FINANCIAL HIGHLIGHTS
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



- ------------------------------------------------------------------------------------
SELECTED YEAR-END DATA:                          2004           2003           2002
- ------------------------------------------------------------------------------------
                                                                
   NET INCOME                              $   13,109     $   12,300     $   11,925
- ------------------------------------------------------------------------------------
   TOTAL ASSETS                             1,067,395        968,126        859,808
- ------------------------------------------------------------------------------------
   TOTAL DEPOSITS                             935,666        845,771        769,688
- ------------------------------------------------------------------------------------
   TOTAL SECURITIES                           441,314        453,699        380,325
- ------------------------------------------------------------------------------------
   TOTAL LOANS                                572,164        427,001        409,760
- ------------------------------------------------------------------------------------
   SHAREHOLDERS' EQUITY                        94,669         85,054         77,158
- ------------------------------------------------------------------------------------
   TRUST DEPARTMENT ASSETS (BOOK VALUE)     1,191,186      1,089,447      1,000,272
- ------------------------------------------------------------------------------------

FINANCIAL RATIOS:
- ------------------------------------------------------------------------------------
   RETURN ON AVERAGE ASSETS                      1.30%          1.34%          1.53%
- ------------------------------------------------------------------------------------
   RETURN ON AVERAGE EQUITY                     14.72          15.14          17.06
- ------------------------------------------------------------------------------------
   CAPITAL LEVERAGE RATIO                        9.18           8.91           9.19
- ------------------------------------------------------------------------------------
   RISK BASED CAPITAL:
- ------------------------------------------------------------------------------------
      TIER I                                    19.02          20.38          19.51
- ------------------------------------------------------------------------------------
      TOTAL                                     20.25          21.74          20.81
- ------------------------------------------------------------------------------------
PER SHARE:
- ------------------------------------------------------------------------------------
   EARNINGS-BASIC                          $     1.60     $     1.51     $     1.48
- ------------------------------------------------------------------------------------
   EARNINGS-DILUTED                              1.56           1.47           1.45
- ------------------------------------------------------------------------------------
   BOOK VALUE                                   11.48          10.43           9.52
- ------------------------------------------------------------------------------------


 [THE FOLLOWING TABLES WERE REPRESENTED AS BAR CHARTS IN THE PRINTED MATERIAL.]

NET INCOME
IN MILLIONS

$ 7.71            $ 8.92             $11.93            $12.30             $13.11
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04

TOTAL ASSETS
IN MILLIONS

$ 567             $ 705              $ 860             $ 968              $1,067
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04

DEPOSITS
IN MILLIONS

$ 509             $ 631              $ 770             $ 846              $ 936
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04

EQUITY CAPITAL
IN MILLIONS

$55.2             $63.1              $77.2             $85.1              $94.7
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04


                                                                               1


DEAR SHAREHOLDERS AND FRIENDS

[LOGO]

It is hard to  comprehend  how  quickly we move  through one year into the next.
There are many explanations for this phenomenon,  but we think in our case it is
because  we  are  always  excited  about  moving  on to  the  next  project  and
opportunity.  One door always leads to others and our energy  levels are charged
by the possibilities.

      We are  pleased to report to our  shareholders  the 8th  straight  year of
record  earnings.  Net income  increased  $809,000 to  $13,109,000.  Our banking
environment continues to change with consolidation.  Big banks have rediscovered
retail banking and have  committed  huge  marketing  budgets to try to grow that
side of their business. We feel confident that our business model of outstanding
customer service backed by first-rate  products and the most committed employees
in our market translates well in the modern world of financial services.

      Growth is an  important  component of our future  success.  During 2004 we
surpassed  one  billion  in  assets in the Bank.  At the time,  one  enlightened
reporter  wrote that mile  markers  like that are  unimportant;  it was only the
addition of one more  account.  Of course he was right.  However,  we celebrated
because it reaffirmed that our type of banking is still in demand.  Total assets
grew 10.2% during 2004, ending the year at $1,067,000,000.

      Loan growth was particularly  strong during the year.  Energized  officers
and programs  resulted in 34% growth in total loans. At the end of the year, the
Bank had more than $572,000,000 in loans outstanding.

      At  the  same  time,  asset  quality  continues  at  outstanding   levels.
Non-performing  loans  totaled  $351,000 or 0.06% of total loans at December 31,
2004, while net charge-offs for all of 2004 were $63,000.

CASH AND STOCK DIVIDEND

      In  November  your  Board  of  Directors  paid a 10%  stock  dividend  and
increased  the  quarterly  cash  dividend to 11(cent) per share.  Combined,  the
effective increase in the quarterly cash dividend was 21%. This is on top of the
22% increase in 2003, 20% in 2002 and 18% in 2001. Shareholder value is always a
priority of the Board and Management.

CAPITAL INVESTMENT

      We made several  important  investments for the future during 2004. On the
technology side, we opened our new Operations Center in February.  To say it was
desperately  needed is  probably an  understatement.  The  additional  space and
updated equipment will give our staff the platform to provide our customers with
all the quality  banking  products that they require.  A good example is the new
check image system just brought on line. The added convenience for our customers
represents an important advance.


2


      Our long awaited  Oldwick,  Tewksbury  Township Branch opened in June. Our
beautiful new building has become something of a landmark as travelers  approach
this  special  community.  Tonya  Flowers is our Manager and we have all banking
services  available  there  including  drive-up ATM and safe deposit  boxes.  We
exceeded our new business targets for the year.

      Our Morristown Branch opened with great excitement in November.  This is a
major  commitment for us to a very important  community.  There are a tremendous
number of  businesses  and  households  in that  market  and we look  forward to
earning their business.  Kathy Becker is our Manager.  She and her staff are off
to a great start.

      Because of the opportunities in the Morristown market we also have on site
Commercial Lenders and New Business  Officers.  Nancy Wynant and John Scerbo are
actively seeking new business opportunities.

      The second  floor of the  Morristown  building  houses our first  regional
office  of PGB  Trust  &  Investments.  All  services  provided  by PGB  Trust &
Investments  are available  there.  Robert  Figurelli,  John Lee and Mike Tormey
would be pleased to meet with you at your convenience.

NEW SERVICES

      Even  though it will not be  effective  until  February  2005,  we want to
announce two important new services for our customers. Beginning in February our
customers will be able to use any ATM in the world without any charges for their
first four  transactions  each month. Our customers know that we do not charge a
fee when they use our ATM card. However,  other banks have charged our customers
when they use their  machines.  We will now reimburse  our customers  when those
charges occur. We believe this is an important enhancement for our customers. We
are now able to give  access  to their  accounts  from any of the  approximately
850,000 ATMs in the world without a fee.

      Along the same line,  we will no longer  charge for our on-line  NetAccess
bill pay service.  As long as our customer is actively using the service we will
absorb  the fee.  These are very  important  services  for our active and mobile
clientele and we have opened two more feeless  access points to their money.  We
hope you all take advantage of it.

PGB TRUST & INVESTMENTS

      PGB Trust & Investments generated strong results during 2004. Market value
of assets held grew 21% from  $1,400,000,000 to  $1,700,000,000.  Fees generated
rose $961,000 to $6,700,000. These strong patterns have continued for many years
as  clients  find that our  expertise  in asset  management,  trust  and  estate
administration and tax planning is important.  Clients must have a plan to reach
their financial  goals.  We are here to advise,  implement a plan and ultimately
move assets from generation to generation.  We encourage you to take the time to
meet with Craig Spengeman, John Bonk or Mike Tormey. Big financial decisions can
be intimidating. Having the right team to help you is invaluable.


                                                                               3


SARBANES-OXLEY ACT

      It is important to report to  shareholders  that we are in compliance with
the Sarbanes-Oxley Act. Our approach to compliance was to learn from the process
and hopefully  have even stronger  corporate  governance in place at the end. We
believe  that  mission was  accomplished,  but our  shareholders  should know we
estimate our costs of  compliance to exceed  $500,000.  We know exactly the hard
cost of compliance,  i.e. professional fees, hardware,  software,  etc. However,
the largest part of the total  expense has been soft cost,  i.e. time and effort
of staff not spent on banking  business.  As the full  weight of  Sarbanes-Oxley
becomes  known,  I hope  other  companies  will make  similar  reports  to their
shareholders. While the goals of Sarbanes-Oxley were laudable, some shareholders
may be appalled by the true expense to Corporate America.

      We look forward to 2005.  We believe we should begin to see  opportunities
to redeploy  assets into a rising interest rate  environment.  It will take time
for that  process to occur.  In the end, we believe  more normal  interest  rate
margins will return to the banking industry.

      We want to thank our  employees and Directors for all their good work this
year and our shareholders and customers for their continuing trust and support.


            /s/ Frank A. Kissel                /s/ Robert M. Rogers

            Frank A. Kissel                    Robert M. Rogers
            Chairman & CEO                     President & COO


4


MANAGEMENT'S DISCUSSION AND ANALYSIS

OVERVIEW:   The  following  discussion  and  analysis  is  intended  to  provide
information  about  the  financial   condition  and  results  of  operations  of
Peapack-Gladstone  Financial  Corporation and its subsidiaries on a consolidated
basis  and  should  be read  in  conjunction  with  the  consolidated  Financial
Statements  and  the  related  notes  and  supplemental   financial  information
appearing  elsewhere in this report.  All share and per share  amounts have been
restated to reflect the 10 percent stock  dividend  issued in 2004 and all prior
stock dividends and splits.

      Peapack-Gladstone  Financial  Corporation (the  "Corporation"),  formed in
1997, is the parent holding company for Peapack-Gladstone  Bank, formed in 1921,
a commercial bank operating  eighteen  branches and one mini branch in Somerset,
Hunterdon, and Morris counties.

      During 2004, the cash dividend rate was increased to $0.11 per share. This
new rate,  coupled with the 10 percent stock  dividend paid on November 1, 2004,
effectively  raised the cash  dividend rate by 21 percent over the previous rate
of $0.10 per share.

      The year ended December 31, 2004  represented a year of moderate  earnings
growth for the  Corporation.  Net interest income  increased during the year and
the Corporation experienced strong loan and deposit growth. As discussed in this
Management's  Discussion  and  Analysis  section some of the  highlights  are as
follows:

      o     Total  assets of the  Corporation  exceeded  $1  billion  this year,
            ending the year at $1.07 billion, over a 10 percent increase.

      o     The loan portfolio experienced growth of 34 percent.

      o     PGB Trust and  Investments  assets  exceeded  $1.7 billion in market
            value for the first time, growing more than 20 percent.

      o     Deposits  surpassed  the $935  million  level,  with greater than 10
            percent growth.

      Peapack-Gladstone  Financial  Corporation's  common  stock  trades  on the
American Stock Exchange under the symbol "PGC".

 [THE FOLLOWING TABLES WERE REPRESENTED AS BAR CHARTS IN THE PRINTED MATERIAL.]

RETURN ON AVERAGE EQUITY

IN PERCENT

15.30             15.03              17.06             15.14              14.72
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04

RETURN ON AVERAGE ASSETS

IN PERCENT

 1.47              1.42               1.53              1.34               1.30
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04


                                                                               5


CRITICAL ACCOUNTING POLICIES AND ESTIMATES: Management's Discussion and Analysis
of Financial  Condition and Results of Operation is based upon the Corporation's
consolidated  financial statements,  which have been prepared in accordance with
accounting  principles  generally accepted in the United States of America.  The
preparation  of these  financial  statements  requires the  Corporation  to make
estimates and judgments that affect the reported amounts of assets, liabilities,
revenues  and  expenses.  Note  1  to  the  Corporation's  Audited  Consolidated
Financial Statements for the year ended December 31, 2004, contains a summary of
the  Corporation's  significant  accounting  policies.  Management  believes the
Corporation's  policy with respect to the methodology for the  determination  of
the  allowance  for loan  losses  involves  a higher  degree of  complexity  and
requires  management to make  difficult and  subjective  judgments,  which often
require  assumptions or estimates  about highly  uncertain  matters.  Changes in
these  judgments,  assumptions or estimates could  materially  impact results of
operations.  This critical policy and its application are periodically  reviewed
with the Audit Committee and the Board of Directors.

      The provision for loan losses is based upon management's evaluation of the
adequacy of the  allowance,  including an assessment of known and inherent risks
in the portfolio,  giving  consideration to the size and composition of the loan
portfolio,  actual  loan  loss  experience,  level  of  delinquencies,  detailed
analysis of individual loans for which full  collectibility  may not be assured,
the existence and estimated net realizable  value of any  underlying  collateral
and guarantees  securing the loans, and current economic and market  conditions.
Although  management  uses  the best  information  available,  the  level of the
allowance for loan losses  remains an estimate,  which is subject to significant
judgment and short-term change. Various regulatory agencies, as an integral part
of their examination  process,  periodically review the Corporation's  provision
for loan losses.  Such agencies may require the  Corporation to make  additional
provisions for loan losses based upon information  available to them at the time
of their examination.  Furthermore,  the majority of the Corporation's loans are
secured  by  real  estate  in  the  State  of  New  Jersey.   Accordingly,   the
collectibility   of  a  substantial   portion  of  the  carrying  value  of  the
Corporation's   loan  portfolio  is  susceptible  to  changes  in  local  market
conditions  and may be adversely  affected  should real estate values decline or
New Jersey  experience an adverse  economic  shock.  Future  adjustments  to the
provision  for  loan  losses  may  be  necessary  due  to  economic,  operating,
regulatory and other conditions beyond the Corporation's control.

EARNINGS  SUMMARY:  The  Corporation's  net income  increased 7 percent to $13.1
million for the year ended December 31, 2004 compared to $12.3 million earned in
2003.  Earnings  per diluted  share were $1.56 as compared to $1.47 in 2003,  an
increase of 6 percent.

      These  results  produced  a return on  average  assets of 1.30  percent as
compared to 1.34 percent in 2003 and a return on average shareholders' equity of
14.72  percent as compared  to 15.14  percent in 2003.  While these  performance
ratios  are  marginally   lower,  the  results  for  2004  include   substantial
investments in two new branch locations and a new data center. These investments
and the higher expenses  related to their  operations will increase our capacity
for future growth and profitability.

  [THE FOLLOWING TABLE WAS REPRESENTED AS A BAR CHART IN THE PRINTED MATERIAL.]

NET INTEREST INCOME

IN MILLIONS

$23.1             $25.0              $31.9             $31.2              $35.1
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04


6


      The  increase  in net  income  for 2004 was  primarily  due to higher  net
interest  income and Trust fees,  offset in part by higher salaries and benefits
and premises and equipment expenses. In 2004, the Corporation experienced strong
growth in loans and deposits,  which was accompanied by historically low cost of
funds resulting in strong growth in net interest income.

NET INTEREST INCOME: The primary source of the Corporation's operating income is
net interest  income,  which is the  difference  between  interest and dividends
earned  on  earning  assets  and fees  earned  on loans,  and  interest  paid on
interest-bearing  liabilities.  Earning assets include loans to individuals  and
businesses,  investment securities,  interest-earning deposits and federal funds
sold.  Interest-bearing  liabilities include interest-bearing  checking, savings
and time  deposits,  Federal Home Loan Bank advances and other  borrowings.  Net
interest  income is  determined by the  difference  between the yields earned on
earning assets and the rates paid on interest-bearing liabilities ("Net Interest
Spread")  and the  relative  amounts  of  earning  assets  and  interest-bearing
liabilities.  The  Corporation's  net interest spread is affected by regulatory,
economic and competitive  factors that influence interest rates, loan demand and
deposit flows and general levels of non-performing assets.

      Net interest income, on a fully tax-equivalent basis, increased from $31.8
million in 2003 to $35.9 million in 2004. Average earning assets increased $89.3
million or 10 percent from the average  balances in 2003 and the interest earned
on these assets increased despite slightly lower yields. Rates earned on earning
assets declined 7 basis points in 2004.  Interest expense declined $402 thousand
or  4  percent  over  the  levels  recorded  in  2003  on  average  balances  of
interest-bearing  liabilities that increased $65.7 million or 10 percent.  Lower
rates were paid on interest-bearing liabilities,  declining 19 basis points from
1.49 percent to 1.30  percent.  In 2004,  the net  interest  margin rose to 3.78
percent from 3.69 percent in 2003.

      On a fully  tax-equivalent  basis,  interest income on earning assets rose
$3.7 million or 9 percent to $45.8  million.  This increase was primarily due to
the higher average loans and investment securities, which rose $76.1 million and
$13.4 million, respectively, while rates earned on investment securities rose 17
basis  points.  This growth was offset in part by lower  rates  earned on loans,
which declined 48 basis points.

      Interest  expense  declined  during  the year due to lower  rates  paid on
interest-bearing  deposits.  The overall rate paid on interest-bearing  deposits
declined 22 basis  points to 1.21 percent in 2004 as compared to 1.43 percent in
2003. Rates paid on borrowings rose 17 basis points to 2.68 percent. The decline
in deposit interest rates paid in 2004 reflects the market interest rates during
most of the year;  however,  rates  began to rise  later in 2004 as the  Federal
Reserve Bank increased the Federal funds rate five times.

      Partially   offsetting  lower  rates  paid  was  growth  in  most  deposit
categories.  On  average,  interest-bearing  checking  and tiered  money  market
accounts grew $29.8 million and $20.1 million,  respectively.  Savings  accounts
grew $6.1 million,  on average and money market  accounts,  $5.8 million,  while
certificates   of  deposit   declined   $11.4  million,   on  average.   Average
noninterest-bearing demand deposits increased $18.7 million or 13 percent during
2004 as compared to 2003.  Average  borrowings  increased $15.2 million to $50.4
million during 2004.


                                                                               7


THE FOLLOWING TABLE COMPARES THE AVERAGE BALANCE SHEET, NET INTEREST SPREADS AND
NET  INTEREST  MARGINS FOR THE YEARS ENDED  DECEMBER 31,  2004,  2003,  AND 2002
(FULLY TAX-EQUIVALENT - FTE):



                                                          YEAR ENDED DECEMBER 31, 2004
- ------------------------------------------------------------------------------------------
                                                                        INCOME/
                                                          AVERAGE       EXPENSE      YIELD
(IN THOUSANDS, EXCEPT YIELD INFORMATION)                  BALANCE         (FTE)      (FTE)
- ------------------------------------------------------------------------------------------
                                                                            
ASSETS:
INTEREST-EARNING ASSETS:
   INVESTMENTS:
      TAXABLE                                         $   418,492       $15,992      3.82%
- ------------------------------------------------------------------------------------------
      TAX-EXEMPT                                           42,959         2,155      5.02
- ------------------------------------------------------------------------------------------
   LOANS                                                  483,397        27,566      5.70
- ------------------------------------------------------------------------------------------
   FEDERAL FUNDS SOLD                                       5,122            58      1.13
- ------------------------------------------------------------------------------------------
   INTEREST-EARNING DEPOSITS                                1,640            19      1.16
- ------------------------------------------------------------------------------------------
      TOTAL INTEREST-EARNING ASSETS                       951,610       $45,790      4.81%
- ------------------------------------------------------------------------------------------
NONINTEREST-EARNING ASSETS:
   CASH AND DUE FROM BANKS                                 19,832
- ------------------------------------------------------------------------------------------
   ALLOWANCE FOR LOAN LOSSES                               (5,710)
- ------------------------------------------------------------------------------------------
   PREMISES AND EQUIPMENT                                  17,785
- ------------------------------------------------------------------------------------------
   OTHER ASSETS                                            26,317
- ------------------------------------------------------------------------------------------
      TOTAL NONINTEREST-EARNING ASSETS                     58,224
- ------------------------------------------------------------------------------------------
      TOTAL ASSETS                                    $ 1,009,834
==========================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST-BEARING DEPOSITS:
- ------------------------------------------------------------------------------------------
   CHECKING                                           $   159,043       $   991      0.62%
- ------------------------------------------------------------------------------------------
   MONEY MARKETS                                           68,582           572      0.83
- ------------------------------------------------------------------------------------------
   TIERED MONEY MARKETS                                   149,559         1,450      0.97
- ------------------------------------------------------------------------------------------
   SAVINGS                                                106,518           664      0.62
- ------------------------------------------------------------------------------------------
   CERTIFICATES OF DEPOSIT                                222,241         4,834      2.18
- ------------------------------------------------------------------------------------------
      TOTAL INTEREST-BEARING DEPOSITS                     705,943         8,511      1.21
- ------------------------------------------------------------------------------------------
   BORROWED FUNDS                                          50,416         1,349      2.68
- ------------------------------------------------------------------------------------------
      TOTAL INTEREST-BEARING LIABILITIES                  756,359         9,860      1.30
- ------------------------------------------------------------------------------------------
NONINTEREST-BEARING LIABILITIES:
   DEMAND DEPOSITS                                        158,151
- ------------------------------------------------------------------------------------------
   ACCRUED EXPENSES AND OTHER LIABILITIES                   6,243
- ------------------------------------------------------------------------------------------
      TOTAL NONINTEREST-BEARING LIABILITIES               164,394
- ------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY                                       89,081
- ------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $ 1,009,834
==========================================================================================
      NET INTEREST INCOME                                               $35,930
==========================================================================================

      NET INTEREST SPREAD                                                            3.51
- ------------------------------------------------------------------------------------------
      NET INTEREST MARGIN                                                            3.78%
- ------------------------------------------------------------------------------------------


1.    AVERAGE LOAN BALANCES INCLUDE NON-ACCRUAL AND RESTRUCTURED LOANS.

2.    THE TAX-EQUIVALENT  ADJUSTMENT WAS COMPUTED BASED ON A FEDERAL TAX RATE OF
      35 PERCENT.

3.    INVESTMENTS CONSIST OF INVESTMENT  SECURITIES AND SECURITIES AVAILABLE FOR
      SALE AT AMORTIZED COST.


8




                                                           YEAR ENDED DECEMBER 31, 2003              YEAR ENDED DECEMBER 31, 2002
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                        INCOME/                                  INCOME/
                                                        AVERAGE         EXPENSE      YIELD        AVERAGE        EXPENSE       YIELD
                                                        BALANCE           (FTE)      (FTE)        BALANCE          (FTE)       (FTE)
- ------------------------------------------------------------------------------------------------------------------------------------
                                                                                                             
ASSETS:
INTEREST-EARNING ASSETS:
   INVESTMENTS:
      TAXABLE                                         $ 419,464       $  15,261      3.64%      $ 281,329       $  13,694      4.87%
- ------------------------------------------------------------------------------------------------------------------------------------
      TAX-EXEMPT                                         28,572           1,571      5.50          18,207           1,208      6.63
- ------------------------------------------------------------------------------------------------------------------------------------
   LOANS                                                407,261          25,155      6.18         424,661          29,248      6.89
- ------------------------------------------------------------------------------------------------------------------------------------
   FEDERAL FUNDS SOLD                                     6,128              70      1.14           8,564             135      1.58
- ------------------------------------------------------------------------------------------------------------------------------------
   INTEREST-EARNING DEPOSITS                                917               8      0.87           3,319             138      4.16
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL INTEREST-EARNING ASSETS                     862,342       $  42,065      4.88%        736,080       $  44,423      6.04%
- ------------------------------------------------------------------------------------------------------------------------------------
NONINTEREST-EARNING ASSETS:
   CASH AND DUE FROM BANKS                               18,849                                    17,245
- ------------------------------------------------------------------------------------------------------------------------------------
   ALLOWANCE FOR LOAN LOSSES                             (5,125)                                   (4,380)
- ------------------------------------------------------------------------------------------------------------------------------------
   PREMISES AND EQUIPMENT                                14,788                                    13,670
- ------------------------------------------------------------------------------------------------------------------------------------
   OTHER ASSETS                                          28,107                                    17,950
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL NONINTEREST-EARNING ASSETS                   56,619                                    44,485
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL ASSETS                                    $ 918,961                                 $ 780,565
====================================================================================================================================

