting  Standards No. 144,  "Accounting for the
Impairment or Disposal of Long-Lived  Assets" (SFAS No. 144),  was issued by the
Financial  Accounting Standards Board on October 3, 2001. SFAS No. 144 addresses
financial  accounting and reporting for the impairment or disposal of long-lived
assets.  While  SFAS No.  144  supersedes  SFAS  No.  121,  "Accounting  for the
Impairment of Long-Lived Assets and for Long-Lived Assets to Be Disposed Of", it
retains many of the fundamental  provisions of that Statement.  The Statement is
effective for fiscal years  beginning  after  December 15, 2001. The adoption of
SFAS No.  144 did not  have a  material  impact  on the  consolidated  financial
statements.

     Statement of Financial  Accounting  Standards No. 145, "Rescission of SFAS:
No.'s 4, 44, and 64,  Amendment of SFAS No. 13, and Technical  Corrections"  was
issued by the FASB in April of 2002.  The  provisions of SFAS No. 145 related to
the rescission of SFAS No. 4 "Reporting Gains and Losses from  Extinguishment of
Debt" and its  amendment  SFAS No. 64  "Extinguishments  of Debt Made to Satisfy
Sinking-Fund  Requirements",  are effective for fiscal years beginning after May
15, 2002.  SFAS No. 145 also rescinds  SFAS No. 44  "Accounting  for  Intangible
Assets of Motor  Carriers",  and amends SFAS No. 13 "Accounting  for Leases" and
makes various  "Technical  Corrections" to existing  accounting  pronouncements.
Valley  anticipates  that the  adoption of SFAS No. 145 will not have a material
impact on the consolidated financial statements.*

     In June 2002, the FASB issued Statement of Financial  Accounting  Standards
No. 146,  "Accounting  for Costs  Associated  with Exit or Disposal  Activities"
("SFAS No. 146"). This Statement  addresses  financial  accounting and reporting
for costs  associated  with exit or disposal  activities and nullifies  Emerging
Issues Task Force  (EITF)  Issue No. 94-3,  "Liability  Recognition  for Certain
Employee  Termination  Benefits  and Other Costs to Exit an Activity  (including
Certain Costs  Incurred in a  Restructuring)."  The provisions of this Statement
are effective for exit or disposal  activities that are initiated after December
31, 2002.  Valley  anticipates that the adoption of SFAS No. 146 will not have a
material impact on the consolidated financial statements.*


Item 3.  Quantitative and Qualitative Disclosures About Market Risk
         See page 22 for a discussion of interest rate sensitivity.


                                     PART II

 Item 4.  Submission of Matters to a Vote of Security Holders
 (a)      On April 10, 2002, the Annual Meeting of Shareholders of Valley
          National Bancorp was held.  The Shareholders voted upon the election
          of 18 persons, named in the Proxy Statement, to serve as directors of
          the Corporation for the ensuing year.  All directors were elected and
          there was no solicitation in opposition to management's nominees as
          listed in the Proxy Statement.  The following is a list of directors
          elected at the Annual Meeting with the number of votes "For" and
          "Withheld".  There were no abstentions.


                                                                   
                  Name                  Number of Votes for           Withheld

         Andrew B. Abramson                 64,741,696                 841,608
         Charles J. Baum                    64,701,963                 881,340
         Pamela Bronander                   64,935,830                 647,473
         Joseph Coccia, Jr                  64,924,449                 658,853
         Harold P. Cook, III                64,913,603                 669,699
         Graham O. Jones                    64,604,057                 979,246
         Walter H.  Jones, III              64,727,253                 856,050
         Gerald Korde                       64,936,869                 646,434
         Gerald H. Lipkin                   64,739,562                 843,741
         Robinson Markel                    64,607,365                 975,939
         Robert E. McEntee                  64,729,418                 853,885
         Richard S. Miller                  64,739,131                 844,171
         Robert Rachesky                    64,703,235                 880,066
         Barnett Rukin                      64,736,850                 846,452
         Peter Southway                     64,822,861                 760,442
         Richard F. Tice                    64,892,509                 690,791
         Leonard Vorcheimer                 64,640,427                 942,875
         Spencer B. Witty                   64,779,994                 803,307





Item 6.  Exhibits and Reports on Form 8-K

(a)      Exhibits
         Exhibit No.           Title

                  99.1         Certification of Chief Executive  Officer
                               Pursuant to U.S.C.  Section 1350, as adopted
                               Pursuant to Section 906 of the Sarbanes-Oxley
                               Act of 2002.

                  99.2         Certification of Chief Financial Officer Pursuant
                               to U.S.C. Section 1350, as adopted Pursuant to
                               Section 906 of the Sarbanes-Oxley Act of 2002.

(b)      Reports on Form 8-K

         1.       Filed April 15, 2002, to report that the Company issued a
                  press release on April 10, 2002 announcing the declaration
                  of the Company's 5 for 4 stock split on the Company's
                  outstanding common stock payable on May 17, 2002.

          2.      Filed April 23, 2002, to report a change in the Company's
                  Certifying Accountants on April 18, 2002 from KPMG LLP to
                  Ernst & Young LLP.

          3.      Form 8-K/A filed April 29, 2002, to amend the Company's
                  Current Report on Form 8-K filed by the Company with the
                  Securities and Exchange Commission on April 23, 2002.

          4.      Filed June 18, 2002, to report that the Company issued a
                  press release on June 18, 2002 announcing that the Company
                  entered into an agreement for the acquisition of Masters
                  Coverage Corp.



                                   SIGNATURES


     Pursuant to the  requirements  of the Securities  Exchange Act of 1934, the
registrant  had duly  caused  this  report  to be  signed  on its  behalf by the
undersigned thereunto duly authorized.


                                            VALLEY NATIONAL BANCORP
                                            (Registrant)



   Date: August 13, 2002                    /s/
                                            GERALD H. LIPKIN
                                            CHAIRMAN, PRESIDENT AND
                                            CHIEF EXECUTIVE OFFICER



   Date: August 13, 2002                    /s/
                                            ALAN D. ESKOW
                                            EXECUTIVE VICE PRESIDENT AND
                                            CHIEF FINANCIAL OFFICER


                                                            Exhibit 99.1

                             VALLEY NATIONAL BANCORP
                          AND CONSOLIDATED SUBSIDIARIES

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

     This  Certification is to accompany the Quarterly Report of Valley National
Bancorp  (the  "Company")  on Form 10-Q for the period  ending  June 30, 2002 as
filed with the Securities and Exchange Commission (the "Report").

     I, Gerald H. Lipkin, Chairman, President and 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:

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

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




/s/__________________________________
GERALD H. LIPKIN
CHAIRMAN, PRESIDENT AND
CHIEF EXECUTIVE OFFICER,
VALLEY NATIONAL BANCORP


AUGUST 13, 2002


                                                                Exhibit 99.2



                             VALLEY NATIONAL BANCORP
                          AND CONSOLIDATED SUBSIDIARIES

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

     This  Certification is to accompany the Quarterly Report of Valley National
Bancorp  (the  "Company")  on Form 10-Q for the period  ending  June 30, 2002 as
filed with the Securities and Exchange Commission (the "Report").

     I, Alan D. Eskow,  Executive Vice President and 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:

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

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



/s/_______________________________
ALAN D. ESKOW
EXECUTIVE VICE PRESIDENT AND
CHIEF FINANCIAL OFFICER,
VALLEY NATIONAL BANCORP



AUGUST 13, 2002