LIABILITIES AND SHAREHOLDERS' EQUITY:
INTEREST-BEARING DEPOSITS:
- ------------------------------------------------------------------------------------------------------------------------------------
   CHECKING                                           $ 129,203       $     616      0.48%      $ 120,922       $     718      0.59%
- ------------------------------------------------------------------------------------------------------------------------------------
   MONEY MARKETS                                         62,607             552      0.88          61,058             908      1.49
- ------------------------------------------------------------------------------------------------------------------------------------
   TIERED MONEY MARKETS                                 129,485           1,444      1.12          81,553           1,493      1.83
- ------------------------------------------------------------------------------------------------------------------------------------
   SAVINGS                                              100,451             767      0.76          90,142           1,149      1.27
- ------------------------------------------------------------------------------------------------------------------------------------
   CERTIFICATES OF DEPOSIT                              233,687           5,997      2.57         225,965           7,558      3.34
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL INTEREST-BEARING DEPOSITS                   655,433           9,376      1.43         579,640          11,826      2.04
- ------------------------------------------------------------------------------------------------------------------------------------
   BORROWED FUNDS                                        35,248             886      2.51           7,814             229      2.93
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL INTEREST-BEARING LIABILITIES                690,681          10,262      1.49         587,454          12,055      2.05
- ------------------------------------------------------------------------------------------------------------------------------------
NONINTEREST-BEARING LIABILITIES:
   DEMAND DEPOSITS                                      139,476                                   115,487
- ------------------------------------------------------------------------------------------------------------------------------------
   ACCRUED EXPENSES AND OTHER LIABILITIES                 7,578                                     7,730
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL NONINTEREST-BEARING LIABILITIES             147,054                                   123,217
- ------------------------------------------------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY                                     81,226                                    69,894
- ------------------------------------------------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY      $ 918,961                                 $ 780,565
====================================================================================================================================
      NET INTEREST INCOME                                             $  31,803                                 $  32,368
====================================================================================================================================

      NET INTEREST SPREAD                                                            3.39                                      3.99
- ------------------------------------------------------------------------------------------------------------------------------------
      NET INTEREST MARGIN                                                            3.69%                                     4.40%
- ------------------------------------------------------------------------------------------------------------------------------------



                                                                               9


RATE/VOLUME ANALYSIS:

THE  EFFECT  OF  VOLUME  AND  RATE  CHANGES  ON NET  INTEREST  INCOME  (ON A TAX
EQUIVALENT BASIS) FOR THE PERIODS INDICATED ARE SHOWN BELOW:



                              YEAR ENDED 2004 COMPARED WITH 2003   YEAR ENDED 2003 COMPARED WITH 2002
- -----------------------------------------------------------------------------------------------------
                                                             NET                                  NET
                                   DIFFERENCE DUE TO   CHANGE IN        DIFFERENCE DUE TO   CHANGE IN
                                      CHANGE IN:         INCOME/            CHANGE IN:        INCOME/
(IN THOUSANDS):                   VOLUME        RATE     EXPENSE       VOLUME        RATE     EXPENSE
- -----------------------------------------------------------------------------------------------------
                                                                            
ASSETS
   INVESTMENTS                   $   397     $   918     $ 1,315      $ 7,388     $(5,458)    $ 1,930
- -----------------------------------------------------------------------------------------------------
   LOANS                           2,499         (88)      2,411       (1,198)     (2,875)     (4,073)
- -----------------------------------------------------------------------------------------------------
   FEDERAL FUNDS SOLD                (12)         --         (12)         (38)        (27)        (65)
- -----------------------------------------------------------------------------------------------------
   INTEREST-EARNING DEPOSITS           7           4          11         (100)        (30)       (130)
- -----------------------------------------------------------------------------------------------------
   TOTAL INTEREST INCOME         $ 2,891     $   834     $ 3,725      $ 6,052     $(8,390)    $(2,338)
- -----------------------------------------------------------------------------------------------------
LIABILITIES
   CHECKING                      $   165     $   210     $   375      $    49     $  (151)    $  (102)
- -----------------------------------------------------------------------------------------------------
   MONEY MARKET                       68         (48)         20           23        (379)       (356)
- -----------------------------------------------------------------------------------------------------
   TIERED MONEY MARKET                55         (49)          6          877        (926)        (49)
- -----------------------------------------------------------------------------------------------------
   SAVINGS                            (9)        (94)       (103)         131        (513)       (382)
- -----------------------------------------------------------------------------------------------------
   CERTIFICATES OF DEPOSIT          (282)       (881)     (1,163)         258      (1,819)     (1,561)
- -----------------------------------------------------------------------------------------------------
   BORROWED FUNDS                    371          92         463          804        (147)        657
- -----------------------------------------------------------------------------------------------------
   TOTAL INTEREST EXPENSE        $   368     $  (770)    $  (402)     $ 2,142     $(3,935)    $(1,793)
- -----------------------------------------------------------------------------------------------------
   NET INTEREST INCOME           $ 2,523     $ 1,604     $ 4,127      $ 3,910     $(4,455)    $  (545)
=====================================================================================================


LOANS: The loan portfolio  represents a significant portion of the Corporation's
earning  assets and is an  important  source of interest  and fee  income.  Loan
originations are primarily originated in the Bank's market or surrounding areas.

      At December  31,  2004,  total loans were $572.2  million,  an increase of
$145.2 million,  or 34 percent from 2003 levels. The growth in our portfolios is
primarily the result of new business  initiatives  and our entry into new market
areas.  Residential loans secured by first liens on 1-4 family homes rose $101.1
million  or 45  percent  in 2004,  while  commercial  mortgage  loans rose $31.2
million or 24 percent from 2003 levels.  The majority of residential real estate
loan origination was primarily due to the purchase of adjustable rate loans from
a  third-party  mortgage  origination  entity.  All of the loans  purchased  are
secured by properties located within the Bank's market areas. Construction loans
and commercial loans also grew by $7.9 million and $4.2 million, respectively.

      The yield on total loans  averaged 5.70 percent for 2004, a 48 basis point
decline from the 6.18 percent average yield earned in 2003. The average yield on
the  mortgage  portfolio  declined in 2004 to 5.77  percent from 6.26 percent in
2003.  The average  yield on the  commercial  loan  portfolio  declined 38 basis
points to 5.36  percent.  The decline in yields  earned in 2004  reflects  asset
repricing at historically low levels.  Although  interest rates began to rise in
the latter part of the year, it did not have a significant impact on loan yields
in 2004.


10


THE FOLLOWING TABLE PRESENTS AN ANALYSIS OF OUTSTANDING LOANS AS OF DECEMBER 31,

(IN THOUSANDS)                  2004       2003       2002       2001       2000
- --------------------------------------------------------------------------------
REAL ESTATE-MORTGAGE
   1-4 FAMILY RESIDENTIAL
   FIRST LIENS              $327,974   $226,887   $229,679   $246,197   $210,547
- --------------------------------------------------------------------------------
   JUNIOR LIENS               13,539     11,163     15,211     22,903     25,017
- --------------------------------------------------------------------------------
   HOME EQUITY                20,078     18,251     22,265     18,120     15,633
- --------------------------------------------------------------------------------
REAL ESTATE-COMMERCIAL       162,166    130,968    109,932     91,129     62,161
- --------------------------------------------------------------------------------
REAL ESTATE-CONSTRUCTION      17,703      9,799      2,063      6,418      2,297
- --------------------------------------------------------------------------------
COMMERCIAL LOANS              20,821     16,632     17,859     15,855     13,019
- --------------------------------------------------------------------------------
CONSUMER LOANS                 7,181     10,223      8,206     11,237     14,084
- --------------------------------------------------------------------------------
OTHER LOANS                    2,702      3,078      4,545      5,074      1,541
- --------------------------------------------------------------------------------
      TOTAL LOANS           $572,164   $427,001   $409,760   $416,933   $344,299
================================================================================

INVESTMENT  SECURITIES:  Investment  securities  are those  securities  that the
Corporation  has  both  the  ability  and  intent  to  hold to  maturity.  These
securities are carried at amortized  cost. The portfolio  consists  primarily of
U.S. government agencies,  mortgage-backed securities and municipal obligations.
The  Corporation's  investment  securities  at amortized  cost amounted to $87.1
million at December 31, 2004, compared with $97.7 million at December 31, 2003.

THE FOLLOWING TABLE PRESENTS THE CONTRACTUAL  MATURITIES AND RATES OF INVESTMENT
SECURITIES AT AMORTIZED COST, AS OF DECEMBER 31, 2004:



                                                      AFTER 1       AFTER 5
                                                          BUT           BUT
                                         WITHIN        WITHIN        WITHIN         AFTER
(IN THOUSANDS)                           1 YEAR       5 YEARS      10 YEARS      10 YEARS         TOTAL
- -------------------------------------------------------------------------------------------------------
                                                                                 
U.S. GOVERNMENT SPONSORED AGENCIES      $ 4,000       $ 4,506       $ 1,500       $    --       $10,006
                                          6.842%        3.807%        7.390%           --%        5.558%
- -------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES (1)          $    --       $ 3,642       $ 2,324       $27,433       $33,399
                                             --%        4.892%        4.587%        4.240%        4.336%
- -------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS        $11,706       $15,650       $14,178       $   687       $42,221
                                          2.182%        2.967%        3.272%        3.701%        2.862%
- -------------------------------------------------------------------------------------------------------
OTHER DEBT SECURITIES                   $ 1,502       $    --       $    --       $    --       $ 1,502
                                          7.281%           --%           --%           --%        7.281%
- -------------------------------------------------------------------------------------------------------
   TOTAL                                $17,208       $23,798       $18,002       $28,120       $87,128
                                          3.710%        3.421%        3.785%        4.227%        3.814%
=======================================================================================================


(1)   MORTGAGE-BACKED SECURITIES ARE SHOWN USING STATED FINAL MATURITY.


                                                                              11


SECURITIES AVAILABLE FOR SALE:  Securities available for sale are used as a part
of the  Corporation's  interest rate risk management  strategy,  and they may be
sold in  response  to changes in  interest  rates,  liquidity  needs,  and other
factors.  These  securities are carried at estimated fair value,  and unrealized
changes in fair value are  recognized as a separate  component of  shareholders'
equity, net of income taxes.  Realized gains and losses are recognized in income
at the time the securities are sold.

      At December 31, 2004, the  Corporation  had securities  available for sale
with a market value of $354.2 million,  compared with $356.0 million at December
31, 2003. A $1.4  million and $2.7  million net  unrealized  gain (net of income
tax) was included in shareholders'  equity at December 31, 2004 and December 31,
2003, respectively.

THE FOLLOWING TABLE PRESENTS THE CONTRACTUAL  MATURITIES AND RATES OF SECURITIES
AVAILABLE FOR SALE, STATED AT MARKET VALUE, AS OF DECEMBER 31, 2004:



                                                        AFTER 1        AFTER 5
                                                            BUT            BUT
                                          WITHIN         WITHIN         WITHIN          AFTER
(IN THOUSANDS)                            1 YEAR        5 YEARS       10 YEARS       10 YEARS          TOTAL
- ------------------------------------------------------------------------------------------------------------
                                                                                     
U.S. TREASURY                           $  1,026       $     --       $     --       $     --       $  1,026
                                           4.325%            --%            --%            --%         4.325%
- ------------------------------------------------------------------------------------------------------------
U.S. GOVERNMENT SPONSORED AGENCIES      $  8,965       $ 94,482       $ 42,303       $  1,447       $147,197
                                           4.965%         3.616%         3.188%         2.105%         3.558%
- ------------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES (1)          $     --       $    248       $ 57,735       $105,737       $163,720
                                              --%         5.297%         4.079%         4.312%         4.231%
- ------------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS        $    354       $  2,799       $  6,516       $     --       $  9,669
                                           3.120%         3.997%         4.114%            --%         4.043%
- ------------------------------------------------------------------------------------------------------------
OTHER SECURITIES                        $  3,458       $     --       $     --       $ 29,116       $ 32,574
                                           3.530%            --%            --%         4.358%         4.254%
- ------------------------------------------------------------------------------------------------------------
TOTAL                                   $ 13,803       $ 97,529       $106,554       $136,300       $354,186
                                           4.483%         3.631%         3.724%         4.298%         3.948%
============================================================================================================


(1)   MORTGAGE-BACKED SECURITIES ARE SHOWN USING STATED FINAL MATURITY.

      Federal funds sold and  interest-earning  deposits are an integral part of
the  Corporation's  investment and liquidity  strategies.  The combined  average
balance of these  vehicles  during  2004 was $6.8  million as  compared  to $7.0
million in 2003.

DEPOSITS:  Total deposits at December 31, 2004 were $935.7 million,  an increase
of $89.9  million or 11 percent from $845.8  million at December  31, 2003.  Our
strategy  is to fund  earning  asset  growth  with  core  deposits,  which is an
important  factor in the  generation of net interest  income.  Marketing,  sales
efforts,  and two new branch  locations all  contributed to the strong growth in
deposits.  Total average deposits increased $69.2 million or 9 percent over 2003
levels.


12


THE FOLLOWING  TABLE SETS FORTH  INFORMATION  CONCERNING THE  COMPOSITION OF THE
CORPORATION'S  AVERAGE  DEPOSIT  BASE AND  AVERAGE  INTEREST  RATES PAID FOR THE
FOLLOWING YEARS:



(IN THOUSANDS)                        2004                2003                2002
- --------------------------------------------------------------------------------------
                                                             
NONINTEREST-BEARING DEMAND    $158,151      --%   $139,476      --%   $115,487      --%
- --------------------------------------------------------------------------------------
CHECKING                       159,043    0.62     129,203    0.48     120,922    0.59
- --------------------------------------------------------------------------------------
SAVINGS                        106,518    0.62     100,451    0.76      90,142    1.27
- --------------------------------------------------------------------------------------
MONEY MARKETS                   68,582    0.83      62,607    0.88      61,058    1.49
- --------------------------------------------------------------------------------------
TIERED MONEY MARKETS           149,559    0.97     129,485    1.12      81,553    1.83
- --------------------------------------------------------------------------------------
CERTIFICATES OF DEPOSITS       222,241    2.18     233,687    2.57     225,965    3.34
- --------------------------------------------------------------------------------------
   TOTAL DEPOSITS             $864,094            $794,909            $695,127
======================================================================================


      Certificates  of deposit over  $100,000 are  generally  purchased by local
municipal governments or individuals for periods one year or less. These factors
translate into a stable customer oriented cost-effective funding source.

THE FOLLOWING  TABLE SHOWS REMAINING  MATURITY FOR  CERTIFICATES OF DEPOSIT OVER
$100,000 AS OF DECEMBER 31, 2004 (IN THOUSANDS):

THREE MONTHS OR LESS                                                     $32,995
- --------------------------------------------------------------------------------
OVER THREE MONTHS THROUGH TWELVE MONTHS                                   19,011
- --------------------------------------------------------------------------------
OVER TWELVE MONTHS                                                        21,999
- --------------------------------------------------------------------------------
   TOTAL                                                                 $74,005
================================================================================

FEDERAL HOME LOAN BANK  ADVANCES:  At December  31, 2004 and 2003,  Federal Home
Loan  Bank  ("FHLB")   advances   totaled  $33.4  million  and  $30.0   million,
respectively.  The  Corporation  considers  FHLB  advances  an added  source  of
funding,  and accordingly,  executes  transactions from time to time to meet its
funding  requirements.  The FHLB advances  outstanding at December 31, 2004 have
varying terms and interest rates.

ALLOWANCE FOR LOAN LOSSES AND RELATED  PROVISION:  The allowance for loan losses
was $6.0  million at December  31, 2004 as compared to $5.5  million at December
31, 2003. At December 31, 2004, the allowance for loan losses as a percentage of
total loans  outstanding  was 1.05 percent  compared to 1.28 percent at December
31, 2003 and 1.17 percent at December 31, 2002.  The  provision  for loan losses
remained  constant  at $600  thousand  for 2004 and  2003.  The  allowance  as a
percentage  of  total  loans  decreased  in 2004  as  compared  to 2003  and the
provision  remained  consistent with the prior year as loan growth and increases
in   commercial-related   loans  was   offset  by   relatively   low  levels  of
delinquencies,  non-performing loans and historical  charge-off  experience.  In
addition, the composition of the Bank's loan portfolio was comprised of a higher
percentage of lower risk 1-4 family mortgages.

      The provision  was based upon  management's  review and  evaluation of the
size and composition of the loan portfolio,  actual loan loss experience,  level
of delinquencies,  general market and economic conditions,  detailed analysis of
individual  loans for which  full  collectibility  may not be  assured,  and the
existence and net realizable value of the collateral and guarantees securing the
loans. Although management used the best information available, the level of the
allowance for loan losses  remains an estimate,  which is subject to significant
judgment and short-term change. Various regulatory agencies, as an integral part
of their examination  process,  periodically review the Corporation's  allowance
for loan losses.  Such agencies may require the  Corporation to make  additional
provisions for loan losses based upon information  available to them at the time
of their examination.  Furthermore,  the majority of the Corporation's loans are
secured  by  real  estate  in  the  State  of  New  Jersey.   Accordingly,   the
collectibility   of  a  substantial   portion  of  the  carrying  value  of  the
Corporation's   loan  portfolio  is


                                                                              13


susceptible to changes in local market conditions and may be adversely  affected
should real estate values decline or New Jersey  experiences an adverse economic
downturn.  Future adjustments to the allowance may be necessary due to economic,
operating, regulatory and other conditions beyond the Corporation's control.

THE FOLLOWING TABLE PRESENTS THE LOAN LOSS  EXPERIENCE  DURING THE PERIODS ENDED
DECEMBER 31,



(IN THOUSANDS)                                 2004       2003        2002       2001       2000
- ------------------------------------------------------------------------------------------------
                                                                          
ALLOWANCE FOR LOAN LOSSES AT
   BEGINNING OF YEAR                        $ 5,467    $ 4,798     $ 4,023    $ 3,435    $ 2,962
- ------------------------------------------------------------------------------------------------
LOANS CHARGED-OFF DURING THE PERIOD
- ------------------------------------------------------------------------------------------------
   REAL ESTATE                                   --         --          --         42         27
- ------------------------------------------------------------------------------------------------
CONSUMER                                         16         42          59         35        119
- ------------------------------------------------------------------------------------------------
COMMERCIAL AND OTHER                             62         --           9         15         28
- ------------------------------------------------------------------------------------------------
   TOTAL LOANS CHARGED-OFF                       78         42          68         92        174
- ------------------------------------------------------------------------------------------------

RECOVERIES DURING THE PERIOD
   REAL ESTATE                                   --         37          --          7         75
- ------------------------------------------------------------------------------------------------
   CONSUMER                                       6         40          36         65         53
- ------------------------------------------------------------------------------------------------
   COMMERCIAL AND OTHER                           9         34           7          8         19
- ------------------------------------------------------------------------------------------------
   TOTAL RECOVERIES                              15        111          43         80        147
- ------------------------------------------------------------------------------------------------

NET CHARGE-OFFS/(RECOVERIES)                     63        (69)         25         12         27
- ------------------------------------------------------------------------------------------------

PROVISION CHARGED TO EXPENSE                    600        600         800        600        500
- ------------------------------------------------------------------------------------------------

ALLOWANCE FOR LOAN LOSSES AT END OF YEAR    $ 6,004    $ 5,467     $ 4,798    $ 4,023    $ 3,435
================================================================================================


THE  FOLLOWING  TABLE SHOWS THE  ALLOCATION OF THE ALLOWANCE FOR LOAN LOSSES AND
THE PERCENTAGE OF EACH LOAN CATEGORY TO TOTAL LOANS AS OF DECEMBER 31,



                                % OF                  % OF                  % OF                  % OF                  % OF
                                LOAN                  LOAN                  LOAN                  LOAN                  LOAN
                            CATEGORY              CATEGORY              CATEGORY              CATEGORY              CATEGORY
                            TO TOTAL              TO TOTAL              TO TOTAL              TO TOTAL              TO TOTAL
(IN THOUSANDS)       2004      LOANS       2003      LOANS       2002      LOANS       2001      LOANS       2000      LOANS
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                          
REAL ESTATE        $3,302       94.6     $3,007       93.0     $2,639       92.5     $2,213       92.3     $1,889       91.7
- ----------------------------------------------------------------------------------------------------------------------------
CONSUMER              300        1.3        273        2.4        240        2.0        201        2.7        172        4.1
- ----------------------------------------------------------------------------------------------------------------------------
COMMERCIAL AND
   OTHER            2,402        4.1      2,187        4.6      1,919        5.5      1,609        5.0      1,374        4.2
- ----------------------------------------------------------------------------------------------------------------------------
   TOTAL           $6,004      100.0     $5,467      100.0     $4,798      100.0     $4,023      100.0     $3,435      100.0
============================================================================================================================



14


NON-PERFORMING ASSETS:

THE  FOLLOWING  TABLE  PRESENTS  FOR  THE  YEARS  INDICATED  THE  COMPONENTS  OF
NON-PERFORMING ASSETS:



                                                                   YEARS ENDED DECEMBER 31,
(IN THOUSANDS)                                   2004           2003          2002          2001          2000
- --------------------------------------------------------------------------------------------------------------
                                                                                        
LOANS PAST DUE 90 DAYS OR MORE
   AND STILL ACCRUING INTEREST                $    --        $    56       $   203       $    53       $    75
- --------------------------------------------------------------------------------------------------------------
NON-ACCRUAL LOANS                                 351            159           180           274           325
- --------------------------------------------------------------------------------------------------------------
   TOTAL NON-PERFORMING LOANS                     351            215           383           327           400
- --------------------------------------------------------------------------------------------------------------
OTHER REAL ESTATE OWNED                            --             --            --            --            --
- --------------------------------------------------------------------------------------------------------------
   TOTAL NON-PERFORMING ASSETS                $   351        $   215       $   383       $   327       $   400
==============================================================================================================

LOAN CHARGE-OFFS                              $    78        $    42       $    68       $    92       $   174
- --------------------------------------------------------------------------------------------------------------
LOAN RECOVERIES                                   (15)          (111)          (43)          (80)         (147)
- --------------------------------------------------------------------------------------------------------------
   NET LOAN CHARGE-OFFS/(RECOVERIES)          $    63        $   (69)      $    25       $    12       $    27
==============================================================================================================

ALLOWANCE FOR LOAN LOSSES                     $ 6,004        $ 5,467       $ 4,798       $ 4,023       $ 3,435
==============================================================================================================

RATIOS:
- --------------------------------------------------------------------------------------------------------------
TOTAL NON-PERFORMING LOANS/TOTAL LOANS           0.06%          0.05%         0.09%         0.08%         0.12%
- --------------------------------------------------------------------------------------------------------------
TOTAL NON-PERFORMING LOANS/TOTAL ASSETS          0.03           0.02          0.04          0.05          0.07
- --------------------------------------------------------------------------------------------------------------
TOTAL NON-PERFORMING ASSETS/TOTAL ASSETS         0.03           0.02          0.04          0.05          0.07
- --------------------------------------------------------------------------------------------------------------
ALLOWANCE FOR LOAN LOSSES/TOTAL LOANS            1.05           1.28          1.17          0.96          1.00
- --------------------------------------------------------------------------------------------------------------
ALLOWANCE FOR LOAN LOSSES/
   TOTAL NON-PERFORMING LOANS                   17.1X          25.4X         12.5X         12.3X          8.6X
- --------------------------------------------------------------------------------------------------------------


      Interest income of $11 thousand,  $11 thousand and $12 thousand would have
been recognized during 2004, 2003 and 2002,  respectively,  if non-accrual loans
had been current in accordance with their original terms.

CONTRACTUAL  OBLIGATIONS:  The following table shows the significant contractual
obligations of the Corporation by expected  payment  period,  as of December 31,
2004.  Further  discussion of these  commitments is included in the Footnotes to
the Consolidated Financial Statements noted below (in thousands):



                                             LESS THAN                              MORE THAN
CONTRACTUAL OBLIGATION                        ONE YEAR    1-3 YEARS    3-5 YEARS      5 YEARS        TOTAL
- ----------------------------------------------------------------------------------------------------------
                                                                                    
LONG-TERM DEBT OBLIGATIONS (NOTE 8)            $    --      $10,000      $ 4,043      $19,351      $33,394
- ----------------------------------------------------------------------------------------------------------
OPERATING LEASE OBLIGATIONS (NOTE 13)            1,905        4,006        3,989       14,773       24,673
- ----------------------------------------------------------------------------------------------------------
PURCHASE OBLIGATIONS                               585          587          178           --        1,350
- ----------------------------------------------------------------------------------------------------------
OTHER LONG-TERM LIABILITIES (NOTE 11) (1)        1,272           --           --           --        1,272
- ----------------------------------------------------------------------------------------------------------
TOTAL CONTRACTUAL OBLIGATIONS                  $ 3,762      $14,593      $ 8,210      $34,124      $60,689
==========================================================================================================


(1)   THE  CORPORATION   DOES  NOT  HAVE  AN  ESTIMATE  OF  THE  ACTUAL  PENSION
      CONTRIBUTION FOR 2006 AND BEYOND; HOWEVER IT IS ANTICIPATED TO BE AT LEAST
      THE SAME ANNUAL AMOUNT AS 2005 OF $1.3 MILLION.

      Long-term debt obligations  include  borrowings from the Federal Home Loan
Bank  with  defined  terms.  The  chart  is  based on  scheduled  repayments  of
principal.

      Operating leases represent obligations entered into by the Corporation for
the use of land and premises.  The leases  generally have escalation terms based
upon certain defined indexes. Common area maintenance charges may also apply and
are adjusted annually based on the terms of the lease agreements.


                                                                              15


      Purchase obligations represent legally binding and enforceable  agreements
to purchase  goods and services  from third  parties and consist of  contractual
obligations  under data processing  service  agreements.  The  Corporation  also
enters into various routine rental and maintenance  contracts for facilities and
equipment. These contracts are generally for one year and are not significant to
the consolidated financial statements of the Corporation.

OFF-BALANCE  SHEET  ARRANGEMENTS:  The  following  table  shows the  amounts and
expected maturities of significant commitments, as of December 31, 2004. Further
discussion  of these  commitments  is  included  in Note 13 to the  Consolidated
Financial Statements:



                                LESS THAN                           MORE THAN
(IN THOUSANDS)                   ONE YEAR   1-3 YEARS   3-5 YEARS     5 YEARS       TOTAL
- -----------------------------------------------------------------------------------------
                                                                    
FINANCIAL LETTERS OF CREDIT        $  600      $   50      $   --      $   --      $  650
- -----------------------------------------------------------------------------------------
PERFORMANCE LETTERS OF CREDIT       1,886          --          --          --       1,886
- -----------------------------------------------------------------------------------------
COMMERCIAL LETTERS OF CREDIT          417         110          --          --         527
- -----------------------------------------------------------------------------------------
   TOTAL LETTERS OF CREDIT         $2,903      $  160      $   --      $   --      $3,063
=========================================================================================


      Commitments   under  standby   letters  of  credit,   both  financial  and
performance do not necessarily represent future cash requirements, in that these
commitments often expire without being drawn upon.

OTHER INCOME: Other income was $9.9 million in 2004, a decline of 1 percent over
2003  levels.  This  decline  was  primarily  due to lower net gains on sales of
securities,  which totaled $150 thousand as compared to $1.3 million recorded in
2003.  This decline was due, in part,  to a $560  thousand  other-than-temporary
non-cash impairment charge on adjustable rate investment-grade  preferred stock.
These  securities  were  subsequently  sold in 2005  with no  additional  losses
recognized. Trust fees rose $961 thousand or 17 percent over the levels recorded
in 2003. This increase is  attributable  to increased  volume of business as the
book value of assets under management increased $101.7 million or 9 percent over
last year's  levels.  In 2004,  other  income of $793  thousand  was realized on
increased cash surrender value on Bank Owned Life Insurance (BOLI) policies,  as
compared to $880 thousand in 2003.  BOLI assists in offsetting  the rising costs
of employee benefits.

THE FOLLOWING TABLE PRESENTS THE MAJOR COMPONENTS OF OTHER INCOME:

(IN THOUSANDS)                                    2004         2003         2002
- --------------------------------------------------------------------------------
TRUST DEPARTMENT FEES                          $ 6,720      $ 5,759      $ 4,678
- --------------------------------------------------------------------------------
SERVICE CHARGES ON DEPOSIT ACCOUNTS              1,743        1,646        1,675
- --------------------------------------------------------------------------------
BANK OWNED LIFE INSURANCE                          793          880          791
- --------------------------------------------------------------------------------
SAFE DEPOSIT RENTAL FEES                           233          225          219
- --------------------------------------------------------------------------------
OTHER NONINTEREST INCOME                           205          201          199
- --------------------------------------------------------------------------------
SECURITIES GAINS, NET                              150        1,284           52
- --------------------------------------------------------------------------------
OTHER FEE INCOME                                    83           77           80
- --------------------------------------------------------------------------------
   TOTAL OTHER INCOME                          $ 9,927      $10,072      $ 7,694
================================================================================

OTHER EXPENSES:  In 2004, other expenses  totaled $25.2 million,  an increase of
$2.6 million or 12 percent  compared to $22.5 million in 2003.  This increase is
commensurate  with the growth in the  overall  level of bank and trust  business
activity.


16


      Salaries and benefits  expense,  which accounts for the largest portion of
other  expenses,  increased  $1.3  million or 10 percent in 2004 as  compared to
2003. This increase was directly related to increased  officer and staff levels,
normal merit  increases,  promotional  raises and higher benefit costs. The full
time equivalent  number of employees rose to 219 at December 31, 2004 from 209 a
year ago.

      Premises and equipment expense increased to $5.7 million from $4.8 million
in 2003, an increase of $832 thousand or 17 percent. In the past year, occupancy
expenses  have grown due to the  investment  in two new  branches and a new data
center. The Oldwick and Morristown Branches opened during 2004. New branches are
our primary source of future growth and profitability. Costs also rose this year
due to the  Corporation's  investment in its  technological  capacity for future
growth and the expectation of increased levels of business activity.  This year,
the Corporation invested in the equipment necessary to image customer checks and
create image  statements of customer  accounts.  Customers now receive images of
their checks with their  statements  and are able to access these images through
internet banking. The Corporation is also positioned to comply with the Check 21
legislation.

      Advertising  expenses  increased  $229 thousand as compared to 2003 due to
additional  advertising for two branch grand openings and advertising of deposit
products.  Stationery and supplies expense  increased $84 thousand or 16 percent
due to costs associated with two new branches and imaging  documents.  Telephone
expense also increased due to the addition of branches,  growing $65 thousand or
17 percent.  Professional and legal fees remained  relatively constant from year
to year despite additional costs related to the implementation of Section 404 of
the Sarbanes-Oxley Act.

      The  Corporation  strives to operate in an  efficient  manner and  control
costs as a means of  producing  increased  earnings  and  enhancing  shareholder
value.

THE FOLLOWING TABLE PRESENTS THE MAJOR COMPONENTS OF OTHER EXPENSES:

(IN THOUSANDS)                                  2004          2003          2002
- --------------------------------------------------------------------------------
SALARIES AND BENEFITS                        $13,898       $12,638       $11,557
- --------------------------------------------------------------------------------
PREMISES AND EQUIPMENT                         5,668         4,836         4,150
- --------------------------------------------------------------------------------
ADVERTISING                                      689           460           670
- --------------------------------------------------------------------------------
STATIONERY AND SUPPLIES                          605           521           496
- --------------------------------------------------------------------------------
PROFESSIONAL AND LEGAL FEES                      583           568           723
- --------------------------------------------------------------------------------
TELEPHONE                                        441           376           390
- --------------------------------------------------------------------------------
TRUST DEPARTMENT                                 416           487           451
- --------------------------------------------------------------------------------
POSTAGE                                          332           318           332
- --------------------------------------------------------------------------------
OTHER EXPENSES                                 2,559         2,345         2,292
- --------------------------------------------------------------------------------
   TOTAL OTHER EXPENSES                      $25,191       $22,549       $21,061
================================================================================

INCOME TAXES:  Income tax expense for the years ended December 31, 2004 and 2003
was $6.1 million and $5.8 million,  respectively. The effective tax rate for the
year ended December 31, 2004 was 31.70 percent compared to 32.00 percent for the
year ended  December 31, 2003.  While taxable  income rose from $18.1 million to
$19.2  million,  the  effective  tax  rate in  2004  declined  due to  increased
tax-exempt income.

RESULTS  OF  OPERATIONS  2003  COMPARED  TO 2002:  Net income for the year ended
December 31, 2003 increased 3 percent to $12.3 million compared to $11.9 million
earned in 2002.  Diluted  earnings  per share  increased  2 percent to $1.47 per
share from $1.45 per share  earned in 2002.  The increase in net income for 2003
was  primarily  due to higher Trust fees,  other income and net security  gains,
offset in part by lower net interest income,  higher salaries and benefits,  and
premises  and  equipment  expense.  These  results  produced a return on average
assets of 1.34  percent  as  compared  to 1.53  percent  in 2002 and a return on
average  shareholders'  equity of 15.14  percent as compared to 17.06 percent in
2002.


                                                                              17


      Net interest income, on a fully tax-equivalent  basis, declined from $32.4
million in 2002 to $31.8 million in 2003. While average earning assets increased
$126.3  million or 17 percent  from the average  balances in 2002,  the interest
earned on these assets  declined.  Interest  expense declined $1.8 million or 15
percent over the levels recorded in 2002 on average balances of interest-bearing
liabilities that increased $103.2 million or 18 percent. Lower rates were earned
on earning assets in 2003, declining to 4.88 percent from 6.04 percent earned in
2002, Lower rates were paid on interest-bearing liabilities, which declined from
2.05 percent to 1.49 percent.  In 2003, the net interest margin declined to 3.69
percent from 4.40 percent in 2002.

      Other  income  before gains and losses on  securities  was $8.8 million in
2003,  an increase of 15 percent over 2002 levels.  This  increase was primarily
due to higher  trust fees and  additions to cash  surrender  value of Bank Owned
Life  Insurance  (BOLI).  Trust fees rose $1.1  million  or 23 percent  over the
levels recorded in 2002.  This increase is  attributable to increased  volume of
business as the book value of assets under management increased $89.2 million or
9 percent over 2002 levels.  In 2003, other income of $880 thousand was realized
on increased  cash  surrender  value of BOLI to assist in offsetting  the rising
costs of employee  benefits as compared to $791  thousand in 2002.  For the year
ended December 31, 2003,  net securities  gains were $1.3 million as compared to
$52 thousand recorded in 2002.

      Other  expense  totaled $22.5 million in 2003, an increase of $1.5 million
or 7 percent  compared to $21.1 million in 2002.  This increase is  commensurate
with the level of growth  in the Bank and PGB  Trust  and  Investments  business
activity.

      Salaries and benefits  expense  increased $1.1 million,  or 9 percent,  to
$12.6 million from $11.6 million in 2002. This increase was related to increased
officer and staff levels, normal merit increases,  promotional raises and higher
benefit  costs.  The  full-time  equivalent  number of employees  rose to 209 at
December 31, 2003 from 205 at December 31, 2002.

      Premises and equipment expense increased to $4.8 million from $4.2 million
in  2002.  This  increase  was  primarily  due  to the  Corporation's  continued
investment in technology,  as the Bank converted to a new core processing system
in 2003. Higher occupancy  expenses were attributable to costs associated with a
new  branch  location  and  a new  operations  center,  which  opened  in  2004.

      Professional fees declined $155 thousand as compared to 2002. In 2002, the
Corporation  had higher legal and  consulting  fees to support the  expansion in
business  activity,  as well as costs associated with internal training programs
and services to enhance audit and financial controls.

CAPITAL  RESOURCES:  The solid  capital  base of the  Corporation  provides  the
ability for future growth and financial  strength.  Maintaining a strong capital
position supports the Corporation's goal of providing shareholders an attractive
and stable long-term return on investment.  Total shareholders' equity grew $9.6
million or 11  percent  to $94.7  million  as  compared  with  $85.1  million at
December 31, 2003. At December 31, 2004, net unrealized gains on securities, net
of taxes,  were $1.4 million as compared to net unrealized  gains on securities,
net of taxes, of $2.7 million at December 31, 2003. Federal  regulations require
banks to meet target Tier 1 and total capital ratios of 4 percent and 8 percent,
respectively.  The  Corporation's  Tier 1 and total  capital  ratios are well in
excess of regulatory minimums at 19.02 percent and 20.25 percent,  respectively.
The Corporation's capital leverage ratio was 9.18 percent at December 31, 2004.


18


LIQUIDITY:  Liquidity  refers to an  institution's  ability  to meet  short-term
requirements  in the form of loan  requests,  deposit  withdrawals  and maturing
obligations.  Principal sources of liquidity include cash, temporary investments
and securities available for sale.

      Management  feels the  Corporation's  liquidity  position is sufficient to
meet future needs. Cash and cash  equivalents,  including federal funds sold and
interest  bearing  deposits,  averaged  $26.6 million in 2004. In addition,  the
Corporation  has $354.2 million in securities  designated as available for sale.
These securities can be sold in response to liquidity  concerns.  As of December
31, 2004,  investment  securities  and  securities  available  for sale maturing
within one year amounted to $31.0 million and cash and cash equivalents  totaled
$15.7 million.

      Another source of liquidity is borrowing  capacity.  The Corporation has a
variety  of sources  of  short-term  liquidity  available,  including  short and
long-term  borrowings  from the Federal  Home Loan Bank of New York,  short-term
borrowings  from  the  Federal  Reserve  Bank  Discount  Window,  federal  funds
purchased from correspondent banks and loan participation or sales of loans. The
Corporation also generates liquidity from the regular principal payments made on
its loan portfolio and on its mortgage-backed security portfolio.

INTEREST  RATE  SENSITIVITY:  Interest  rate  sensitivity  is a  measure  of the
relationship  between  interest-earning  assets and supporting funds,  which are
susceptible  to  changes in  interest  rates  during  comparable  time  periods.
Interest  rate  movements  on  deposits  have made  managing  the  Corporation's
interest rate sensitivity increasingly more important as a means of managing net
interest income. The Corporation's  Asset/Liability Committee is responsible for
managing the exposure to changes in market interest rates. The "sensitivity" gap
quantifies  the repricing  mismatch  between  assets and  supporting  funds over
various time  intervals.  The  cumulative  gap position as a percentage of total
rate-sensitive  assets  provides  one  relative  measure  of  the  Corporation's
interest rate exposure.

      The  Corporation's  ratio  of  rate-sensitive   assets  to  rate-sensitive
liabilities  was  approximately  0.62 on  December  31, 2004 for the next twelve
months  subject to certain  assumptions  explained in the  following  paragraph.
Since  this  ratio is less than  1.00,  the  Corporation  has a  "negative  gap"
position,  which may cause its assets to reprice  more  slowly  than its deposit
liabilities.  In a declining  interest rate  environment,  interest costs may be
expected to fall  faster than the  interest  received  on earning  assets,  thus
increasing the net interest spread.  If interest rates increase,  a negative gap
means that the interest  received on earning  assets may be expected to increase
more slowly than the interest paid on the Corporation's  liabilities,  therefore
decreasing  the net  interest  spread.  Management  does not view this amount as
presenting an unusually high risk potential, although no assurances can be given
that the Corporation is not at risk from interest rate increases or decreases.

      Expected maturities are contractual  maturities adjusted for all projected
payments of principal.  For  investment  securities,  loans and long-term  debt,
expected maturities are based upon contractual maturity or call dates, projected
repayments and  prepayments of principal.  The prepayment  experience  reflected
herein  is  based  on  historical  experience  combined  with  market  consensus
expectations derived from independent external sources. The actual maturities of
these instruments  could vary  substantially if future  prepayments  differ from
historical experience. For non-maturity deposit liabilities,  in accordance with
standard  industry  practice and the  Corporation's  own historical  experience,
"decay factors" were used to estimate deposit runoff.


                                                                              19


THE TABLE BELOW  PRESENTS  THE  MATURITY  AND  REPRICING  RELATIONSHIPS  BETWEEN
INTEREST-EARNING  ASSETS AND  INTEREST-BEARING  DEPOSITS AS OF DECEMBER 31, 2004
(IN THOUSANDS):



REPRICING OR                                 0-3          3-12           1-5        OVER 5
MATURITY DATE                             MONTHS        MONTHS         YEARS         YEARS         TOTAL
- --------------------------------------------------------------------------------------------------------
                                                                               
ASSETS
   SECURITIES                         $   37,583    $   78,639    $  259,457    $   65,635    $  441,314
- --------------------------------------------------------------------------------------------------------
   FEDERAL FUNDS SOLD                        101            --            --            --           101
- --------------------------------------------------------------------------------------------------------
   INTEREST-EARNING DEPOSITS                 786            --            --            --           786
- --------------------------------------------------------------------------------------------------------
   LOANS (1)                              51,847       116,465       272,539       125,309       566,160
- --------------------------------------------------------------------------------------------------------
      TOTAL INTEREST-SENSITIVE
         ASSETS                       $   90,317    $  195,104    $  531,996    $  190,944    $1,008,361
========================================================================================================
DEPOSITS
   CERTIFICATES OF DEPOSIT            $   82,443    $   75,293    $   86,466    $       --    $  244,202
- --------------------------------------------------------------------------------------------------------
   SAVINGS                                28,507         8,385        42,631        27,053       106,576
- --------------------------------------------------------------------------------------------------------
   MONEY MARKETS                         117,854        18,241        91,809            40       227,944
- --------------------------------------------------------------------------------------------------------
   CHECKING                               52,070        15,315        77,868        49,416       194,669
- --------------------------------------------------------------------------------------------------------
   BORROWED FUNDS                          2,464         1,414        16,756        12,760        33,394
- --------------------------------------------------------------------------------------------------------
   NONINTEREST-BEARING
- --------------------------------------------------------------------------------------------------------
      DEMAND DEPOSITS                     43,342        12,708        64,773        41,452       162,275
- --------------------------------------------------------------------------------------------------------
      TOTAL INTEREST-SENSITIVE
         LIABILITIES                  $  326,680    $  131,356    $  380,304    $  130,721    $  969,060
========================================================================================================
   ASSETS/LIABILITIES                       0.28          1.49          1.40          1.46          1.04
- --------------------------------------------------------------------------------------------------------
   ASSETS/LIABILITIES (CUMULATIVE)          0.28          0.62          0.98          1.04             ~
- --------------------------------------------------------------------------------------------------------


(1)   LOAN BALANCES DO NOT INCLUDE NONACCRUAL LOANS.

MARKET RISK SENSITIVE  INSTRUMENTS:  A derivative  financial instrument includes
futures,  forwards,  interest rate swaps,  option  contracts and other financial
instruments  with similar  characteristics.  The Corporation  currently does not
enter into futures,  forwards,  swaps or options.  However,  the  Corporation is
party to financial  instruments with off-balance sheet risk in the normal course
of business to meet the  financing  needs of the  customers of the  Corporation.
These  financial  instruments  include  commitments to extend credit and standby
letters of credit.  These  instruments  involve to varying degrees,  elements of
credit  and  interest  rate  risk in  excess  of the  amount  recognized  in the
consolidated   statements  of  condition.   Commitments  to  extend  credit  are
agreements  to  lend to a  customer  as long as  there  is no  violation  of any
condition  established  in  the  contract.   Commitments  generally  have  fixed
expiration  dates  and may  require  collateral  from  the  borrower  if  deemed
necessary  by  the  Corporation.  Standby  letters  of  credit  are  conditional
commitments issued by the Corporation to guarantee the performance of a customer
to a third  party  up to a  stipulated  amount  and  with  specified  terms  and
conditions.

      Commitments  to extend  credit  and  standby  letters  of  credit  are not
recorded as an asset or liability by the  Corporation  until the  instrument  is
exercised.

      The  Corporation's  exposure to market risk is reviewed on a regular basis
by the  Asset/Liability  Committee.  Interest  rate  risk  is the  potential  of
economic losses due to future  interest rate changes.  These economic losses can
be reflected as a loss of future net  interest  income  and/or a loss of current
fair market  values.  The  objective  is to measure  the effect on net  interest
income and to adjust the  statement of  condition to minimize the inherent  risk
while at the same time maximize  income.  Management  realizes certain risks are
inherent and that the goal is to identify and minimize the risks.  Tools used by
management  include the standard GAP report and interest  rate shock  simulation
report.  The  Corporation  has no market  risk  sensitive  instruments  held for
trading  purposes.   Management  believes  the  Corporation's   market  risk  is
reasonable at this time.


20


THE FOLLOWING  TABLE  PRESENTS THE SCHEDULED  MATURITY OF MARKET RISK  SENSITIVE
INSTRUMENTS AS OF DECEMBER 31, 2004 (IN THOUSANDS):



                                AVERAGE                                                              ESTIMATED
                               INTEREST         WITHIN           1-5          OVER                        FAIR
MATURING IN:                       RATE         1 YEAR         YEARS       5 YEARS         TOTAL         VALUE
- --------------------------------------------------------------------------------------------------------------
                                                                                  
ASSETS
SECURITIES                         3.93%    $   31,011    $  121,327    $  288,976    $  441,314    $  441,730
- --------------------------------------------------------------------------------------------------------------
FEDERAL FUNDS SOLD                 1.13            101            --            --           101           101
- --------------------------------------------------------------------------------------------------------------
INTEREST-EARNING DEPOSITS          1.16            786            --            --           786           786
- --------------------------------------------------------------------------------------------------------------
LOANS (1)                          5.70         94,112       161,538       316,163       571,813       566,304
- --------------------------------------------------------------------------------------------------------------
   TOTAL                                    $  126,010    $  282,865    $  605,139    $1,014,014    $1,008,921
==============================================================================================================

LIABILITIES
SAVINGS, CHECKING
- --------------------------------------------------------------------------------------------------------------
AND MONEY MARKETS                  0.76%    $  529,189    $       --    $       --    $  529,189    $  529,189
- --------------------------------------------------------------------------------------------------------------
CDS                                2.18        157,736        86,466            --       244,202       243,465
- --------------------------------------------------------------------------------------------------------------
BORROWED FUNDS                     2.68             --        14,043        19,351        33,394        32,709
- --------------------------------------------------------------------------------------------------------------
   TOTAL                                    $  686,925    $  100,509    $   19,351    $  806,785    $  805,363
==============================================================================================================


(1)   LOAN BALANCES DO NOT INCLUDE NONACCRUAL LOANS.

EFFECTS OF INFLATION AND CHANGING PRICES:  The financial  statements and related
financial  data  presented  herein  have been  prepared  in terms of  historical
dollars without  considering  changes in the relative  purchasing power of money
over time due to inflation.  Unlike most industrial companies,  virtually all of
the assets and liabilities of a financial institution are monetary in nature. As
a  result,  interest  rates  have  a  more  significant  impact  on a  financial
institution's performance than do general levels of inflation. Interest rates do
not necessarily move in the same magnitude as the prices of goods and services.

      The Corporation  believes  residential real estate values have stabilized,
however,  if real estate prices in the  Corporation's  trade area decrease,  the
values of real estate  collateralizing  the Corporation's  loans and real estate
held by the  Corporation  as other real  estate  owned  could also be  adversely
affected.

RECENT ACCOUNTING  PRONOUNCEMENTS:  Financial  Accounting Standards Board (FASB)
Statement No. 123 (revised 2004), Share-Based Payment,  addresses the accounting
for share-based  payment  transactions in which an enterprise  receives employee
services  in  exchange  for (a)  equity  instruments  of the  enterprise  or (b)
liabilities  that  are  based  on the  fair  value  of the  enterprise's  equity
instruments  or that may be settled by the issuance of such equity  instruments.
Statement  123(R)  requires an entity to recognize the grant-date  fair-value of
stock  options and other  equity-based  compensation  issued to employees in the
income  statement.  The  revised  Statement  generally  requires  that an entity
account for those transactions using the fair-value-based method, and eliminates
an entity's ability to account for share-based  compensation  transactions using
the intrinsic  value method of accounting in APB Opinion No. 25,  Accounting for
Stock  Issued  to  Employees,  which  was  permitted  under  Statement  123,  as
originally   issued.   The  revised  Statement  requires  entities  to  disclose
information  about the nature of the share-based  payment  transactions  and the
effects of those transactions on the financial  statements.  Statement 123(R) is
effective for the Corporation  beginning July 1, 2005. The Corporation  must use
either the modified prospective or the modified retrospective transition method.
Early  adoption  of this  Statement  for  interim  or annual  periods  for which
financial  statements or interim reports have not been issued is permitted.  The
Corporation  is currently  evaluating  the  transition  provisions  of Statement
123(R),  the  adoption of which will lower  reported net income and earnings per
share.  The  Corporation  does  not know the  full  impact  on the  consolidated
financial statements at this time.


                                                                              21


      The guidance in EITF 03-1, the Meaning of Other-than-Temporary  Impairment
and   its    Application   to   Certain    Investments,    was   effective   for
other-than-temporary  impairment evaluations made in reporting periods beginning
after June 15, 2004. However,  the guidance contained in paragraphs 10-20 of the
Issue  has  been  delayed  by FSP  EITF  Issue  03-1-1,  The  Effective  Date of
Paragraphs  10-20 of EITF Issue No.  03-1,  The Meaning of  Other-Than-Temporary
Impairment and Its Application to Certain  Investments,  posted on September 30,
2004. The disclosure  requirements  continue to be effective in annual financial
statements for fiscal years ending after December 15, 2003. The Corporation will
evaluate the impact on its consolidated  financial statements,  if any, when the
recognition and measurement requirements for other-than-temporary impairment are
finalized.

PGB TRUST AND INVESTMENTS:  PGB Trust and  Investments,  a division of the Bank,
since its  inception  in 1972 has served in the roles of  executor  and  trustee
while providing investment management, custodial, tax, retirement, and financial
services to its growing client base. Officers from PGB Trust and Investments are
now available to provide  investment  services at the Bank's Morristown  Branch,
which opened in November 2004.

      The book value of assets  under  management  in PGB Trust and  Investments
increased  from $1.1 billion at December  31, 2003,  to $1.2 billion at December
31, 2004, an increase of 9 percent.  The corresponding  market value at December
31, 2004 was in excess of $1.7  billion.  Fee income  generated by PGB Trust and
Investments  was $6.7 million,  $5.8 million and $4.7 million in 2004,  2003 and
2002, respectively.

FORWARD LOOKING STATEMENTS:  The foregoing 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
view of future  interest  income  and net  loans,  management's  confidence  and
strategies and  management's  expectations  about new and existing  programs and
products,  relationships,  opportunities and market conditions. These statements
may be  identified  by such  forward-looking  terminology  as "expect",  "look",
"believe",  "anticipate",  "may",  or similar  statements  or variations of such
terms.   Actual  results  may  differ   materially  from  such   forward-looking
statements.  Factors  that may  cause  results  to differ  materially  from such
forward-looking  statements  include,  but are not  limited  to,  an  unexpected
decline in the  direction  of the economy in New Jersey,  unexpected  changes in
interest rates,  unexpected loan prepayment  volume, a decline in levels of loan
quality and origination  volume and a decline in the volume of increase in trust
assets or deposits.  Peapack-Gladstone  assumes no  obligation  for updating any
such forward-looking statements at any time.

  [THE FOLLOWING TABLE WAS REPRESENTED AS A BAR CHART IN THE PRINTED MATERIAL.]

TRUST ASSETS

BOOK VALUE IN MILLIONS

$ 710             $ 767              $1,000            $1,089             $1,191
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04


22


SELECTED CONSOLIDATED FINANCIAL DATA:

      The following is selected consolidated  financial data for the Corporation
and its subsidiaries  for the years indicated.  This information is derived from
the  historical   consolidated  financial  statements  and  should  be  read  in
conjunction with the Consolidated Financial Statements and Notes.



                                                                  YEARS ENDED DECEMBER 31,
(IN THOUSANDS EXCEPT PER SHARE DATA)               2004          2003          2002          2001          2000
- ---------------------------------------------------------------------------------------------------------------
                                                                                      
SUMMARY EARNINGS:
- ---------------------------------------------------------------------------------------------------------------
   INTEREST INCOME                           $   44,917    $   41,426    $   43,947    $   40,523    $   35,567
- ---------------------------------------------------------------------------------------------------------------
   INTEREST EXPENSE                               9,860        10,262        12,055        15,486        12,509
- ---------------------------------------------------------------------------------------------------------------
      NET INTEREST INCOME                        35,057        31,164        31,892        25,037        23,058
- ---------------------------------------------------------------------------------------------------------------
   PROVISION FOR LOAN LOSSES                        600           600           800           600           500
- ---------------------------------------------------------------------------------------------------------------
      NET INTEREST INCOME AFTER PROVISION
- ---------------------------------------------------------------------------------------------------------------
         FOR LOAN LOSSES                         34,457        30,564        31,092        24,437        22,558
- ---------------------------------------------------------------------------------------------------------------
   OTHER INCOME, EXCLUSIVE
      OF SECURITIES GAINS/(LOSSES)                9,777         8,788         7,642         6,220         5,581
- ---------------------------------------------------------------------------------------------------------------
   OTHER EXPENSES                                25,191        22,549        21,061        17,561        16,288
- ---------------------------------------------------------------------------------------------------------------
   SECURITIES GAINS/(LOSSES)                        150         1,284            52           189          (200)
- ---------------------------------------------------------------------------------------------------------------
      INCOME BEFORE INCOME TAX EXPENSE           19,193        18,087        17,725        13,285        11,651
- ---------------------------------------------------------------------------------------------------------------
   INCOME TAX EXPENSE                             6,084         5,787         5,800         4,361         3,943
- ---------------------------------------------------------------------------------------------------------------
      NET INCOME                             $   13,109    $   12,300    $   11,925    $    8,924    $    7,708
===============================================================================================================

PER SHARE DATA: (REFLECTS A 10% STOCK DIVIDEND IN 2004 EXCEPT FOR CASH DIVIDENDS PER SHARE.)
- ---------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE-BASIC                     $     1.60    $     1.51    $     1.48    $     1.11    $     0.96
- ---------------------------------------------------------------------------------------------------------------
EARNINGS PER SHARE-DILUTED                         1.56          1.47          1.45          1.09          0.94
- ---------------------------------------------------------------------------------------------------------------
CASH DIVIDENDS DECLARED                            0.42          0.38          0.33          0.29          0.27
- ---------------------------------------------------------------------------------------------------------------
BOOK VALUE END-OF-PERIOD                          11.48         10.43          9.52          7.84          6.86
- ---------------------------------------------------------------------------------------------------------------
WEIGHTED AVERAGE SHARES
   OUTSTANDING                                8,200,681     8,122,433     8,083,088     8,053,362     8,034,902
- ---------------------------------------------------------------------------------------------------------------
COMMON STOCK EQUIVALENTS (DILUTIVE)             177,412       231,062       165,453       135,407       190,141
- ---------------------------------------------------------------------------------------------------------------


 [THE FOLLOWING TABLES WERE REPRESENTED AS BAR CHARTS IN THE PRINTED MATERIAL.]

DIVIDENDS PER SHARE

IN DOLLARS

$ 0.27            $ 0.29             $ 0.33            $ 0.38             $ 0.42
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04

BOOK VALUE PER SHARE

IN DOLLARS

$ 6.86            $ 7.84             $ 9.52            $10.43             $11.48
- --------------------------------------------------------------------------------
 '00               '01                '02               '03                '04


                                                                              23




BALANCE SHEET DATA (AT PERIOD END):                2004           2003            2002           2001           2000
- --------------------------------------------------------------------------------------------------------------------
                                                                                           
   TOTAL ASSETS                              $1,067,395     $  968,126      $  859,808     $  704,773     $  567,032
- --------------------------------------------------------------------------------------------------------------------
   INVESTMENT SECURITIES                         87,128         97,701         168,066         48,722         69,575
- --------------------------------------------------------------------------------------------------------------------
   SECURITIES AVAILABLE FOR SALE                354,186        355,998         212,259        172,620         83,950
- --------------------------------------------------------------------------------------------------------------------
   LOANS                                        572,164        427,001         409,760        416,933        344,299
- --------------------------------------------------------------------------------------------------------------------
   ALLOWANCE FOR LOAN LOSSES                      6,004          5,467           4,798          4,023          3,435
- --------------------------------------------------------------------------------------------------------------------
   TOTAL DEPOSITS                               935,666        845,771         769,688        630,903        508,879
- --------------------------------------------------------------------------------------------------------------------
   TOTAL SHAREHOLDERS' EQUITY                    94,669         85,054          77,158         63,085         55,156
- --------------------------------------------------------------------------------------------------------------------
   TRUST ASSETS (BOOK VALUE)                  1,191,186      1,089,447       1,000,272        766,928        709,732
- --------------------------------------------------------------------------------------------------------------------
   CASH DIVIDENDS DECLARED                        3,226          2,760           2,207          1,846          1,592
- --------------------------------------------------------------------------------------------------------------------

SELECTED PERFORMANCE RATIOS:
- --------------------------------------------------------------------------------------------------------------------
   RETURN ON AVERAGE TOTAL ASSETS                  1.30%          1.34%           1.53%          1.42%          1.47%
- --------------------------------------------------------------------------------------------------------------------
   RETURN ON AVERAGE TOTAL
      SHAREHOLDERS' EQUITY                        14.72          15.14           17.06          15.03          15.30
- --------------------------------------------------------------------------------------------------------------------
   DIVIDEND PAYOUT RATIO                          24.61          22.44           18.51          20.69          20.65
- --------------------------------------------------------------------------------------------------------------------
   AVERAGE TOTAL SHAREHOLDERS'
      EQUITY TO AVERAGE ASSETS                     8.82           8.84            8.95           9.44           9.63
- --------------------------------------------------------------------------------------------------------------------
   NON-INTEREST EXPENSES TO
      AVERAGE ASSETS                               2.49           2.45            2.70           2.79           3.11
- --------------------------------------------------------------------------------------------------------------------
   NON-INTEREST INCOME TO
      AVERAGE ASSETS                               0.98           1.10            0.99           1.02           1.03
- --------------------------------------------------------------------------------------------------------------------

ASSET QUALITY RATIOS (AT PERIOD END):
   NON-ACCRUAL LOANS TO TOTAL LOANS                0.06%          0.04%           0.04%          0.07%          0.09%
- --------------------------------------------------------------------------------------------------------------------
   NON-PERFORMING ASSETS TO
      TOTAL ASSETS                                 0.03           0.02            0.04           0.05           0.07
- --------------------------------------------------------------------------------------------------------------------
   ALLOWANCE FOR LOAN LOSSES TO
      NON-PERFORMING LOANS                        17.1X          25.4X           12.5X          12.3X           8.6X
- --------------------------------------------------------------------------------------------------------------------
   ALLOWANCE FOR LOAN LOSSES TO
      TOTAL LOANS                                  1.05%          1.28%           1.17%          0.96%          1.00%
- --------------------------------------------------------------------------------------------------------------------
   NET (RECOVERIES)/ CHARGE-OFFS TO
      AVERAGE LOANS PLUS OTHER
      REAL ESTATE OWNED                            0.01          (0.02)           0.01           0.01           0.01
- --------------------------------------------------------------------------------------------------------------------

LIQUIDITY AND CAPITAL RATIOS:
- --------------------------------------------------------------------------------------------------------------------
   AVERAGE LOANS TO AVERAGE DEPOSITS              55.94%         51.23%          61.09%         67.85%         67.99%
- --------------------------------------------------------------------------------------------------------------------
   TOTAL SHAREHOLDERS' EQUITY TO
      TOTAL ASSETS                                 8.87           8.79            8.97           8.95           9.73
- --------------------------------------------------------------------------------------------------------------------
   TIER 1 CAPITAL TO RISK WEIGHTED ASSETS         19.02          20.38           19.51          18.76          20.80
- --------------------------------------------------------------------------------------------------------------------
   TOTAL CAPITAL TO RISK WEIGHTED ASSETS          20.25          21.74           20.81          19.98          22.10
- --------------------------------------------------------------------------------------------------------------------
   TIER 1 LEVERAGE RATIO                           9.18           8.91            9.19           9.84          10.49
- --------------------------------------------------------------------------------------------------------------------



24


THE FOLLOWING TABLE SETS FORTH CERTAIN  UNAUDITED  QUARTERLY  FINANCIAL DATA FOR
THE PERIODS  INDICATED  (PER SHARE DATA HAVE BEEN RESTATED FOR THE EFFECT OF THE
10 PERCENT STOCK DIVIDEND ISSUED IN 2004.):



SELECTED 2004 QUARTERLY DATA:
(IN THOUSANDS EXCEPT PER SHARE DATA)      MARCH 31       JUNE 30    SEPTEMBER 30   DECEMBER 31
- ----------------------------------------------------------------------------------------------
                                                                          
INTEREST INCOME                           $ 10,522      $ 10,740        $ 11,547      $ 12,108
- ----------------------------------------------------------------------------------------------
INTEREST EXPENSE                             2,159         2,246           2,525         2,930
- ----------------------------------------------------------------------------------------------
   NET INTEREST INCOME                       8,363         8,494           9,022         9,178
- ----------------------------------------------------------------------------------------------
PROVISION FOR LOAN LOSSES                      150           150             150           150
- ----------------------------------------------------------------------------------------------
TRUST FEES                                   1,683         1,791           1,666         1,580
- ----------------------------------------------------------------------------------------------
SECURITIES GAINS/(LOSSES), NET                 193           406              12          (461)
- ----------------------------------------------------------------------------------------------
OTHER INCOME                                   744           722             797           794
- ----------------------------------------------------------------------------------------------
OTHER EXPENSES                               6,039         6,503           6,142         6,507
- ----------------------------------------------------------------------------------------------
NET INCOME BEFORE INCOME TAX EXPENSE         4,794         4,760           5,205         4,434
- ----------------------------------------------------------------------------------------------
INCOME TAX EXPENSE                           1,513         1,551           1,670         1,350
- ----------------------------------------------------------------------------------------------
   NET INCOME                             $  3,281      $  3,209        $  3,535      $  3,084
==============================================================================================
EARNINGS PER SHARE-BASIC                  $   0.40      $   0.39        $   0.43      $   0.37
- ----------------------------------------------------------------------------------------------
EARNINGS PER SHARE-DILUTED                    0.39          0.38            0.42          0.37
- ----------------------------------------------------------------------------------------------


SELECTED 2003 QUARTERLY DATA:
(IN THOUSANDS EXCEPT PER SHARE DATA)      MARCH 31       JUNE 30    SEPTEMBER 30   DECEMBER 31
- ----------------------------------------------------------------------------------------------
                                                                          
INTEREST INCOME                           $ 10,602      $ 10,428        $  9,947      $ 10,447
- ----------------------------------------------------------------------------------------------
INTEREST EXPENSE                             2,684         2,666           2,598         2,314
- ----------------------------------------------------------------------------------------------
   NET INTEREST INCOME                       7,918         7,762           7,349         8,133
- ----------------------------------------------------------------------------------------------
PROVISION FOR LOAN LOSSES                      150           150             150           150
- ----------------------------------------------------------------------------------------------
TRUST FEES                                   1,443         1,621           1,358         1,337
- ----------------------------------------------------------------------------------------------
SECURITIES GAINS, NET                          273           554             400            57
- ----------------------------------------------------------------------------------------------
OTHER INCOME                                   766           753             756           754
- ----------------------------------------------------------------------------------------------
OTHER EXPENSES                               5,408         5,665           5,521         5,954
- ----------------------------------------------------------------------------------------------
NET INCOME BEFORE INCOME TAX EXPENSE         4,842         4,875           4,192         4,177
- ----------------------------------------------------------------------------------------------
INCOME TAX EXPENSE                           1,582         1,592           1,308         1,304
- ----------------------------------------------------------------------------------------------
   NET INCOME                             $  3,260      $  3,283        $  2,884      $  2,873
==============================================================================================
EARNINGS PER SHARE-BASIC                  $   0.40      $   0.40        $   0.36      $   0.35
- ----------------------------------------------------------------------------------------------
EARNINGS PER SHARE-DILUTED                    0.39          0.39            0.34          0.34
- ----------------------------------------------------------------------------------------------



                                                                              25


MANAGEMENT REPORT

INTERNAL CONTROL OVER FINANCIAL REPORTING

      Management  of  the  Corporation  is  responsible  for   establishing  and
maintaining   adequate   internal   control  over   financial   reporting.   The
Corporation's  internal  control  system  was  designed  to  provide  reasonable
assurance to the Corporation's  management and board of directors  regarding the
preparation  and  fair  presentation  of  published  financial  statements.  All
internal   control  systems,   no  matter  how  well  designed,   have  inherent
limitations.  Therefore,  even those  systems  determined  to be  effective  can
provide  only   reasonable   assurance  with  respect  to  financial   statement
preparation and presentation.

      Management  assessed  the  effectiveness  of  the  Corporation's  internal
control  over  financial  reporting  as of  December  31,  2004.  In making this
assessment,  it used the  criteria  set  forth by the  Committee  of  Sponsoring
Organizations of the Treadway  Commission (COSO) in Internal  Control-Integrated
Framework.  Based upon our  assessment we believe that, as of December 31, 2004,
the Corporation's  internal control over financial  reporting is effective based
upon those criteria. The Corporation's independent auditors have issued an audit
report on our assessment of, and the effective  operation of, the  Corporation's
internal control over financial reporting. This report begins on the next page.


      /s/ Frank A. Kissel                      /s/ Arthur F. Birmingham

      Frank A. Kissel                          Arthur F. Birmingham
      Chairman of the Board &                  EVP, Chief Financial Officer &
      Chief Executive Officer                  Chief Accounting Officer


26


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE BOARD OF DIRECTORS AND SHAREHOLDERS PEAPACK-GLADSTONE FINANCIAL CORPORATION:

      We have  audited  management's  assessment,  included in the  accompanying
Management   Report  on  Internal   Control  Over  Financial   Reporting,   that
Peapack-Gladstone  Financial  Corporation  and  subsidiary  (the  "Corporation")
maintained  effective  internal control over financial  reporting as of December
31, 2004, based on criteria established in Internal Control-Integrated Framework
issued by the Committee of Sponsoring  Organizations of the Treadway  Commission
(COSO).  Management of the Corporation is responsible for maintaining  effective
internal  control  over  financial  reporting  and  for  its  assessment  of the
effectiveness of internal control over financial  reporting.  Our responsibility
is to  express  an  opinion  on  management's  assessment  and an opinion on the
effectiveness of the  Corporation's  internal  control over financial  reporting
based on our audit.

      We  conducted  our audit in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and  perform  the audit to obtain  reasonable  assurance  about  whether
effective  internal  control over  financial  reporting  was  maintained  in all
material  respects.  Our audit included  obtaining an  understanding of internal
control over financial reporting,  evaluating management's  assessment,  testing
and evaluating the design and operating  effectiveness of internal control,  and
performing   such  other   procedures   as  we   considered   necessary  in  the
circumstances.  We believe that our audit  provides a  reasonable  basis for our
opinion.

      A  company's  internal  control  over  financial  reporting  is a  process
designed to provide reasonable  assurance regarding the reliability of financial
reporting and the preparation of financial  statements for external  purposes in
accordance with generally accepted accounting  principles.  A company's internal
control over financial reporting includes those policies and procedures that (1)
pertain to the maintenance of records that, in reasonable detail, accurately and
fairly reflect the  transactions  and dispositions of the assets of the company;
(2) provide reasonable  assurance that transactions are recorded as necessary to
permit preparation of financial statements in accordance with generally accepted
accounting  principles,  and that receipts and  expenditures  of the company are
being made only in accordance with authorizations of management and directors of
the company; and (3) provide reasonable assurance regarding prevention or timely
detection of  unauthorized  acquisition,  use, or  disposition  of the company's
assets that could have a material effect on the financial statements.

      Because of its  inherent  limitations,  internal  control  over  financial
reporting  may not prevent or detect  misstatements.  Also,  projections  of any
evaluation  of  effectiveness  to future  periods  are  subject to the risk that
controls may become  inadequate  because of changes in  conditions,  or that the
degree of compliance with the policies or procedures may deteriorate.


                                                                              27


      In our opinion,  management's assessment that Peapack-Gladstone  Financial
Corporation and subsidiary  maintained effective internal control over financial
reporting as of December 31, 2004, is fairly stated,  in all material  respects,
based on criteria established in Internal Control-Integrated Framework issued by
COSO.  Also,  in  our  opinion,   Peapack-Gladstone  Financial  Corporation  and
subsidiary maintained, in all material respects, effective internal control over
financial  reporting as of December 31, 2004,  based on criteria  established in
Internal Control-Integrated Framework issued by COSO.

      We also have  audited,  in  accordance  with the  standards  of the Public
Company Accounting Oversight Board (United States), the consolidated  statements
of condition of  Peapack-Gladstone  Financial  Corporation  and subsidiary as of
December 31, 2004 and 2003, and the related  consolidated  statements of income,
changes  in  shareholders'  equity,  and cash flows for each of the years in the
three-year  period ended  December 31, 2004,  and our report dated March 2, 2005
expressed an unqualified opinion on those consolidated financial statements.


                                        /s/ KPMG LLP

Short Hills, New Jersey

March 2, 2005


28


REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

THE BOARD OF DIRECTORS AND SHAREHOLDERS PEAPACK-GLADSTONE FINANCIAL CORPORATION:

      We have audited the accompanying  consolidated  statements of condition of
Peapack-Gladstone Financial Corporation and subsidiary (the "Corporation") as of
December 31, 2004 and 2003, and the related  consolidated  statements of income,
changes  in  shareholders'  equity,  and cash flows for each of the years in the
three-year  period  ended  December  31,  2004.  These  consolidated   financial
statements  are  the  responsibility  of  the  Corporation's   management.   Our
responsibility  is  to  express  an  opinion  on  these  consolidated  financial
statements based on our audits.

      We conducted  our audits in  accordance  with the  standards of the Public
Company Accounting Oversight Board (United States). Those standards require that
we plan and perform the audit to obtain  reasonable  assurance about whether the
financial  statements  are free of  material  misstatement.  An  audit  includes
examining,  on a test basis,  evidence supporting the amounts and disclosures in
the  financial  statements.  An audit also  includes  assessing  the  accounting
principles  used  and  significant  estimates  made  by  management,  as well as
evaluating the overall  financial  statement  presentation.  We believe that our
audits provide a reasonable basis for our opinion.

      In our opinion,  the consolidated  financial  statements referred to above
present  fairly,   in  all  material   respects,   the  financial   position  of
Peapack-Gladstone  Financial  Corporation and subsidiary as of December 31, 2004
and 2003,  and the results of their  operations and their cash flows for each of
the years in the three-year  period ended December 31, 2004, in conformity  with
U.S. generally accepted accounting principles.

      We also have  audited,  in  accordance  with the  standards  of the Public
Company  Accounting  Oversight  Board  (United  States),  the  effectiveness  of
Peapack-Gladstone  Financial  Corporation and subsidiary's internal control over
financial  reporting as of December 31, 2004,  based on criteria  established in
Internal  Control-Integrated  Framework  issued by the  Committee of  Sponsoring
Organizations of the Treadway  Commission  (COSO), and our report dated March 2,
2005 expressed an  unqualified  opinion on  management's  assessment of, and the
effective operation of, internal control over financial reporting.


                                        /s/ KPMG LLP

Short Hills, New Jersey

March 2, 2005


                                                                              29


CONSOLIDATED STATEMENTS OF CONDITION



                                                                             DECEMBER 31,
(IN THOUSANDS)                                                           2004            2003
- ---------------------------------------------------------------------------------------------
                                                                            
ASSETS
CASH AND DUE FROM BANKS                                           $    15,631     $    17,234
- ---------------------------------------------------------------------------------------------
FEDERAL FUNDS SOLD                                                        101           5,461
- ---------------------------------------------------------------------------------------------
   TOTAL CASH AND CASH EQUIVALENTS                                     15,732          22,695
- ---------------------------------------------------------------------------------------------
INTEREST-EARNING DEPOSITS                                                 786          30,949
- ---------------------------------------------------------------------------------------------
INVESTMENT SECURITIES (APPROXIMATE MARKET VALUE
   $87,544 IN 2004 AND $99,515 IN 2003)                                87,128          97,701
- ---------------------------------------------------------------------------------------------
SECURITIES AVAILABLE FOR SALE                                         354,186         355,998
- ---------------------------------------------------------------------------------------------
LOANS                                                                 572,164         427,001
- ---------------------------------------------------------------------------------------------
   LESS: ALLOWANCE FOR LOAN LOSSES                                      6,004           5,467
- ---------------------------------------------------------------------------------------------
   NET LOANS                                                          566,160         421,534
- ---------------------------------------------------------------------------------------------
PREMISES AND EQUIPMENT                                                 20,163          15,132
- ---------------------------------------------------------------------------------------------
ACCRUED INTEREST RECEIVABLE                                             4,375           4,295
- ---------------------------------------------------------------------------------------------
CASH SURRENDER VALUE OF LIFE INSURANCE                                 17,253          16,548
- ---------------------------------------------------------------------------------------------
OTHER ASSETS                                                            1,612           3,274
- ---------------------------------------------------------------------------------------------
      TOTAL ASSETS                                                $ 1,067,395     $   968,126
=============================================================================================

LIABILITIES
DEPOSITS:
   NONINTEREST-BEARING DEMAND DEPOSITS                            $   162,275     $   155,189
- ---------------------------------------------------------------------------------------------
   INTEREST-BEARING DEPOSITS:
      CHECKING                                                        194,669         140,393
- ---------------------------------------------------------------------------------------------
      SAVINGS                                                         106,576         101,451
- ---------------------------------------------------------------------------------------------
   MONEY MARKET ACCOUNTS                                              227,944         225,863
- ---------------------------------------------------------------------------------------------
      CERTIFICATES OF DEPOSIT OVER $100,000                            74,005          60,373
- ---------------------------------------------------------------------------------------------
      CERTIFICATES OF DEPOSIT LESS THAN $100,000                      170,197         162,502
- ---------------------------------------------------------------------------------------------
      TOTAL DEPOSITS                                                  935,666         845,771
- ---------------------------------------------------------------------------------------------
LONG-TERM DEBT                                                         33,394          30,032
- ---------------------------------------------------------------------------------------------
ACCRUED EXPENSES AND OTHER LIABILITIES                                  3,666           7,269
- ---------------------------------------------------------------------------------------------
      TOTAL LIABILITIES                                               972,726         883,072
- ---------------------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY
COMMON STOCK (NO PAR VALUE; STATED VALUE $0.83
   PER SHARE; AUTHORIZED 20,000,000 SHARES;
   ISSUED SHARES, 8,393,625 AT DECEMBER 31, 2004 AND 8,288,676
   AT DECEMBER 31, 2003; OUTSTANDING SHARES, 8,246,042 AT
   DECEMBER 31, 2004 AND 8,157,634 AT DECEMBER 31, 2003)                6,994           6,274
- ---------------------------------------------------------------------------------------------
SURPLUS                                                                87,991          61,959
- ---------------------------------------------------------------------------------------------
TREASURY STOCK AT COST, 147,583 SHARES IN 2004
   AND 131,042 SHARES IN 2003                                          (2,867)         (2,391)
- ---------------------------------------------------------------------------------------------
RETAINED EARNINGS                                                       1,113          16,557
- ---------------------------------------------------------------------------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME,
   NET OF INCOME TAX                                                    1,438           2,655
- ---------------------------------------------------------------------------------------------
      TOTAL SHAREHOLDERS' EQUITY                                       94,669          85,054
- ---------------------------------------------------------------------------------------------
      TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY                  $ 1,067,395     $   968,126
=============================================================================================


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


30


CONSOLIDATED STATEMENTS OF INCOME

                                                      YEARS ENDED DECEMBER 31,

(IN THOUSANDS, EXCEPT PER SHARE DATA)                 2004       2003       2002
- --------------------------------------------------------------------------------
INTEREST INCOME
INTEREST AND FEES ON LOANS                         $27,542    $25,135    $29,248
- --------------------------------------------------------------------------------
INTEREST ON INVESTMENT SECURITIES:
   TAXABLE                                           2,650      3,889      4,165
- --------------------------------------------------------------------------------
   TAX-EXEMPT                                          943        590        383
- --------------------------------------------------------------------------------
INTEREST AND DIVIDENDS ON SECURITIES
   AVAILABLE FOR SALE:
   TAXABLE                                          13,342     11,372      9,529
- --------------------------------------------------------------------------------
   TAX-EXEMPT                                          363        362        349
- --------------------------------------------------------------------------------
INTEREST ON FEDERAL FUNDS SOLD                          58         70        135
- --------------------------------------------------------------------------------
INTEREST-EARNING DEPOSITS                               19          8        138
- --------------------------------------------------------------------------------
      TOTAL INTEREST INCOME                         44,917     41,426     43,947
- --------------------------------------------------------------------------------
INTEREST EXPENSE
INTEREST ON CHECKING ACCOUNTS                          991        616        718
- --------------------------------------------------------------------------------
INTEREST ON SAVINGS AND MONEY MARKET ACCOUNTS        2,686      2,763      3,550
- --------------------------------------------------------------------------------
INTEREST ON CERTIFICATES OF DEPOSIT OVER $100,000    1,320      1,539      2,101
- --------------------------------------------------------------------------------
INTEREST ON OTHER TIME DEPOSITS                      3,514      4,458      5,457
- --------------------------------------------------------------------------------
INTEREST ON BORROWINGS                                 345        156         52
- --------------------------------------------------------------------------------
INTEREST ON LONG-TERM DEBT                           1,004        730        177
- --------------------------------------------------------------------------------
   TOTAL INTEREST EXPENSE                            9,860     10,262     12,055
- --------------------------------------------------------------------------------
      NET INTEREST INCOME                           35,057     31,164     31,892
- --------------------------------------------------------------------------------
PROVISION FOR LOAN LOSSES                              600        600        800
- --------------------------------------------------------------------------------
      NET INTEREST INCOME AFTER PROVISION
         FOR LOAN LOSSES                            34,457     30,564     31,092
- --------------------------------------------------------------------------------
OTHER INCOME
TRUST FEES                                           6,720      5,759      4,678
- --------------------------------------------------------------------------------
SERVICE CHARGES AND FEES                             2,059      1,948      1,974
- --------------------------------------------------------------------------------
BANK OWNED LIFE INSURANCE                              793        880        791
- --------------------------------------------------------------------------------
OTHER INCOME                                           205        201        199
- --------------------------------------------------------------------------------
SECURITIES GAINS, NET                                  150      1,284         52
- --------------------------------------------------------------------------------
      TOTAL OTHER INCOME                             9,927     10,072      7,694
- --------------------------------------------------------------------------------
OTHER EXPENSES
SALARIES AND EMPLOYEE BENEFITS                      13,898     12,638     11,557
- --------------------------------------------------------------------------------
PREMISES AND EQUIPMENT                               5,668      4,836      4,150
- --------------------------------------------------------------------------------
OTHER EXPENSES                                       5,625      5,075      5,354
- --------------------------------------------------------------------------------
      TOTAL OTHER EXPENSES                          25,191     22,549     21,061
- --------------------------------------------------------------------------------
INCOME BEFORE INCOME TAX EXPENSE                    19,193     18,087     17,725
INCOME TAX EXPENSE                                   6,084      5,787      5,800
- --------------------------------------------------------------------------------
         NET INCOME                                $13,109    $12,300    $11,925
================================================================================
EARNINGS PER SHARE
- --------------------------------------------------------------------------------
   BASIC                                           $  1.60    $  1.51    $  1.48
- --------------------------------------------------------------------------------
   DILUTED                                            1.56       1.47       1.45
================================================================================

SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                              31


CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY



                                                                                                         ACCUMULATED
                                                                                                               OTHER
                                                     COMMON                  TREASURY      RETAINED    COMPREHENSIVE
(IN THOUSANDS, EXCEPT PER SHARE DATA)                 STOCK      SURPLUS        STOCK      EARNINGS           INCOME        TOTAL
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
BALANCE AT DECEMBER 31, 2001                        $ 5,608      $37,838      $(1,588)      $20,572          $   655      $63,085
- ---------------------------------------------------------------------------------------------------------------------------------
COMPREHENSIVE INCOME
NET INCOME 2002                                                                              11,925                        11,925
UNREALIZED HOLDING GAINS ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX OF $2,777)                                                                     4,219
   LESS: RECLASSIFICATION ADJUSTMENT
      FOR GAINS INCLUDED IN NET INCOME
      (NET OF INCOME TAX OF $20)                                                                                  32
                                                                                                             -------
NET UNREALIZED HOLDING GAINS ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX OF $2,757)                                                                     4,187        4,187
                                                                                                                          -------
TOTAL COMPREHENSIVE INCOME                                                                                                 16,112
DIVIDENDS DECLARED ($0.33 PER SHARE)                                                         (2,207)                       (2,207)
COMMON STOCK OPTIONS
EXERCISED AND RELATED
         TAX BENEFITS                                    53          547                                                      600
TREASURY STOCK TRANSACTIONS                                                      (432)                                       (432)
- ---------------------------------------------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2002                        $ 5,661      $38,385      $(2,020)      $30,290          $ 4,842      $77,158
- ---------------------------------------------------------------------------------------------------------------------------------

COMPREHENSIVE INCOME
NET INCOME 2003                                                                              12,300                        12,300
UNREALIZED HOLDING LOSSES ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX BENEFIT OF $1,017)                                                            (1,416)
   LESS: RECLASSIFICATION ADJUSTMENT
      FOR GAINS INCLUDED IN NET INCOME
      (NET OF INCOME TAX OF $513)                                                                                771
                                                                                                             -------
NET UNREALIZED HOLDING LOSSES ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX BENEFIT OF $1,530)                                                            (2,187)      (2,187)
                                                                                                                          -------
TOTAL COMPREHENSIVE INCOME                                                                                                 10,113
DIVIDENDS DECLARED ($0.38 PER SHARE)                                                         (2,760)                       (2,760)
COMMON STOCK OPTIONS
EXERCISED AND RELATED
         TAX BENEFITS                                    45          869                                                      914
COMMON STOCK DIVIDEND
(TEN PERCENT)                                           568       22,705                    (23,273)                           --
TREASURY STOCK TRANSACTIONS                                                      (371)                                       (371)
- ---------------------------------------------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2003                        $ 6,274      $61,959      $(2,391)      $16,557          $ 2,655      $85,054
- ---------------------------------------------------------------------------------------------------------------------------------



32




                                                                                                         ACCUMULATED
                                                                                                               OTHER
                                                     COMMON                  TREASURY      RETAINED    COMPREHENSIVE
(IN THOUSANDS, EXCEPT PER SHARE DATA)                 STOCK      SURPLUS        STOCK      EARNINGS           INCOME        TOTAL
- ---------------------------------------------------------------------------------------------------------------------------------
                                                                                                        
COMPREHENSIVE INCOME
NET INCOME 2004                                                                              13,109                        13,109
UNREALIZED HOLDING LOSSES ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX BENEFIT
      OF $796)                                                                                                (1,119)
   LESS: RECLASSIFICATION ADJUSTMENT
      FOR GAINS INCLUDED IN NET INCOME
      (NET OF INCOME TAX OF $52)                                                                                  98
                                                                                                             -------
NET UNREALIZED HOLDING LOSSES ON
SECURITIES ARISING DURING THE
      PERIOD (NET OF INCOME TAX BENEFIT
      OF $848)                                                                                                (1,217)      (1,217)
                                                                                                                          -------
TOTAL COMPREHENSIVE INCOME                                                                                                 11,892
DIVIDENDS DECLARED ($0.42 PER SHARE)                                                         (3,226)                       (3,226)
COMMON STOCK OPTIONS
EXERCISED AND RELATED
         TAX BENEFITS                                    85        1,340                                                    1,425
COMMON STOCK DIVIDEND
(TEN PERCENT)                                           635       24,692                    (25,327)                           --
TREASURY STOCK TRANSACTIONS                                                      (476)                                       (476)
- ---------------------------------------------------------------------------------------------------------------------------------
BALANCE AT DECEMBER 31, 2004                        $ 6,994      $87,991      $(2,867)      $ 1,113          $ 1,438      $94,669
- ---------------------------------------------------------------------------------------------------------------------------------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                              33


CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                               YEARS ENDED DECEMBER 31,
(IN THOUSANDS, EXCEPT PER SHARE DATA)                      2004          2003          2002
- -------------------------------------------------------------------------------------------
                                                                         
OPERATING ACTIVITIES:
NET INCOME                                            $  13,109     $  12,300     $  11,925
- -------------------------------------------------------------------------------------------
ADJUSTMENTS TO RECONCILE NET INCOME TO NET CASH
   PROVIDED BY OPERATING ACTIVITIES:
DEPRECIATION                                              1,658         1,448         1,348
- -------------------------------------------------------------------------------------------
AMORTIZATION OF PREMIUM AND ACCRETION
   OF DISCOUNT ON SECURITIES, NET                         1,450         2,761         1,346
- -------------------------------------------------------------------------------------------
PROVISION FOR LOAN LOSSES                                   600           600           800
- -------------------------------------------------------------------------------------------
DEFERRED TAXES                                             (291)       (1,221)        3,560
- -------------------------------------------------------------------------------------------
GAIN ON SALE OF SECURITIES, NET                            (150)       (1,284)          (52)
- -------------------------------------------------------------------------------------------
GAIN ON LOANS SOLD                                           (4)          (13)           --
- -------------------------------------------------------------------------------------------
TAX BENEFIT ON STOCK OPTION EXERCISES                       477           379            --
- -------------------------------------------------------------------------------------------
INCREASE IN CASH SURRENDER VALUE OF LIFE INSURANCE         (705)         (801)         (728)
- -------------------------------------------------------------------------------------------
DECREASE/(INCREASE) IN ACCRUED INTEREST RECEIVABLE          (80)          311           591
- -------------------------------------------------------------------------------------------
DECREASE/(INCREASE) IN OTHER ASSETS                       1,662        (1,125)         (499)
- -------------------------------------------------------------------------------------------
(DECREASE)/INCREASE IN ACCRUED EXPENSES AND
      OTHER LIABILITIES                                  (2,556)          626          (684)
- -------------------------------------------------------------------------------------------
      NET CASH PROVIDED BY OPERATING ACTIVITIES          15,170        13,981        17,607
- -------------------------------------------------------------------------------------------
INVESTING ACTIVITIES:
- -------------------------------------------------------------------------------------------
PROCEEDS FROM MATURITIES OF INVESTMENT SECURITIES        25,669        95,655        29,111
- -------------------------------------------------------------------------------------------
PROCEEDS FROM MATURITIES OF SECURITIES
   AVAILABLE FOR SALE                                    42,859        32,110        19,614
- -------------------------------------------------------------------------------------------
PROCEEDS FROM CALLS OF INVESTMENT SECURITIES              2,495         9,170         4,170
- -------------------------------------------------------------------------------------------
PROCEEDS FROM SALES AND CALLS OF SECURITIES
   AVAILABLE FOR SALE                                   102,706       177,391        60,838
- -------------------------------------------------------------------------------------------
PURCHASE OF INVESTMENT SECURITIES                       (18,036)      (36,073)     (153,382)
- -------------------------------------------------------------------------------------------
PURCHASE OF SECURITIES AVAILABLE FOR SALE              (146,673)     (356,821)     (113,684)
- -------------------------------------------------------------------------------------------
NET (INCREASE)/DECREASE IN SHORT-TERM INVESTMENTS        30,163       (30,400)       15,085
- -------------------------------------------------------------------------------------------
PROCEEDS FROM SALES OF LOANS                                769         1,648            --
- -------------------------------------------------------------------------------------------
PURCHASE OF LOANS                                       (74,452)           --            --
- -------------------------------------------------------------------------------------------
NET (INCREASE)/DECREASE IN LOANS                        (71,539)      (18,807)        7,148
- -------------------------------------------------------------------------------------------
PURCHASES OF PREMISES AND EQUIPMENT                      (6,689)       (2,209)       (2,245)
- -------------------------------------------------------------------------------------------
PURCHASE OF LIFE INSURANCE                                   --            --        (2,775)
- -------------------------------------------------------------------------------------------
      NET CASH USED IN INVESTING ACTIVITIES            (112,728)     (128,336)     (136,120)
- -------------------------------------------------------------------------------------------
FINANCING ACTIVITIES:
NET INCREASE IN DEPOSITS                                 89,895        76,083       138,785
- -------------------------------------------------------------------------------------------
PROCEEDS FROM LONG-TERM DEBT                              8,000        26,000            --
- -------------------------------------------------------------------------------------------
REPAYMENTS OF LONG-TERM DEBT                             (4,638)          968            --
- -------------------------------------------------------------------------------------------
DIVIDENDS PAID                                           (3,134)       (2,549)       (2,103)
- -------------------------------------------------------------------------------------------
EXERCISE OF STOCK OPTIONS                                   948           535           600
- -------------------------------------------------------------------------------------------
PURCHASE OF TREASURY STOCK                                 (476)         (371)         (432)
- -------------------------------------------------------------------------------------------
      NET CASH PROVIDED BY FINANCING ACTIVITIES          90,595        98,730       136,850
- -------------------------------------------------------------------------------------------
      NET (DECREASE)/INCREASE IN CASH
         AND CASH EQUIVALENTS                            (6,963)      (15,625)       18,337
- -------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR           22,695        38,320        19,983
- -------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF YEAR              $  15,732     $  22,695     $  38,320
===========================================================================================
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION
CASH PAID DURING THE YEAR FOR:
   INTEREST                                           $   9,578     $  10,902     $  12,611
- -------------------------------------------------------------------------------------------
   INCOME TAXES                                           6,437         5,918         6,378
- -------------------------------------------------------------------------------------------


SEE ACCOMPANYING NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


34


NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

PRINCIPLES  OF  CONSOLIDATION  AND  ORGANIZATION:   The  consolidated  financial
statements of the  Corporation are prepared on the accrual basis and include the
accounts of the Corporation and its wholly owned  subsidiary,  Peapack-Gladstone
Bank.  The  consolidated   statements  also  include  the  Bank's  wholly  owned
subsidiaries,   Peapack-Gladstone   Investment  Company  and  its  wholly  owned
subsidiary, Peapack-Gladstone Mortgage Group, Inc. While the following footnotes
include the collective results of  Peapack-Gladstone  Financial  Corporation and
Peapack-Gladstone  Bank,  these footnotes  primarily  reflect the Bank's and its
subsidiaries' activities. All significant intercompany balances and transactions
have been eliminated from the accompanying consolidated financial statements.

BUSINESS:  Peapack-Gladstone Bank, the subsidiary of the Corporation, provides a
full range of banking services to individual and corporate customers through its
branch operations in central New Jersey. The Bank is subject to competition from
other financial institutions, is regulated by certain federal and state agencies
and undergoes periodic examinations by those regulatory authorities.

BASIS OF FINANCIAL STATEMENT PRESENTATION: The consolidated financial statements
have been prepared in accordance with accounting principles generally accepted
in the United States of America. In preparing the financial statements,
management is required to make estimates and assumptions that affect the
reported amounts of assets and liabilities and disclosure of contingent assets
and liabilities as of the date of the statement of condition and revenues and
expenses for that period. Actual results could differ from those estimates.

CASH AND CASH  EQUIVALENTS:  For purposes of the statements of cash flows,  cash
and cash  equivalents  include  cash and due from banks and federal  funds sold.
Generally, federal funds are sold for one-day periods.

SECURITIES:  Investment  securities  are comprised of debt  securities  that the
Corporation  has the  positive  intent  and  ability to hold to  maturity.  Such
securities  are  stated  at cost,  adjusted  for  amortization  of  premium  and
accretion  of  discount  on  the  level-yield  method,  over  the  term  of  the
investments.

      Securities  that  cannot  be  categorized  as  investment  securities  are
classified  as  securities  available  for sale.  Such  securities  include debt
securities to be held for indefinite periods of time and not intended to be held
to  maturity,  as well as  marketable  equity  securities.  Securities  held for
indefinite  periods of time include securities that management intends to use as
part of its asset/liability management strategy and that may be sold in response
to  changes in  interest  rates,  resultant  prepayment  risk and other  factors
related to interest  rate and  resultant  prepayment  risk  changes.  Securities
available for sale are carried at estimated market value and unrealized  holding
gains and losses (net of related tax  effects) on such  securities  are excluded
from earnings,  but are included in  Shareholders'  Equity as Accumulated  Other
Comprehensive  Income.  Upon  realization,  such gains or losses are included in
earnings on a trade-date basis using the specific identification method.

      A decline in the estimated market value of any security below cost that is
deemed  other-than-temporary  results in a reduction in the  carrying  amount to
estimated  market value.  The  impairment  loss is charged to earnings and a new
cost basis of the security is established.  In determining whether an impairment
is  other-than-temporary,  the Corporation  considers,  among other things,  the
duration of the impairment,  changes in value subsequent to year end, forecasted
performance of the issuer and the  Corporation's  intent and ability to hold the
security until a market price recovery.


                                                                              35


LOANS:  Loans are stated at the principal amount  outstanding.  Loan origination
fees and certain direct loan origination  costs are deferred and recognized over
the life of the loan as an adjustment  (on a  level-yield  method) to the loan's
yield. The accrual of income on loans, including impaired loans, is discontinued
if certain factors indicate reasonable doubt as to the timely  collectibility of
such  interest,  generally  when the loan  becomes  over 90 days  delinquent.  A
non-accrual  loan is not returned to an accrual status until factors  indicating
doubtful  collection no longer  exist.  The majority of the loans are secured by
real estate located within the Corporation's market area in New Jersey.

ALLOWANCE  FOR LOAN LOSSES:  The  allowance  for loan losses is  maintained at a
level  considered  adequate to provide for probable loan losses  inherent in the
portfolio.  The  allowance  is  based  on  management's  evaluation  of the loan
portfolio  considering  economic  conditions,  the volume and nature of the loan
portfolio,  historical loan loss experience,  and individual credit  situations.
The allowance is increased by  provisions  charged to expense and reduced by net
charge-offs.

      Management believes that the allowance for loan losses is adequate.  While
management uses available information to recognize loan losses, future additions
to the allowance may be necessary  based on changes in economic  conditions.  In
addition,  various regulatory agencies, as an integral part of their examination
process,  periodically  review the allowance for loan losses.  Such agencies may
require the  Corporation to recognize  additions to the allowance based on their
judgments about information available to them at the time of their examinations.

      Management,  considering  current  information  and events  regarding  the
borrowers' ability to repay their  obligations,  considers a loan to be impaired
when it is probable that the  Corporation  will be unable to collect all amounts
due according to the  contractual  terms of the loan  agreement.  When a loan is
considered to be impaired,  the amount of  impairment  is measured  based on the
fair value of the  collateral.  Impairment  losses are included in the allowance
for loan losses through provisions charged to operations.

PREMISES  AND  EQUIPMENT:  Premises  and  equipment  are  stated  at cost,  less
accumulated   depreciation.   Depreciation   charges  are  computed   using  the
straight-line method.  Premises and equipment are depreciated over the estimated
useful  lives of the  assets.  Expenditures  for  maintenance  and  repairs  are
expensed  as  incurred.   The  cost  of  major  renewals  and  improvements  are
capitalized.  Gains or losses realized on routine  dispositions  are recorded as
other income or other expense.

OTHER REAL ESTATE OWNED:  Other real estate owned is carried at fair value minus
estimated costs to sell, based on an independent  appraisal.  When a property is
acquired,  the  excess of the loan  balance  over the  estimated  fair  value is
charged to the allowance for loan losses. Any subsequent write-downs that may be
required  to the  carrying  value of the  properties  or  losses  on the sale of
properties are charged to the valuation  allowance on other real estate owned or
to other expense.

INCOME TAXES:  The Corporation  files a consolidated  Federal income tax return.
Separate State income tax returns are filed for each subsidiary based on current
laws and regulations.

      The  Corporation  recognizes  deferred tax assets and  liabilities for the
expected  future  tax  consequences  of events  that have been  included  in its
financial  statements or tax returns. The measurement of deferred tax assets and
liabilities  is based on the enacted tax rates  applicable to taxable income for
the years in which these  temporary  differences are expected to be recovered or
settled. Such tax assets and liabilities are adjusted for the effect of a change
in tax rates in the period of enactment.

STOCK OPTION  PLANS:  At December  31, 2004,  the  Corporation  had  stock-based
employee and non-employee  director compensation plans, which are described more
fully in Note 12. The Corporation accounts for those plans under the recognition
and measurement principles of APB Opinion No. 25, Accounting for Stock Issued to
Employees, and related Interpretations.


36


      No stock-based  employee  compensation  cost is reflected in net income as
all options  granted under those plans had an exercise price equal to the market
value of the underlying common stock on the date of the grant.

      The following table  illustrates the effect on net income and earnings per
share if the  Corporation had applied the fair value  recognition  provisions of
FASB Statement No. 123, Accounting for Stock-Based Compensation,  to stock-based
employee compensation:



(IN THOUSANDS EXCEPT PER SHARE DATA)                      2004       2003       2002
- ------------------------------------------------------------------------------------
                                                                    
NET INCOME:
   AS REPORTED                                         $13,109    $12,300    $11,925
- ------------------------------------------------------------------------------------
   LESS: TOTAL STOCK-BASED COMPENSATION
      EXPENSE DETERMINED UNDER THE FAIR VALUE BASED
      METHOD ON ALL STOCK OPTIONS, NET OF RELATED
      TAX EFFECTS                                        1,559        193        248
- ------------------------------------------------------------------------------------
   PRO FORMA                                           $11,550    $12,107    $11,677
- ------------------------------------------------------------------------------------
EARNINGS PER SHARE:
   AS REPORTED
   BASIC                                               $  1.60    $  1.51    $  1.48
- ------------------------------------------------------------------------------------
   DILUTED                                                1.56       1.47       1.45
- ------------------------------------------------------------------------------------
   PRO FORMA
   BASIC                                               $  1.41    $  1.49    $  1.44
- ------------------------------------------------------------------------------------
   DILUTED                                                1.38       1.45       1.42
- ------------------------------------------------------------------------------------


EARNINGS  PER  SHARE:  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.  Common stock  equivalents are common stock
options outstanding.

      All share and per share amounts included in this report have been restated
to reflect the 10 percent stock dividend in 2004.

      The  following  table  shows the  calculation  of both  Basic and  Diluted
earnings per share for the years ended December 31, 2004, 2003 and 2002:



(IN THOUSANDS EXCEPT PER SHARE DATA)                 2004          2003          2002
- -------------------------------------------------------------------------------------
                                                                  
NET INCOME                                     $   13,109    $   12,300    $   11,925
=====================================================================================
BASIC WEIGHTED AVERAGE SHARES OUTSTANDING       8,200,681     8,122,433     8,083,088
- -------------------------------------------------------------------------------------
PLUS: COMMON STOCK EQUIVALENTS                    177,412       231,062       165,453
- -------------------------------------------------------------------------------------
DILUTED WEIGHTED AVERAGE SHARES OUTSTANDING     8,378,093     8,353,495     8,248,541
=====================================================================================
EARNINGS PER SHARE:

BASIC                                          $     1.60    $     1.51    $     1.48
- -------------------------------------------------------------------------------------
DILUTED                                              1.56          1.47          1.45
- -------------------------------------------------------------------------------------


TREASURY  STOCK:  Treasury  stock  is  recorded  using  the cost  method  and is
presented as an unallocated reduction of shareholders' equity.

COMPREHENSIVE INCOME: Comprehensive income consists of net income and the change
during the period in net unrealized  gains (losses) on securities  available for
sale, net of tax, and is presented in the consolidated  statements of changes in
shareholders' equity.

RECLASSIFICATION: Certain reclassifications have been made in the prior periods'
financial statements in order to conform to the 2004 presentation.


                                                                              37


2. INVESTMENT SECURITIES

      A summary of amortized  cost and  approximate  market value of  investment
securities  included in the consolidated  statements of condition as of December
31, 2004 and 2003 follows:



                                                        2004
                                          GROSS        GROSS    APPROXIMATE
                                      AMORTIZED   UNREALIZED     UNREALIZED        MARKET
(IN THOUSANDS)                             COST        GAINS         LOSSES         VALUE
- -----------------------------------------------------------------------------------------
                                                                      
U.S. GOVERNMENT-SPONSORED AGENCIES      $10,006      $   153        $    (1)      $10,158
- -----------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               33,399          350            (75)       33,675
- -----------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS         42,221          192           (235)       42,177
- -----------------------------------------------------------------------------------------
OTHER DEBT SECURITIES                     1,502           32             --         1,534
- -----------------------------------------------------------------------------------------
   TOTAL                                $87,128      $   727        $  (311)      $87,544
=========================================================================================


                                                        2003
                                          GROSS        GROSS    APPROXIMATE
                                      AMORTIZED   UNREALIZED     UNREALIZED        MARKET
(IN THOUSANDS)                             COST        GAINS         LOSSES         VALUE
- -----------------------------------------------------------------------------------------
                                                                      
U.S. GOVERNMENT-SPONSORED AGENCIES      $14,325      $   673        $    --       $14,998
- -----------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               49,077          595            (45)       49,627
- -----------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS         32,794          578           (105)       33,267
- -----------------------------------------------------------------------------------------
OTHER DEBT SECURITIES                     1,505          118             --         1,623
- -----------------------------------------------------------------------------------------
   TOTAL                                $97,701      $ 1,964        $  (150)      $99,515
=========================================================================================


      The amortized cost and approximate  market value of investment  securities
as of December 31, 2004,  by  contractual  maturity,  are shown below.  Expected
maturities will differ from contractual  maturities  because  borrowers may have
the  right to call or  repay  obligations  with or  without  call or  prepayment
penalties.

MATURING IN:                                                         APPROXIMATE
(IN THOUSANDS)                                  AMORTIZED COST      MARKET VALUE
- --------------------------------------------------------------------------------
ONE YEAR OR LESS                                       $17,208           $17,288
- --------------------------------------------------------------------------------
AFTER ONE YEAR THROUGH FIVE YEARS                       20,156            20,244
- --------------------------------------------------------------------------------
AFTER FIVE YEARS THROUGH TEN YEARS                      15,678            15,655
- --------------------------------------------------------------------------------
AFTER TEN YEARS                                            687               682
- --------------------------------------------------------------------------------
                                                        53,729            53,869
- --------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES                              33,399            33,675
- --------------------------------------------------------------------------------
   TOTAL                                               $87,128           $87,544
================================================================================

      There were no investment securities pledged as of December 31, 2004.


38


      The following table presents the Corporation's  investment securities with
continuous   unrealized  losses  and  the  approximate  market  value  of  these
investments as of December 31, 2004 and 2003.



                                                                             2004
                                                                  DURATION OF UNREALIZED LOSS
                                        LESS THAN 12 MONTHS            12 MONTHS OR LONGER                  TOTAL
- ----------------------------------------------------------------------------------------------------------------------------
                                    APPROXIMATE                    APPROXIMATE                    APPROXIMATE
                                         MARKET     UNREALIZED          MARKET     UNREALIZED          MARKET     UNREALIZED
(IN THOUSANDS)                            VALUE         LOSSES           VALUE         LOSSES           VALUE         LOSSES
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                   
U.S. GOVERNMENT-SPONSORED
   AGENCIES                             $ 3,015        $    (1)        $    --        $    --         $ 3,015        $    (1)
- ----------------------------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               13,984            (75)             --             --          13,984            (75)
- ----------------------------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS         19,214           (191)            927            (44)         20,141           (235)
- ----------------------------------------------------------------------------------------------------------------------------
OTHER DEBT SECURITIES                        --             --              --             --              --             --
- ----------------------------------------------------------------------------------------------------------------------------
   TOTAL                                $36,213        $  (267)        $   927        $   (44)        $37,140        $  (311)
============================================================================================================================


                                                                             2003
                                                                  DURATION OF UNREALIZED LOSS
                                        LESS THAN 12 MONTHS            12 MONTHS OR LONGER                  TOTAL
- ----------------------------------------------------------------------------------------------------------------------------
                                    APPROXIMATE                    APPROXIMATE                    APPROXIMATE
                                         MARKET     UNREALIZED          MARKET     UNREALIZED          MARKET     UNREALIZED
(IN THOUSANDS)                            VALUE         LOSSES           VALUE         LOSSES           VALUE         LOSSES
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                   
U.S. GOVERNMENT-SPONSORED
   AGENCIES                             $    --        $    --         $    --        $    --         $    --        $    --
- ----------------------------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               11,240            (45)             --             --          11,240            (45)
- ----------------------------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS         11,153           (105)             --             --          11,153           (105)
- ----------------------------------------------------------------------------------------------------------------------------
OTHER DEBT SECURITIES                        --             --              --             --              --             --
- ----------------------------------------------------------------------------------------------------------------------------
   TOTAL                                $22,393        $  (150)        $    --        $    --         $22,393        $  (150)
============================================================================================================================


      Management has determined that these  unrealized  losses are temporary and
due to interest rate fluctuations rather than the credit ratings of the issuers.
The  Corporation  has a policy to purchase  only from issuers with an investment
grade credit rating and monitors credit ratings periodically.

      The unrealized  losses on investments in  mortgage-backed  securities were
caused  by  interest  rate  increases.  The  contractual  cash  flows  of  these
securities are guaranteed by U.S. government-sponsored  agencies. It is expected
that the securities would not be settled at a price  substantially less than the
amortized  cost  of the  investment.  Because  the  decline  in  fair  value  is
attributable  to changes in interest rates and not credit  quality,  and because
the Corporation has the intent to hold these investments  until maturity,  these
investments are not considered other-than-temporarily impaired.

      Most of the securities  issued by state and political  subdivisions in the
table  above are  issued by  municipalities  located  in New Jersey and have had
unrealized losses for six months or less. These investments  represent purchases
in municipal  bonds,  which  generally have lower coupons;  however many are not
taxable by the Federal  government and their effective yield is higher.  Because
the  Corporation  intends to hold these  securities to mature at par, no loss is
anticipated.


                                                                              39


3. SECURITIES AVAILABLE FOR SALE

      A summary of amortized  cost and  approximate  market value of  securities
available  for sale included in the  consolidated  statements of condition as of
December 31, 2004 and 2003 follows:



                                                          2004
                                                         GROSS          GROSS     APPROXIMATE
                                      AMORTIZED     UNREALIZED     UNREALIZED          MARKET
(IN THOUSANDS)                             COST          GAINS         LOSSES           VALUE
- ---------------------------------------------------------------------------------------------
                                                                         
U.S. TREASURY                          $  1,012       $     14       $     --        $  1,026
- ---------------------------------------------------------------------------------------------
U.S. GOVERNMENT-SPONSORED
   AGENCIES                             146,635          1,399           (837)        147,197
- ---------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES              163,563            831           (674)        163,720
- ---------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS          9,312            360             (3)          9,669
- ---------------------------------------------------------------------------------------------
OTHER SECURITIES                         31,411          1,243            (80)         32,574
- ---------------------------------------------------------------------------------------------
   TOTAL                               $351,933       $  3,847       $ (1,594)       $354,186
=============================================================================================


                                                          2003
                                                         GROSS          GROSS     APPROXIMATE
                                      AMORTIZED     UNREALIZED     UNREALIZED          MARKET
(IN THOUSANDS)                             COST          GAINS         LOSSES           VALUE
- ---------------------------------------------------------------------------------------------
                                                                         
U.S. TREASURY                          $  1,025       $     49       $     --        $  1,074
- ---------------------------------------------------------------------------------------------
U.S. GOVERNMENT-SPONSORED
   AGENCIES                             179,039          3,714         (1,103)       $181,650
- ---------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES              135,998            772           (447)        136,323
- ---------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS          9,364            425             --           9,789
- ---------------------------------------------------------------------------------------------
OTHER SECURITIES                         26,254            948            (40)         27,162
- ---------------------------------------------------------------------------------------------
   TOTAL                               $351,680       $  5,908       $ (1,590)       $355,998
=============================================================================================


      The  amortized  cost  and  approximate  market  value  of debt  securities
available for sale as of December 31, 2004, by contractual  maturity,  are shown
below.  Expected  maturities  will differ from  contractual  maturities  because
borrowers may have the right to call or repay  obligations  with or without call
or prepayment penalties.

MATURING IN:                                                         APPROXIMATE
(IN THOUSANDS)                                  AMORTIZED COST      MARKET VALUE
- --------------------------------------------------------------------------------
ONE YEAR OR LESS                                      $ 12,746          $ 13,803
- --------------------------------------------------------------------------------
AFTER ONE YEAR THROUGH FIVE YEARS                       96,472            97,281
- --------------------------------------------------------------------------------
AFTER FIVE YEARS THROUGH TEN YEARS                      48,862            48,819
- --------------------------------------------------------------------------------
AFTER TEN YEARS                                         30,290            30,563
- --------------------------------------------------------------------------------
                                                       188,370           190,466
- --------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES                             163,563           163,720
- --------------------------------------------------------------------------------
   TOTAL                                              $351,933          $354,186
================================================================================

      Securities having an approximate carrying value of $14.8 million and $11.8
million as of December  31,  2004 and  December  31,  2003,  respectively,  were
pledged to secure public funds and for other  purposes  required or permitted by
law. Gross gains on sales of securities of $747 thousand,  $1.6 million and $164
thousand and gross losses on sales of securities of $37 thousand,  $363 thousand
and $112 thousand were realized in 2004, 2003 and 2002. In the fourth quarter of
2004, the Corporation  recognized a non-cash charge of $560 thousand  related to
an other-than-temporary  impairment charge for Fannie Mae (FNMA) and Freddie Mac
(FHLMC) preferred stock with a cost of $2 million.


40


      The  following  table  presents  the  Corporation's   available  for  sale
securities with continuous unrealized losses and the approximate market value of
these investments.



                                                                             2004
                                                                  DURATION OF UNREALIZED LOSS
                                        LESS THAN 12 MONTHS            12 MONTHS OR LONGER                  TOTAL
                                    APPROXIMATE                    APPROXIMATE                    APPROXIMATE
                                         MARKET     UNREALIZED          MARKET     UNREALIZED          MARKET     UNREALIZED
(IN THOUSANDS)                            VALUE         LOSSES           VALUE         LOSSES           VALUE         LOSSES
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
U.S. GOVERNMENT-SPONSORED
   AGENCIES                            $ 64,143       $   (604)       $ 14,807       $   (233)       $ 78,950       $   (837)
- ----------------------------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               57,964           (450)         13,430           (224)         71,394           (674)
- ----------------------------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS            344             (3)             --             --             344             (3)
- ----------------------------------------------------------------------------------------------------------------------------
OTHER SECURITIES                          5,257            (80)             --             --           5,257            (80)
- ----------------------------------------------------------------------------------------------------------------------------
   TOTAL                               $127,747       $ (1,137)       $ 28,237       $   (457)       $155,987       $ (1,594)
============================================================================================================================


                                                                             2003
                                                                  DURATION OF UNREALIZED LOSS
                                        LESS THAN 12 MONTHS            12 MONTHS OR LONGER                  TOTAL
                                    APPROXIMATE                    APPROXIMATE                    APPROXIMATE
                                         MARKET     UNREALIZED          MARKET     UNREALIZED          MARKET     UNREALIZED
(IN THOUSANDS)                            VALUE         LOSSES           VALUE         LOSSES           VALUE         LOSSES
- ----------------------------------------------------------------------------------------------------------------------------
                                                                                                  
U.S. GOVERNMENT-SPONSORED
   AGENCIES                              47,299       $   (743)       $  1,640       $   (360)       $ 48,939       $ (1,103)
- ----------------------------------------------------------------------------------------------------------------------------
MORTGAGE-BACKED SECURITIES               52,078           (447)             --             --          52,078           (447)
- ----------------------------------------------------------------------------------------------------------------------------
STATE AND POLITICAL SUBDIVISIONS             --             --              --             --              --             --
- ----------------------------------------------------------------------------------------------------------------------------
OTHER SECURITIES                          1,953            (35)             65             (5)          2,018            (40)
- ----------------------------------------------------------------------------------------------------------------------------
   TOTAL                               $101,330       $ (1,225)       $  1,705       $   (365)       $103,035       $ (1,590)
============================================================================================================================


      Management has determined that these  unrealized  losses are temporary and
due to interest rate  fluctuations and volatility rather than the credit ratings
of the issuers.  The Corporation has a policy to purchase only from issuers with
an investment grade credit rating and monitors credit ratings periodically.

      The unrealized losses on investments in U.S.  government-sponsored  agency
bonds were caused by interest rate  increases.  The  contractual  terms of these
investments  do not permit the issuer to settle the  securities  at a price less
than the  amortized  cost of the  investment.  Because the  Corporation  has the
ability and intent to hold these  investments  until a market price  recovery or
maturity, these investments are not considered other-than-temporarily impaired.

      The unrealized  losses on investments in  mortgage-backed  securities were
caused  by  interest  rate  increases.  The  contractual  cash  flows  of  these
securities are guaranteed by U.S. government-sponsored  agencies. It is expected
that the securities would not be settled at a price  substantially less than the
amortized  cost  of the  investment.  Because  the  decline  in  fair  value  is
attributable  to changes in interest rates and not credit  quality,  and because
the  Corporation  has the ability and intent to hold these  investments  until a
market  price  recovery  or  maturity,  these  investments  are  not  considered
other-than-temporarily impaired.

      The other  securities  with  unrealized  losses  caused by  interest  rate
increases  are  adjustable  and will price to par at the time of the rate reset.
The  Corporation  has the ability and intent to hold these  investments  until a
market  price  recovery  or  maturity;   therefore  these  investments  are  not
considered other-than-temporarily impaired.


                                                                              41


4. LOANS

      Loans outstanding as of December 31, consisted of the following:

(IN THOUSANDS)                                           2004               2003
- --------------------------------------------------------------------------------
LOANS SECURED BY 1-4 FAMILY                          $361,591           $256,301
- --------------------------------------------------------------------------------
COMMERCIAL REAL ESTATE                                162,166            130,968
- --------------------------------------------------------------------------------
CONSTRUCTION LOANS                                     17,703              9,799
- --------------------------------------------------------------------------------
COMMERCIAL LOANS                                       20,821             16,632
- --------------------------------------------------------------------------------
CONSUMER LOANS                                          7,181             10,223
- --------------------------------------------------------------------------------
OTHER LOANS                                             2,702              3,078
- --------------------------------------------------------------------------------
   TOTAL LOANS                                       $572,164           $427,001
================================================================================

      Non-accrual  loans totaled $351 thousand and $159 thousand at December 31,
2004 and 2003, respectively.  At December 31, 2004, there were no loans past due
90 days or more and still accruing; however, at December 31, 2003 there were $56
thousand.  There are no  commitments to lend  additional  amounts on non-accrual
loans. The amount of interest income  recognized on year-end  non-accrual  loans
totaled  $14  thousand,  $3 thousand  and $5  thousand  in 2004,  2003 and 2002,
respectively.  Interest  income of $11  thousand,  $11 thousand and $12 thousand
would have been  recognized  during  2004,  2003 and 2002,  respectively,  under
contractual terms for such non-accrual loans.

      The  Corporation  defines an impaired loan as an investment in a loan that
is on non-accrual status with a principal  outstanding balance in excess of $100
thousand.  Residential  mortgage  loans, a group of  homogeneous  loans that are
collectively  evaluated for impairment,  and consumer loans are excluded.  There
were no impaired loans during the years ended December 31, 2004, 2003 and 2002.

5. ALLOWANCE FOR LOAN LOSSES

      A summary  of  changes  in the  allowance  for loan  losses  for the years
indicated follows:

                                                 YEARS ENDED DECEMBER 31,
(IN THOUSANDS)                               2004           2003           2002
- -------------------------------------------------------------------------------
BALANCE, BEGINNING OF YEAR                $ 5,467        $ 4,798        $ 4,023
- -------------------------------------------------------------------------------
PROVISION CHARGED TO EXPENSE                  600            600            800
- -------------------------------------------------------------------------------
LOANS CHARGED-OFF                             (78)           (42)           (68)
- -------------------------------------------------------------------------------
RECOVERIES                                     15            111             43
- -------------------------------------------------------------------------------
BALANCE, END OF YEAR                      $ 6,004        $ 5,467        $ 4,798
===============================================================================

6. PREMISES AND EQUIPMENT

      Premises and equipment as of December 31, follows:

(IN THOUSANDS)                                             2004             2003
- --------------------------------------------------------------------------------
LAND                                                    $ 3,518          $ 3,471
- --------------------------------------------------------------------------------
BUILDINGS                                                 8,554            7,400
- --------------------------------------------------------------------------------
FURNITURE AND EQUIPMENT                                  13,421           10,617
- --------------------------------------------------------------------------------
LEASEHOLD IMPROVEMENTS                                    7,251            4,335
- --------------------------------------------------------------------------------
PROJECTS IN PROGRESS                                        382              695
- --------------------------------------------------------------------------------
                                                         33,126           26,518
- --------------------------------------------------------------------------------
LESS: ACCUMULATED DEPRECIATION                           12,963           11,386
- --------------------------------------------------------------------------------
   TOTAL                                                $20,163          $15,132
================================================================================

      Depreciation  expense  amounted  to $1.7  million,  $1.4  million and $1.3
million for the years ended December 31, 2004, 2003 and 2002, respectively.


42


7. DEPOSITS

      Interest  expense  on time  deposits  of  $100,000  or more  totaled  $1.3
million, $1.5 million and $2.1 million in 2004, 2003 and 2002, respectively.

The scheduled maturities of time deposits are as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------
2005                                                                    $157,736
- --------------------------------------------------------------------------------
2006                                                                      54,130
- --------------------------------------------------------------------------------
2007                                                                       9,141
- --------------------------------------------------------------------------------
2008                                                                      15,226
- --------------------------------------------------------------------------------
2009                                                                       7,969
- --------------------------------------------------------------------------------
   TOTAL                                                                $244,202
================================================================================

8. FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

      At December 31, 2004 and 2003, advances from the Federal Home Loan Bank of
New York (FHLB)  totaled $33.4 million and $30.0 million,  respectively,  with a
weighted average  interest rate of 3.39 percent and 3.36 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages  totaling  $160.3  million at December 31, 2004 and $121.6  million at
December 31, 2003.  Advances  totaling $23.0 million at December 31, 2004,  have
fixed  maturity  dates,  while advances  totaling $10.4 million were  amortizing
advances with monthly payments of principal and interest.

      The final maturity dates of the advances are scheduled as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------
2006                                                                     $ 6,000
- --------------------------------------------------------------------------------
2007                                                                       4,000
- --------------------------------------------------------------------------------
2008                                                                       2,043
- --------------------------------------------------------------------------------
2009                                                                       2,000
- --------------------------------------------------------------------------------
OVER 5 YEARS                                                              19,351
- --------------------------------------------------------------------------------
   TOTAL                                                                 $33,394
================================================================================

      In addition,  other borrowings  consisting of overnight borrowings at FHLB
had an average balance of $20.8 million with a weighted average interest rate of
1.66  percent  for the year ended  December  31, 2004 and $13.4  million  with a
weighted  average  interest rate of 1.17 percent for the year ended December 31,
2003. No amounts were  outstanding  as of December 31, 2004 or 2003. The maximum
amount  outstanding  at any month end during 2004 and 2003 was $48.3 million and
$33.6 million, respectively.

9. FAIR VALUE OF FINANCIAL INSTRUMENTS

      The  Corporation  discloses  estimated  fair  values  for its  significant
financial instruments. Because no market exists for a significant portion of the
Corporation's financial instruments, fair value estimates are based on judgments
regarding future expected loss experience,  current  economic  conditions,  risk
characteristics  of  various  financial  instruments  and other  factors.  These
estimates  are  subjective  in nature and involve  uncertainties  and matters of
significant judgment and therefore cannot be determined with precision.  Changes
in assumptions could significantly affect the estimates.


                                                                              43


      The following methods and assumptions were used to estimate the fair value
of each class of significant financial instruments:

CASH AND  SHORT-TERM  INVESTMENTS - The carrying  amount of cash and  short-term
investments is considered to be fair value.

SECURITIES - The fair value of securities is based upon quoted market prices.

LOANS - The fair value of loans is  estimated  by  discounting  the future  cash
flows using the buildup approach  consisting of four  components:  the risk-free
rate, credit quality, operating expense and prepayment option price.

DEPOSITS - The fair value of deposits  with no stated  maturity,  such as demand
deposits,  checking accounts, savings and money market accounts, is equal to the
carrying  amount.  The fair  value of  certificates  of  deposit is based on the
discounted value of contractual cash flows.

LONG-TERM  DEBT - The fair  value of FHLB  advances  is based on the  discounted
value of estimated  cash flows.  The discount rate is estimated  using the rates
currently offered for similar remaining advance terms.

      The  following  table  summarizes  carrying  amounts  and fair  values for
financial instruments at December 31:

                                             2004                    2003
- --------------------------------------------------------------------------------
                                    CARRYING        FAIR    CARRYING        FAIR
(IN THOUSANDS)                        AMOUNT       VALUE      AMOUNT       VALUE
- --------------------------------------------------------------------------------
FINANCIAL ASSETS:
   CASH AND CASH EQUIVALENTS        $ 15,732    $ 15,732    $ 22,695    $ 22,695
- --------------------------------------------------------------------------------
   INTEREST-EARNING DEPOSITS             786         786      30,949      30,949
- --------------------------------------------------------------------------------
   INVESTMENT SECURITIES              87,128      87,544      97,701      99,515
- --------------------------------------------------------------------------------
   SECURITIES AVAILABLE FOR SALE     354,186     354,186     355,998     355,998
- --------------------------------------------------------------------------------
   LOANS, NET OF ALLOWANCE FOR
      LOAN LOSSES                    566,160     566,655     421,534     422,844
- --------------------------------------------------------------------------------
FINANCIAL LIABILITIES:
   DEPOSITS                          935,666     934,929     845,771     846,528
- --------------------------------------------------------------------------------
   LONG-TERM DEBT                     33,394      32,709      30,032      29,335
- --------------------------------------------------------------------------------

10. INCOME TAXES

      The income tax expense included in the consolidated  financial  statements
for the years ended December 31, is allocated as follows:

(IN THOUSANDS)                                 2004          2003          2002
- -------------------------------------------------------------------------------
FEDERAL:
   CURRENT EXPENSE                          $ 6,079       $ 6,939       $ 2,010
- -------------------------------------------------------------------------------
   DEFERRED (BENEFIT)/EXPENSE                  (102)       (1,304)        3,615
- -------------------------------------------------------------------------------
STATE:
   CURRENT EXPENSE                              296            69           230
- -------------------------------------------------------------------------------
   DEFERRED (BENEFIT)/EXPENSE                  (189)           83           (55)
- -------------------------------------------------------------------------------
      TOTAL INCOME TAX EXPENSE              $ 6,084       $ 5,787       $ 5,800
===============================================================================
SHAREHOLDERS' EQUITY:
   DEFERRED (BENEFIT)/EXPENSE ON
      UNREALIZED (LOSS)/GAIN ON
      AVAILABLE FOR SALE                    $  (848)      $ 1,530       $ 2,757
===============================================================================


44


      Total income tax expense  differed  from the amounts  computed by applying
the U.S.  Federal  income  tax rate of 35 percent  to income  before  taxes as a
result of the following:

(IN THOUSANDS)                                     2004        2003        2002
- -------------------------------------------------------------------------------
COMPUTED "EXPECTED" TAX EXPENSE                 $ 6,717     $ 6,330     $ 6,204
- -------------------------------------------------------------------------------
INCREASE/(DECREASE) IN TAXES RESULTING FROM:
   TAX-EXEMPT INCOME                               (516)       (384)       (323)
- -------------------------------------------------------------------------------
   STATE INCOME TAXES                                70          99         114
- -------------------------------------------------------------------------------
   BANK OWNED LIFE INSURANCE INCOME                (244)       (279)       (251)
- -------------------------------------------------------------------------------
   OTHER                                             57          21          56
- -------------------------------------------------------------------------------
      TOTAL INCOME TAX EXPENSE                  $ 6,084     $ 5,787     $ 5,800
===============================================================================

      The tax effects of  temporary  differences  that give rise to  significant
portions of the deferred tax assets and deferred tax  liabilities as of December
31, are as follows:

(IN THOUSANDS)                                                 2004        2003
- -------------------------------------------------------------------------------
DEFERRED TAX ASSETS:
   LOANS, PRINCIPALLY DUE TO ALLOWANCE FOR
      LOAN LOSSES AND DEFERRED FEE INCOME                   $ 2,397     $ 2,178
- -------------------------------------------------------------------------------
   POST RETIREMENT BENEFITS OTHER THAN PENSIONS                  32          61
- -------------------------------------------------------------------------------
   START-UP & ORGANIZATION COSTS                                 --          10
- -------------------------------------------------------------------------------
SECURITIES WRITEDOWN                                            224          --
- -------------------------------------------------------------------------------
   PREPAID AMA                                                   58          --
- -------------------------------------------------------------------------------
   CAPITAL LOSS CARRYOVER                                         3           3
- -------------------------------------------------------------------------------
   CONTRIBUTION LIMITATION                                       13           5
- -------------------------------------------------------------------------------
TOTAL GROSS DEFERRED ASSETS                                 $ 2,727     $ 2,257
- -------------------------------------------------------------------------------
DEFERRED TAX LIABILITIES
   INVESTMENT SECURITIES, PRINCIPALLY DUE TO
      THE ACCRETION OF BOND DISCOUNT                        $    70     $    53
- -------------------------------------------------------------------------------
   UNREALIZED GAIN ON SECURITIES AVAILABLE FOR SALE             815       1,663
- -------------------------------------------------------------------------------
DEFERRED LOAN ORIGINATION COSTS AND FEES                        947         348
- -------------------------------------------------------------------------------
DEFERRED REIT DIVIDEND                                          972       2,435
- -------------------------------------------------------------------------------
   BANK PREMISES AND EQUIPMENT,
      PRINCIPALLY DUE TO DIFFERENCES IN DEPRECIATION          1,825         799
- -------------------------------------------------------------------------------
TOTAL GROSS DEFERRED LIABILITIES                              4,629       5,298
- -------------------------------------------------------------------------------
NET DEFERRED TAX LIABILITY                                  $(1,902)    $(3,041)
===============================================================================

      Based upon taxes paid and  projected  future  taxable  income,  management
believes that it is more likely than not that the gross deferred tax assets will
be realized.

11. BENEFIT PLANS

PENSION PLAN:

      The Corporation has a defined benefit pension plan covering  substantially
all  of  its  salaried  employees.  The  benefits  are  based  on an  employee's
compensation  during the five years before  retirement,  age at  retirement  and
years of service.  The Corporation makes annual  contributions to the plan equal
to the maximum amount that can be deducted for income tax purposes.


                                                                              45


      The following table shows the change in benefit obligation,  the change in
plan assets and the funded status for the plan at December 31:

(IN THOUSANDS)                                               2004          2003
- -------------------------------------------------------------------------------
CHANGE IN BENEFIT OBLIGATION
- -------------------------------------------------------------------------------
BENEFIT OBLIGATION AT BEGINNING OF YEAR                  $  8,448      $  6,782
- -------------------------------------------------------------------------------
SERVICE COST                                                1,098           978
- -------------------------------------------------------------------------------
INTEREST COST                                                 504           437
- -------------------------------------------------------------------------------
ACTUARIAL LOSS                                                677           726
- -------------------------------------------------------------------------------
BENEFITS PAID                                                (499)         (475)
- -------------------------------------------------------------------------------
BENEFIT OBLIGATION AT END OF YEAR                        $ 10,228      $  8,448
===============================================================================

CHANGE IN PLAN ASSETS
- -------------------------------------------------------------------------------
FAIR VALUE OF PLAN ASSETS AT BEGINNING OF YEAR           $  6,672      $  4,944
- -------------------------------------------------------------------------------
ACTUAL RETURN ON PLAN ASSETS                                  675           980
- -------------------------------------------------------------------------------
EMPLOYER CONTRIBUTION                                       1,244         1,223
- -------------------------------------------------------------------------------
BENEFITS PAID                                                (499)         (475)
- -------------------------------------------------------------------------------
FAIR VALUE OF PLAN ASSETS AT END OF YEAR                 $  8,092      $  6,672
===============================================================================

FUNDED STATUS                                            $ (2,136)     $ (1,776)
- -------------------------------------------------------------------------------
UNRECOGNIZED TRANSITION ASSET                                 (32)          (38)
- -------------------------------------------------------------------------------
UNRECOGNIZED PRIOR SERVICE COST                                (2)           (3)
- -------------------------------------------------------------------------------
UNRECOGNIZED NET ACTUARIAL LOSS                             2,341         1,895
- -------------------------------------------------------------------------------
PREPAID BENEFIT COST                                     $    171      $     78
===============================================================================

      The accumulated  benefit  obligation for the pension plan was $7.4 million
and $6.1 million at December 31, 2004 and 2003, respectively.

      Net  periodic  expense  for the years  ended  December  31,  included  the
following components:

(IN THOUSANDS)                                   2004         2003         2002
- -------------------------------------------------------------------------------
SERVICE COST                                  $ 1,098      $   978      $   744
- -------------------------------------------------------------------------------
INTEREST COST                                     504          437          388
- -------------------------------------------------------------------------------
EXPECTED RETURN ON PLAN ASSETS                   (468)        (395)        (392)
- -------------------------------------------------------------------------------
AMORTIZATION OF:
   NET LOSS                                        23           55           --
- -------------------------------------------------------------------------------
   UNRECOGNIZED PRIOR SERVICE COST                  1            1            1
- -------------------------------------------------------------------------------
   UNRECOGNIZED REMAINING NET ASSETS               (7)          (7)          (7)
- -------------------------------------------------------------------------------
NET PERIODIC BENEFIT COST                     $ 1,151      $ 1,069      $   734
- -------------------------------------------------------------------------------

      The  following  table  shows the  actuarial  assumptions  applied  for the
valuation of plan obligations at December 31:

                                                       2004      2003      2002
- -------------------------------------------------------------------------------
DISCOUNT RATE                                          5.75%     6.00%     6.50%
- -------------------------------------------------------------------------------
RATE OF INCREASE ON FUTURE COMPENSATION                3.00      3.00      3.00
- -------------------------------------------------------------------------------
EXPECTED LONG-TERM RATE OF RETURN ON
   PLAN ASSETS                                         5.75      6.00      6.50
- -------------------------------------------------------------------------------


46


      The following  table shows the actuarial  assumptions  applied for the net
periodic expense at December 31:

                                                       2004      2003      2002
- -------------------------------------------------------------------------------
DISCOUNT RATE                                          6.00%     6.50%     7.00%
- -------------------------------------------------------------------------------
RATE OF INCREASE ON FUTURE COMPENSATION                3.00      3.00      3.00
- -------------------------------------------------------------------------------
EXPECTED LONG-TERM RATE OF RETURN ON
   PLAN ASSETS                                         6.00      6.50      7.00
- -------------------------------------------------------------------------------

      The Corporation's  overall expected  long-term rate of return on assets is
5.75 percent. The expected long-term rate of return is based on the portfolio as
a whole and not on the sum of the returns on individual asset categories.

      The  weighted-average   asset  allocation  of  the  Corporation's  pension
benefits plan assets at December 31, were as follows:

                                                              2004         2003
- -------------------------------------------------------------------------------
EQUITY SECURITIES                                             60.7%        59.8%
- -------------------------------------------------------------------------------
DEBT SECURITIES                                               31.0         29.0
- -------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS                                      8.3         11.2
- -------------------------------------------------------------------------------
   TOTAL                                                     100.0%       100.0%
===============================================================================

      The Plan's Trustees are granted full  discretion to buy, sell,  invest and
reinvest in accordance with the pension plan's investment  policy.  The Trustees
establish  target  asset  allocations  for equity and debt  securities  at their
regular committee meetings.  Cash equivalents are invested in money market funds
or in other high quality investments approved by the Trustees of the Plan.

      The Corporation  expects to contribute $1.3 million to its pension plan in
2005.

      The following table shows the estimated future pension benefit payments.

(IN THOUSANDS)
- --------------------------------------------------------------------------------
2005                                                                      $  168
- --------------------------------------------------------------------------------
2006                                                                         175
- --------------------------------------------------------------------------------
2007                                                                         241
- --------------------------------------------------------------------------------
2008                                                                         300
- --------------------------------------------------------------------------------
2009                                                                         325
- --------------------------------------------------------------------------------
2010-2014                                                                  3,222
- --------------------------------------------------------------------------------

SAVINGS AND PROFIT SHARING PLANS

      In addition to the  retirement  plan,  the  Corporation  sponsors a profit
sharing plan and a savings  plan under  Section  401(k) of the Internal  Revenue
Code,  covering  substantially all salaried employees over the age of 21 with at
least 12  months  service.  Under the  savings  portion  of the  plan,  employee
contributions are partially matched by the Corporation.  Expense for the savings
plan was approximately $37 thousand, $36 thousand and $33 thousand in 2004, 2003
and 2002, respectively.  Contributions to the profit sharing portion are made at
the  discretion of the Board of Directors  and all funds are invested  solely in
Peapack-Gladstone  Corporation  common  stock.  The  contribution  to the profit
sharing plan was $425 thousand in 2004,  $375 thousand in 2003 and $350 thousand
in 2002.


                                                                              47


12. STOCK OPTION PLANS

      The Corporation's incentive stock option plans allow the granting of up to
798,229 shares of the Corporation's  common stock to certain key employees.  The
options granted under these plans are, in general,  exercisable not earlier than
one year after the date of grant,  at a price equal to the fair market  value of
the common stock on the date of grant,  and expire not more than ten years after
the date of grant.  The stock  options  will vest  during a period of up to five
years  after the date of grant.  Options  granted  to  officers  at or above the
senior vice president  level are  immediately  exercisable at the date of grant.
Changes in options outstanding during the past three years were as follows:

                                                                    OPTION PRICE
                                                      SHARES           PER SHARE
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2001                           392,770      $5.56 - $20.52
- --------------------------------------------------------------------------------
GRANTED DURING 2002                                    7,018       15.08 - 26.65
EXERCISED DURING 2002                                (57,061)       5.56 - 17.53
FORFEITED DURING 2002                                (11,289)       5.56 - 16.86
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2002                           331,438      $5.56 - $26.65
- --------------------------------------------------------------------------------
GRANTED DURING 2003                                    2,530       24.84 - 28.85
EXERCISED DURING 2003                                (60,871)       5.56 - 20.52
FORFEITED DURING 2003                                 (2,401)      15.19 - 28.93
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2003                           270,696      $5.56 - $28.85
- --------------------------------------------------------------------------------
GRANTED DURING 2004                                  224,965       27.36 - 32.14
EXERCISED DURING 2004                                (52,680)       5.56 - 24.17
FORFEITED DURING 2004                                 (3,899)      13.68 - 28.89
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2004                           439,082      $5.56 - $32.14
================================================================================

      At December 31, 2004,  the number of options  exercisable  was 379,624 and
the  weighted-average  price of those options was $20.54 per share.  At December
31, 2003, the number of options exercisable was 260,910 and the weighted-average
price of those options was $14.00 per share.

      The  Corporation  has  non-qualified  stock option plans for  non-employee
directors.  The  plans  allow  the  granting  of up to  398,796  shares  of  the
Corporation's  common  stock.  The  options  granted  under  these plans are, in
general,  exercisable  not earlier  than one year after the date of grant,  at a
price equal to the fair market  value of the common  stock on the date of grant,
and expire not more than ten years  after the date of grant.  The stock  options
will vest during a period of up to five years  after the date of grant.  Changes
in options outstanding during the past three years were as follows:

                                                                    OPTION PRICE
                                                      SHARES           PER SHARE
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2001                           248,087      $5.56 - $17.53
- --------------------------------------------------------------------------------
EXERCISED DURING 2002                                (20,119)               5.56
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2002                           227,968      $5.56 - $17.53
- --------------------------------------------------------------------------------
EXERCISED DURING 2003                                (31,956)       5.56 - 15.68
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2003                           196,012      $5.56 - $17.53
- --------------------------------------------------------------------------------
GRANTED DURING 2004                                   98,999               28.89
EXERCISED DURING 2004                                (52,555)       5.56 - 17.53
- --------------------------------------------------------------------------------
BALANCE, DECEMBER 31, 2004                           242,456      $5.56 - $28.89
================================================================================

      At December 31, 2004,  the number of options  exercisable  was 128,532 and
the  weighted-average  price of those options was $13.72.  At December 31, 2003,
the number of options exercisable was 173,188 and the weighted-average  price of
those options was $11.40.


48


      At December 31, 2004,  there were 90,123  additional  shares available for
grant  under the  Plans.  The per  share  weighted-average  fair  value of stock
options granted during 2004, 2003 and 2002 was $10.32,  $9.24,  and $6.83 on the
date of grant using the Black  Scholes  option-pricing  model with the following
weighted-average  assumptions: 2004 - expected dividend yield of 1.18%, expected
volatility of 40%,  risk free interest rate of 3.26%,  and an expected life of 5
years;  2003 - expected  dividend  yield of 1.29%,  expected  volatility of 40%,
risk-free  interest  rate  of  3.27%,  and an  expected  life of 5  years;  2002
- -expected  dividend  yield  of  1.79%,  expected  volatility  of 34%,  risk-free
interest rate of 4.12%, and an expected life of 5 years.

13. COMMITMENTS

      The  Corporation,  in the  ordinary  course  of  business,  is a party  to
litigation  arising  from  the  conduct  of its  business.  Management  does not
consider that these actions depart from routine legal  proceedings  and believes
that such  actions  will not affect  its  financial  position  or results of its
operations in any material manner. There are various outstanding commitments and
contingencies,   such  as  guarantees  and  credit  extensions,  including  loan
commitments  of $71.7  million and $69.4  million at December 31, 2004 and 2003,
respectively,  which are not included in the accompanying consolidated financial
statements.

      The Corporation issues financial standby letters of credit that are within
the scope of FASB Interpretation No. 45, "Guarantor's  Accounting and Disclosure
Requirements for Guarantees,  Including  Indirect  Guarantees of Indebtedness of
Others."  These are  irrevocable  undertakings  by the  Corporation to guarantee
payment of a specified financial obligation. Most of the Corporation's financial
standby  letters of credit arise in connection  with lending  relationships  and
have  terms of one year or less.  The  maximum  potential  future  payments  the
Corporation  could be required to make equals the contract amount of the standby
letters of credit and  amounted to $3.1 million and $5.5 million at December 31,
2004  and  2003,  respectively.   The  Corporation's  recognized  liability  for
financial standby letters of credit was insignificant at December 31, 2004.

      For commitments to originate loans, the Corporation's  maximum exposure to
credit risk is represented by the contractual amount of those instruments. Those
commitments  represent  ultimate exposure to credit risk only to the extent that
they are  subsequently  drawn upon by customers.  The Corporation  uses the same
credit policies and underwriting standards in making loan commitments as it does
for on-balance-sheet  instruments.  For loan commitments,  the Corporation would
generally be exposed to interest  rate risk from the time a commitment is issued
with a defined contractual interest rate.

      At December 31, 2004, the Corporation  was obligated under  non-cancelable
operating leases for certain premises.  Rental expense  aggregated $2.0 million,
$1.5  million and $1.1 million for the years ended  December 31, 2004,  2003 and
2002,  respectively,  which is included in premises and equipment expense in the
consolidated statements of income.

      The minimum annual lease payments under the terms of the lease agreements,
as of December 31, 2004, were as follows:

(IN THOUSANDS)
- --------------------------------------------------------------------------------
2005                                                                     $ 1,905
- --------------------------------------------------------------------------------
2006                                                                       2,016
- --------------------------------------------------------------------------------
2007                                                                       1,990
- --------------------------------------------------------------------------------
2008                                                                       2,010
- --------------------------------------------------------------------------------
2009                                                                       1,979
- --------------------------------------------------------------------------------
THEREAFTER                                                                14,773
- --------------------------------------------------------------------------------
   TOTAL                                                                 $24,673
================================================================================


                                                                              49


14. REGULATORY CAPITAL

      The  Corporation  and the Bank are subject to various  regulatory  capital
requirements  administered  by the  Federal  banking  agencies.  Failure to meet
minimum  capital  requirements  can  initiate  certain  mandatory  and  possibly
additional discretionary actions by regulators that, if undertaken, could have a
direct material effect on the Corporation and the Bank's consolidated  financial
statements.  Under capital adequacy guidelines and the regulatory  framework for
prompt  corrective  action,  the  Corporation  and the Bank must  meet  specific
capital guidelines that involve  quantitative  measures of the Corporation's and
the Bank's assets, liabilities and certain off-balance sheet items as calculated
under regulatory accounting practices.  The Corporation's and the Bank's capital
amounts and  classification  are also  subject to  qualitative  judgments by the
regulators about components, risk weighting and other factors.

      Quantitative measures established by regulation to ensure capital adequacy
require the Corporation  and the Bank to maintain  minimum amounts and ratios of
total and Tier I capital (as defined in the regulations) to risk-weighted assets
(as defined), and of Tier I capital (as defined) to average assets (as defined).
Management believes,  as of December 31, 2004, that the Corporation and the Bank
meet all capital adequacy requirements to which they are subject.

      As of December 31, 2004, the Corporation and the Bank met all requirements
to be considered  well  capitalized  under the  regulatory  framework for prompt
corrective  action. To be categorized as well  capitalized,  the Corporation and
the Bank must maintain  minimum total  risk-based,  Tier I risk-based and Tier I
leverage  ratios as set forth in the table.

      The  Corporation's  actual capital amounts and ratios are presented in the
table.



                                                                     TO BE WELL
                                                                  CAPITALIZED UNDER             FOR CAPITAL
                                                                  PROMPT CORRECTIVE              ADEQUACY
(IN THOUSANDS)                               ACTUAL               ACTION PROVISIONS              PURPOSES
- ---------------------------------------------------------------------------------------------------------------
                                      AMOUNT        RATIO        AMOUNT        RATIO        AMOUNT        RATIO
- ---------------------------------------------------------------------------------------------------------------
                                                                                         
AS OF DECEMBER 31, 2004:
   TOTAL CAPITAL
      (TO RISK-WEIGHTED ASSETS)      $98,626        20.25%      $48,707        10.00%      $38,966         8.00%
- ---------------------------------------------------------------------------------------------------------------
   TIER 1 CAPITAL
      (TO RISK-WEIGHTED ASSETS)       92,622        19.02        29,224         6.00        19,483         4.00
- ---------------------------------------------------------------------------------------------------------------
   TIER 1 CAPITAL
      (TO AVERAGE ASSETS)             92,622         9.18        50,464         5.00        30,278         3.00
- ---------------------------------------------------------------------------------------------------------------
AS OF DECEMBER 31, 2003:
   TOTAL CAPITAL
      (TO RISK-WEIGHTED ASSETS)      $87,303        21.74%      $40,150        10.00%      $32,120         8.00%
- ---------------------------------------------------------------------------------------------------------------
   TIER 1 CAPITAL
      (TO RISK-WEIGHTED ASSETS)       81,836        20.38        24,090         6.00        16,060         4.00
- ---------------------------------------------------------------------------------------------------------------
   TIER 1 CAPITAL
      (TO AVERAGE ASSETS)             81,836         8.91        45,948         5.00        27,569         3.00
- ---------------------------------------------------------------------------------------------------------------



50


15. CONDENSED FINANCIAL  STATEMENTS OF PEAPACK-GLADSTONE  FINANCIAL  CORPORATION
(PARENT COMPANY ONLY):

      The following  information of the parent company only financial statements
as of and for the years ended December 31, 2004, 2003 and 2002 should be read in
conjunction with the notes to the consolidated financial statements.

STATEMENTS OF CONDITION

                                                              DECEMBER 31,
(IN THOUSANDS)                                              2004           2003
- -------------------------------------------------------------------------------
ASSETS:
CASH                                                    $    101       $    162
- -------------------------------------------------------------------------------
INTEREST-EARNING DEPOSITS                                     99             --
- -------------------------------------------------------------------------------
SECURITIES AVAILABLE FOR SALE                             18,186         14,323
- -------------------------------------------------------------------------------
INVESTMENT IN SUBSIDIARY                                  77,308         71,632
- -------------------------------------------------------------------------------
OTHER ASSETS                                                 228             83
- -------------------------------------------------------------------------------
   TOTAL ASSETS                                         $ 95,922       $ 86,200
===============================================================================
LIABILITIES:
- -------------------------------------------------------------------------------
OTHER LIABILITIES                                       $  1,253       $  1,146
- -------------------------------------------------------------------------------
   TOTAL LIABILITIES                                       1,253          1,146
- -------------------------------------------------------------------------------
SHAREHOLDERS' EQUITY:
COMMON STOCK                                               6,994          6,274
- -------------------------------------------------------------------------------
SURPLUS                                                   87,991         61,959
- -------------------------------------------------------------------------------
TREASURY STOCK                                            (2,867)        (2,391)
- -------------------------------------------------------------------------------
RETAINED EARNINGS                                          1,113         16,557
- -------------------------------------------------------------------------------
ACCUMULATED OTHER COMPREHENSIVE INCOME,
   NET OF INCOME TAX                                       1,438          2,655
- -------------------------------------------------------------------------------
   TOTAL SHAREHOLDERS' EQUITY                             94,669         85,054
- -------------------------------------------------------------------------------
   TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY           $ 95,922       $ 86,200
===============================================================================

STATEMENTS OF INCOME

                                                       YEARS ENDED DECEMBER 31,
(IN THOUSANDS)                                        2004       2003       2002
- --------------------------------------------------------------------------------
INCOME
DIVIDEND FROM BANK                                 $ 5,750    $ 5,250    $ 5,000
- --------------------------------------------------------------------------------
OTHER INCOME                                           452        372        375
- --------------------------------------------------------------------------------
SECURITIES GAINS, NET                                  236         90         32
- --------------------------------------------------------------------------------
   TOTAL INCOME                                      6,438      5,712      5,407
- --------------------------------------------------------------------------------
EXPENSES
OTHER EXPENSES                                         105        104        307
- --------------------------------------------------------------------------------
   TOTAL EXPENSES                                      105        104        307
- --------------------------------------------------------------------------------
INCOME BEFORE INCOME TAX EXPENSE AND
   EQUITY IN UNDISTRIBUTED EARNINGS OF
- --------------------------------------------------------------------------------
   BANK                                              6,333      5,608      5,100
- --------------------------------------------------------------------------------
INCOME TAX EXPENSE                                     196        110         15
- --------------------------------------------------------------------------------
NET INCOME BEFORE EQUITY IN
   UNDISTRIBUTED EARNINGS OF BANK                    6,137      5,498      5,085
- --------------------------------------------------------------------------------
EQUITY IN UNDISTRIBUTED EARNINGS OF BANK             6,972      6,802      6,840
- --------------------------------------------------------------------------------
   NET INCOME                                      $13,109    $12,300    $11,925
================================================================================


                                                                              51


STATEMENTS OF CASH FLOWS



                                                             YEARS ENDED DECEMBER 31,
(IN THOUSANDS)                                              2004         2003         2002
- ------------------------------------------------------------------------------------------
                                                                         
CASH FLOWS FROM OPERATING ACTIVITIES:
NET INCOME                                              $ 13,109     $ 12,300     $ 11,925
- ------------------------------------------------------------------------------------------
LESS EQUITY IN UNDISTRIBUTED EARNINGS                     (6,972)      (6,802)      (6,840)
- ------------------------------------------------------------------------------------------
AMORTIZATION AND ACCRETION ON SECURITIES                      13           13           (3)
- ------------------------------------------------------------------------------------------
GAIN ON SECURITIES AVAILABLE FOR SALE                       (236)         (90)         (32)
- ------------------------------------------------------------------------------------------
(INCREASE)/DECREASE IN OTHER ASSETS                         (145)         (33)          30
- ------------------------------------------------------------------------------------------
INCREASE/(DECREASE) IN OTHER LIABILITIES                     295          (10)          74
- ------------------------------------------------------------------------------------------
   NET CASH PROVIDED BY OPERATING ACTIVITIES               6,064        5,378        5,154
- ------------------------------------------------------------------------------------------
CASH FLOWS FROM INVESTING ACTIVITIES:
PROCEEDS FROM SALES OF SECURITIES AVAILABLE
- ------------------------------------------------------------------------------------------
   FOR SALE                                                5,476        1,670           75
- ------------------------------------------------------------------------------------------
PROCEEDS FROM MATURITIES OF SECURITIES
   HELD TO MATURITY                                           --        2,000           --
- ------------------------------------------------------------------------------------------
PROCEEDS FROM MATURITIES OF SECURITIES
   AVAILABLE FOR SALE                                     13,452        9,692        8,700
- ------------------------------------------------------------------------------------------
PURCHASE OF SECURITIES HELD TO MATURITY                       --           --       (1,989)
- ------------------------------------------------------------------------------------------
PURCHASE OF SECURITIES AVAILABLE FOR SALE                (22,292)     (16,339)      (9,912)
- ------------------------------------------------------------------------------------------
NET INCREASE IN SHORT-TERM INVESTMENTS                       (99)          --           --
- ------------------------------------------------------------------------------------------
   NET CASH USED IN INVESTING ACTIVITIES                  (3,463)      (2,977)      (3,126)
- ------------------------------------------------------------------------------------------
CASH FLOWS FROM FINANCING ACTIVITIES:
DIVIDENDS PAID                                            (3,134)      (2,549)      (2,103)
- ------------------------------------------------------------------------------------------
EXERCISE OF STOCK OPTIONS                                    948          535          600
- ------------------------------------------------------------------------------------------
TREASURY STOCK TRANSACTIONS                                 (476)        (371)        (432)
- ------------------------------------------------------------------------------------------
   NET CASH USED IN FINANCING ACTIVITIES                  (2,662)      (2,385)      (1,935)
- ------------------------------------------------------------------------------------------
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS         (61)          16           93
- ------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD             162          146           53
- ------------------------------------------------------------------------------------------
CASH AND CASH EQUIVALENTS AT END OF PERIOD              $    101     $    162     $    146
==========================================================================================



52


COMMON STOCK PRICES (UNAUDITED)

The following table shows the 2004 and 2003 range of prices paid on known trades
of Peapack-Gladstone Financial Corporation common stock.

- --------------------------------------------------------------------------------
                                                                        DIVIDEND
2004                                          HIGH            LOW      PER SHARE
- --------------------------------------------------------------------------------
1ST QUARTER                                 $31.55         $27.73         $0.100
- --------------------------------------------------------------------------------
2ND QUARTER                                  32.27          25.35          0.100
- --------------------------------------------------------------------------------
3RD QUARTER                                  31.09          26.09          0.110
- --------------------------------------------------------------------------------
4TH QUARTER                                  33.00          28.75          0.110
- --------------------------------------------------------------------------------

- --------------------------------------------------------------------------------
                                                                        DIVIDEND
2003                                          HIGH            LOW      PER SHARE
- --------------------------------------------------------------------------------
1ST QUARTER                                 $28.35         $20.66         $0.090
- --------------------------------------------------------------------------------
2ND QUARTER                                  29.99          20.67          0.090
- --------------------------------------------------------------------------------
3RD QUARTER                                  30.79          25.74          0.100
- --------------------------------------------------------------------------------
4TH QUARTER                                  30.23          27.06          0.100
- --------------------------------------------------------------------------------


                                                                              53




OFFICERS
- ----------------------------------------------------------------------------------------------
                                        
LOAN AND         T. LEONARD HILL              CHAIRMAN EMERITUS *
ADMINISTRATION   -----------------------------------------------------------------------------
GLADSTONE        FRANK A. KISSEL              CHAIRMAN OF THE BOARD & CEO*
                 -----------------------------------------------------------------------------
                 ROBERT M. ROGERS             PRESIDENT & COO *
                 -----------------------------------------------------------------------------
                 ARTHUR F. BIRMINGHAM         EXECUTIVE VICE PRESIDENT & CFO *
                 -----------------------------------------------------------------------------
                 GARRETT P. BROMLEY           EXECUTIVE VICE PRESIDENT & CHIEF CREDIT OFFICER
                 -----------------------------------------------------------------------------
                 PAUL W. BELL                 SENIOR VICE PRESIDENT & SECURITY OFFICER
                 -----------------------------------------------------------------------------
                 ROBERT A. BUCKLEY            SENIOR VICE PRESIDENT & BRANCH ADMINISTRATOR
                 -----------------------------------------------------------------------------
                 FINN M.W. CASPERSEN, JR      SENIOR VICE PRESIDENT & CHIEF CORPORATE
                                              RISK MANAGER
                 -----------------------------------------------------------------------------
                 MICHAEL J. GIACOBELLO        SENIOR VICE PRESIDENT & SENIOR COMMERCIAL
                                              LOAN OFFICER
                 -----------------------------------------------------------------------------
                 BARBARA A. GRECO             SENIOR VICE PRESIDENT & PERSONNEL OFFICER
                 -----------------------------------------------------------------------------
                 STEPHANIE ADKINS             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 TODD T. BRUNGARD             VICE PRESIDENT & BANK SECRECY ACT
                                              COMPLIANCE OFFICER
                 -----------------------------------------------------------------------------
                 MICHELE DELLAVALLE           VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 KAREN M. FERRARO             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 VALERIE L. KODAN             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 DOUGLAS J. MOORE             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 MARY M. RUSSELL              VICE PRESIDENT & COMPTROLLER
                 -----------------------------------------------------------------------------
                 PATRICIA J. SCHWARTZ         VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 JAMES S. STADTMUELLER        VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 MARGARET VOLK                VICE PRESIDENT & MORTGAGE OFFICER
                 -----------------------------------------------------------------------------
                 E. SUE GIANETTI              ASSISTANT VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 JOHN G. HARITON              ASSISTANT VICE PRESIDENT & CORPORATE TRAINER
                 -----------------------------------------------------------------------------
                 KAREN R. HORVATH             ASSISTANT VICE PRESIDENT & ASSISTANT COMPTROLLER
                 -----------------------------------------------------------------------------
                 KATHRYN M. NEIGH             ASSISTANT VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 CHRISTOPHER P. POCQUAT       ASSISTANT VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 S. SHAY SCHOENBAUM           ASSISTANT VICE PRESIDENT & MARKETING OFFICER
                 -----------------------------------------------------------------------------
                 SCOTT T. SEARLE              ASSISTANT VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 SHERYL L. CAPPA              ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 ELAINE CARDOSO               ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 LYNDA CROSS                  ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 MARJORIE A. DZWONCZYK        ASSISTANT CASHIER & CRA AND COMPLIANCE OFFICER
                 -----------------------------------------------------------------------------
                 LAURA WATT                   ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 LINDSEY A. GROVES            ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 DAVID L. PETRY               ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 ANTOINETTE ROSELL            CORPORATE SECRETARY *
- ----------------------------------------------------------------------------------------------
                 *     Denotes a Holding Company Officer



54



                                        
OPERATIONS       HUBERT P. CLARKE             SENIOR VICE PRESIDENT INFORMATION SYSTEMS
BEDMINSTER       -----------------------------------------------------------------------------
                 DIANE M. RIDOLFI             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 FRANK C. WALDRON             VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 SANDRA BORNGESSER            ASSISTANT VICE PRESIDENT
                 -----------------------------------------------------------------------------
                 CAROL L. BEHLER              ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 VITA M. PARISI               ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 KRISTIN A. ROMEO             ASSISTANT CASHIER
                 -----------------------------------------------------------------------------
                 MARGARET A. TRIMMER          ASSISTANT CASHIER
- ----------------------------------------------------------------------------------------------
AUDIT            KAREN M. CHIARELLO           VICE PRESIDENT & AUDITOR
CHESTER          -----------------------------------------------------------------------------
                 SHANIN BACHSTEIN             ASSISTANT VICE PRESIDENT
- ----------------------------------------------------------------------------------------------
LOAN             JOHN A. SCERBO               VICE PRESIDENT
MORRISTOWN       -----------------------------------------------------------------------------
                 NANCY L. WYNANT              VICE PRESIDENT
- ----------------------------------------------------------------------------------------------
PGB TRUST &      CRAIG C. SPENGEMAN           PRESIDENT & CHIEF INVESTMENT OFFICER *
INVESTMENTS      -----------------------------------------------------------------------------
                 BRYANT K. ALFORD             FIRST VICE PRESIDENT & SENIOR TRUST OFFICER
                 -----------------------------------------------------------------------------
GLADSTONE        JOHN M. BONK                 FIRST VICE PRESIDENT & DIRECTOR
                                              OF BUSINESS DEVELOPMENT
                 -----------------------------------------------------------------------------
                 JOHN C. KAUTZ                FIRST VICE PRESIDENT &
                                              SENIOR INVESTMENT OFFICER
                 -----------------------------------------------------------------------------
                 ROY C. MILLER                FIRST VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 JOHN E. CREAMER              VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 MICHAEL E. HERRMANN          VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 KATHERINE S. QUAY            VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 ANNE M. SMITH                VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 KURT G. TALKE                VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 EDWARD P. NICOLICCHIA        ASSISTANT VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 CATHERINE A. MCCATHARN       TRUST OFFICER & ASSISTANT
                                              CORPORATE SECRETARY *
                 -----------------------------------------------------------------------------
                 DAVID C. O'MEARA             TRUST OFFICER
                 -----------------------------------------------------------------------------
                 HELEN F. PLUMMER             ASSISTANT TRUST OFFICER
                 -----------------------------------------------------------------------------
                 PATRICIA K. SAWKA            ASSISTANT TRUST OFFICER
- ----------------------------------------------------------------------------------------------
MORRISTOWN       ROBERT M. FIGURELLI          VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 JOHN J. LEE                  VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 MICHAEL T. TORMEY            VICE PRESIDENT & TRUST OFFICER
                 -----------------------------------------------------------------------------
                 THOMAS S. DIEMAR             ASSISTANT TRUST OFFICER
- ----------------------------------------------------------------------------------------------
                 *     Denotes a Holding Company Officer



                                                                              55


BRANCHES

BERNARDSVILLE    CHARLES A. STUDDIFORD, III   VICE PRESIDENT
                 ---------------------------------------------------------------
                 CAROL E. RITZER              ASSISTANT CASHIER
- --------------------------------------------------------------------------------
CALIFON          ANN W. KALLAM                ASSISTANT VICE PRESIDENT
- --------------------------------------------------------------------------------
CHATHAM
MAIN STREET      VALERIE A. OLPP              VICE PRESIDENT
- --------------------------------------------------------------------------------
CHATHAM
SHUNPIKE         DONNA I. GISONE              VICE PRESIDENT
- --------------------------------------------------------------------------------
CHESTER          JOAN S. WYCHULES             ASSISTANT VICE PRESIDENT
- --------------------------------------------------------------------------------
CLINTON          CAROLYN I. SEPKOWSKI         VICE PRESIDENT
- --------------------------------------------------------------------------------
FAR HILLS        MARY ANNE MALONEY            ASSISTANT VICE PRESIDENT
- --------------------------------------------------------------------------------
FELLOWSHIP       JANET E. BATTAGLIA           ASSISTANT CASHIER
- --------------------------------------------------------------------------------
GLADSTONE        THOMAS N. KASPER             VICE PRESIDENT
                 ---------------------------------------------------------------
                 TERESA M. LAWLER             ASSISTANT CASHIER
- --------------------------------------------------------------------------------
HILLSBOROUGH     AMY E. GLASER                VICE PRESIDENT
- --------------------------------------------------------------------------------
LONG VALLEY      KATHERINE M. KREMINS         VICE PRESIDENT
                 ---------------------------------------------------------------
                 JAMES A. CICCONE             ASSISTANT CASHIER
- --------------------------------------------------------------------------------
MENDHAM          LINDA S. ZIROPOULOS          ASSISTANT VICE PRESIDENT
- --------------------------------------------------------------------------------
MORRISTOWN       KATHLEEN T. BECKER           ASSISTANT VICE PRESIDENT
- --------------------------------------------------------------------------------
NEW VERNON       DONNA I. GISONE              VICE PRESIDENT
- --------------------------------------------------------------------------------
OLDWICK          TONYA M. FLOWERS             ASSISTANT CASHIER
                 ---------------------------------------------------------------
                 DEBORAH J. KREHELY           ASSISTANT CASHIER
- --------------------------------------------------------------------------------
PLUCKEMIN        LEE ANN HUNT                 VICE PRESIDENT
- --------------------------------------------------------------------------------
WARREN           RONALD F. FIELD              ASSISTANT CASHIER
- --------------------------------------------------------------------------------


56


DIRECTORS
- --------------------------------------------------------------------------------

ANTHONY J. CONSI, II
Senior Vice President, Weichert Realtors
Morris Plains, NJ
- --------------------------------------------------------------------------------
PAMELA HILL
President, Ferris Corp
Gladstone, NJ
- --------------------------------------------------------------------------------
T. LEONARD HILL
Chairman Emeritus
- --------------------------------------------------------------------------------
FRANK A. KISSEL
Chairman of the Board & CEO
- --------------------------------------------------------------------------------
JOHN D. KISSEL
Turpin Realty, Inc.
Far Hills, NJ
- --------------------------------------------------------------------------------
JAMES R. LAMB, ESQ.
James R. Lamb, P.C.
Morristown, NJ
- --------------------------------------------------------------------------------
EDWARD A. MERTON
President, Merton Excavating & Paving Co.
Chester, NJ
- --------------------------------------------------------------------------------
F. DUFFIELD MEYERCORD
Managing Director and Partner, Carl Marks Consulting Group, LLC
Bedminster, NJ
- --------------------------------------------------------------------------------
JOHN R. MULCAHY
Far Hills, NJ
- --------------------------------------------------------------------------------
ROBERT M. ROGERS
President & COO
- --------------------------------------------------------------------------------
PHILIP W. SMITH, III
President, Phillary Management, Inc.
Far Hills, NJ
- --------------------------------------------------------------------------------
CRAIG C. SPENGEMAN
President, PGB Trust and Investments
- --------------------------------------------------------------------------------
JACK D. STINE
Trustee, Proprietary House Association
Perth Amboy, NJ
- --------------------------------------------------------------------------------


                                                                              57


OFFICES
- --------------------------------------------------------------------------------

LOAN & ADMINISTRATION BUILDING
158 Route 206 North, Gladstone, NJ 07934                          (908) 234-0700
www.pgbank.com
- --------------------------------------------------------------------------------
PGB TRUST & INVESTMENTS
190 Main Street, Gladstone, NJ 07934                              (908) 719-4360
- --------------------------------------------------------------------------------
BERNARDSVILLE
36 Morristown Road, Bernardsville, NJ 07924                       (908) 766-1711
- --------------------------------------------------------------------------------
CALIFON
438 Route 513, Califon, NJ 07830                                  (908) 832-5131
- --------------------------------------------------------------------------------
CHATHAM MAIN STREET
311 Main Street, Chatham, NJ 07928                                (973) 635-8500
- --------------------------------------------------------------------------------
CHATHAM SHUNPIKE
650 Shunpike Road, Chatham Township, NJ 07928                     (973) 377-0081
- --------------------------------------------------------------------------------
CHESTER
350 Main Street, Chester, NJ 07930                                (908) 879-8115
- --------------------------------------------------------------------------------
CLINTON
189 Center Street, Clinton, NJ 08809                              (908) 238-1935
- --------------------------------------------------------------------------------
FAR HILLS
26 Dumont Road, Far Hills, NJ 07931                               (908) 781-1018
- --------------------------------------------------------------------------------
FELLOWSHIP VILLAGE
8000 Fellowship Road, Basking Ridge, NJ 07920                     (908) 719-4332
- --------------------------------------------------------------------------------
GLADSTONE (Main Office)
190 Main Street, Gladstone, NJ 07934                              (908) 719-4360
- --------------------------------------------------------------------------------
HILLSBOROUGH
417 Route 206 North, Hillsborough, NJ 08844                       (908) 281-1031
- --------------------------------------------------------------------------------
LONG VALLEY
59 East Mill Road (Route 24), Long Valley, NJ 07853               (908) 876-3300
- --------------------------------------------------------------------------------
MENDHAM
17 East Main Street, Mendham, NJ 07945                            (973) 543-6499
- --------------------------------------------------------------------------------
MORRISTOWN
233 South Street, Morristown, NJ 07960                            (973) 455-1118
- --------------------------------------------------------------------------------
NEW VERNON
Village Road, New Vernon, NJ 07976                                (973) 540-0444
- --------------------------------------------------------------------------------
OLDWICK
169 Lamington Road, Oldwick, NJ 08858                             (908) 439-2320
- --------------------------------------------------------------------------------
PLUCKEMIN
468 Route 206 North, Bedminster, NJ 07921                         (908) 658-4500
- --------------------------------------------------------------------------------
POTTERSVILLE
11 Pottersville Road, Pottersville, NJ 07979                      (908) 439-2265
- --------------------------------------------------------------------------------
WARREN
58 Mountain Boulevard, Warren, NJ 07059                           (908) 757-2805
- --------------------------------------------------------------------------------


58


SHAREHOLDER INFORMATION

CORPORATE ADDRESS
- --------------------------------------------------------------------------------
158 Route 206, North
Gladstone, New Jersey 07934
(908) 234-0700
www.pgbank.com

STOCK LISTING
- --------------------------------------------------------------------------------
Peapack-Gladstone  Financial  Corporation common stock is traded on the American
Stock  Exchange under the symbol PGC and reported in the Wall Street Journal and
most major newspapers.

INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
- --------------------------------------------------------------------------------
KPMG LLP
150 John F. Kennedy Parkway
Short Hills, New Jersey 07078

TRANSFER AGENT
- --------------------------------------------------------------------------------
Registrar and Transfer Company
10 Commerce Drive
Cranford, New Jersey 07016-3572

SHAREHOLDER RELATIONS
- --------------------------------------------------------------------------------
Arthur F. Birmingham, Executive Vice President and Chief Financial Officer
(908) 719-4308
birmingham@pgbank.com

ANNUAL MEETING
- --------------------------------------------------------------------------------
The annual meeting of shareholders of  Peapack-Gladstone  Financial  Corporation
will be held on April 26, 2005 at 2:00 p.m. at Fiddler's  Elbow  Country Club in
Bedminster Township.


                                                                              59


                                     NOTES
- --------------------------------------------------------------------------------




60