SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-Q

(MARK ONE)

 [X]  QUARTERLY  REPORT  PURSUANT  TO  SECTION  13 OR  15(d)  OF THE  SECURITIES
      EXCHANGE ACT OF 1934 For the Quarter Ended September 30, 2005

                                       OR

 [_]  TRANSITION  REPORT  PURSUANT  TO  SECTION  13 OR 15(d)  OF THE  SECURITIES
      EXCHANGE ACT OF 1934 For the transition period from to

                          Commission File No. 001-16197

                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
             (Exact name of registrant as specified in its charter)

               New Jersey                                  22-3537895
    (State or other jurisdiction of                     (I.R.S. Employer
     incorporation or organization)                    Identification No.)

                              158 Route 206 North,
                           Gladstone, New Jersey 07934
          (Address of principal executive offices, including zip code)

                                 (908) 234-0700
              (Registrant's telephone number, including area code)

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

Indicate  by check mark  whether  the  Registrant  is an  accelerated  filer (as
defined in Exchange Act Rule 12b-2). Yes |X| No |_|.

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

      Number of shares of Common Stock outstanding as of November 1, 2005:
                                    8,289,940

                                       1


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART I FINANCIAL INFORMATION

Item 1    Financial Statements (Unaudited):
          Consolidated Statements of Condition September 30, 2005 and
          December 31, 2004
                                                                         Page 3
          Consolidated Statements of Income for the three and nine
          months ended September 30, 2005 and 2004                       Page 4
          Consolidated Statements of Changes in Shareholders' Equity
          for the nine months ended September 30, 2005 and 2004          Page 5
          Consolidated Statements of Cash Flows for the nine months
          ended September 30, 2005 and 2004                              Page 6
          Notes to the Consolidated Financial Statements                 Page 7
Item 2    Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                      Page 9
Item 3    Quantitative and Qualitative Disclosures About Market Risk     Page 18
Item 4    Controls and Procedures                                        Page 18

                         PART II OTHER INFORMATION

Item 2    Unregistered Sales of Equity Securities and Use of Proceeds
                                                                         Page 19
Item 6    Exhibits                                                       Page 19


                                       2


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CONDITION
                             (Dollars in thousands)
                                   (Unaudited)


                                                             September 30,     December 31,
                                                                 2005              2004
                                                            --------------    --------------
                                                                        
ASSETS
Cash and due from banks                                     $       24,410    $       15,631
Federal funds sold                                                  19,523               101
Interest-earning deposits                                              830               786
                                                            --------------    --------------
  Total cash and cash equivalents                                   44,763            16,518

Investment Securities Held to Maturity (approximate
   market value $68,665 in 2005 and $87,544 in 2004)                69,060            87,128

Securities Available for Sale                                      316,287           354,186

Loans:
Loans secured by real estate                                       718,738           541,460
Other loans                                                         33,314            30,704
                                                            --------------    --------------
   Total loans                                                     752,052           572,164
     Less:  Allowance for loan losses                                6,514             6,004
                                                            --------------    --------------
   Loans, net                                                      745,538           566,160

Premises and equipment, net                                         21,487            20,163
Accrued interest receivable                                          4,848             4,375
Cash surrender value of life insurance                              17,780            17,253
Other assets                                                         5,173             1,612
                                                            --------------    --------------
      TOTAL ASSETS                                          $    1,224,936    $    1,067,395
                                                            ==============    ==============


LIABILITIES
Deposits:
  Noninterest-bearing demand deposits                       $      173,917    $      162,275
  Interest-bearing deposits:
     Checking                                                      189,577           194,669
     Savings                                                        95,859           106,576
     Money market accounts                                         285,938           227,944
     Certificates of deposit over $100,000                          94,036            74,005
     Certificates of deposit less than $100,000                    204,750           170,197
                                                            --------------    --------------
Total deposits                                                   1,044,077           935,666
Borrowed Funds                                                      77,133            33,394
Accrued expenses and other liabilities                               5,252             3,666
                                                            --------------    --------------
     TOTAL LIABILITIES                                           1,126,462           972,726
                                                            --------------    --------------

SHAREHOLDERS' EQUITY
Common stock (no par value; stated value $0.83
per share; authorized 20,000,000 shares; issued shares,
8,467,417 at September 30, 2005 and 8,393,625 at December
31, 2004; outstanding shares, 8,292,414
at September 30, 2005 and 8,246,042 at December 31, 2004)            7,056             6,994
Surplus                                                             88,858            87,991
Treasury Stock at cost, 175,003 shares in 2005
 and 147,583 shares in 2004                                         (3,630)           (2,867)
Retained Earnings                                                    8,265             1,113
Accumulated other comprehensive (loss)/income, net of
income tax                                                          (2,075)            1,438
                                                            --------------    --------------
      TOTAL SHAREHOLDERS' EQUITY                                    98,474            94,669
                                                            --------------    --------------
      TOTAL LIABILITIES & SHAREHOLDERS' EQUITY              $    1,224,936    $    1,067,395
                                                            ==============    ==============


See accompanying notes to consolidated financial statements.

                                       3




                               PEAPACK-GLADSTONE FINANCIAL CORPORATION
                                  CONSOLIDATED STATEMENTS OF INCOME
                              (Dollars in thousands, except share data)
                                            (Unaudited)

                                                       Three months ended        Nine months ended
                                                          September 30,            September 30,
                                                       2005         2004         2005         2004
                                                    ----------   ----------   ----------   ----------
                                                                               
INTEREST INCOME
Interest and fees on loans                          $   10,282   $    7,126   $   27,649   $   19,544
Interest on investment securities:
     Taxable                                               350          623        1,278        2,069
     Tax-exempt                                            296          262          880          700
Interest on securities available for sale:
     Taxable                                             3,217        3,438       10,183       10,165
     Tax-exempt                                             90           91          271          273
Interest-earning deposits                                    8            2           17           15
Interest on federal funds sold                              23            5           46           43
                                                    ----------   ----------   ----------   ----------
Total interest income                                   14,266       11,547       40,324       32,809

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                              2,333          932        5,842        2,446
Interest on certificates of deposit over $100,000          716          321        1,793          950
Interest on other time deposits                          1,591          862        4,042        2,581
Interest on borrowed funds                                 864          410        1,912          953
                                                    ----------   ----------   ----------   ----------
Total interest expense                                   5,504        2,525       13,589        6,930
                                                    ----------   ----------   ----------   ----------

     NET INTEREST INCOME BEFORE
     PROVISION FOR LOAN LOSSES                           8,762        9,022       26,735       25,879

Provision for loan losses                                  150          150          500          450
                                                    ----------   ----------   ----------   ----------

     NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                           8,612        8,872       26,235       25,429
                                                    ----------   ----------   ----------   ----------

OTHER INCOME
Trust division income                                    1,895        1,666        5,815        5,141
Service charges and fees                                   466          435        1,401        1,259
Securities gains, net                                      216           12          551          612
Bank owned life insurance                                  201          185          599          599
Other income                                               161          177          484          404
                                                    ----------   ----------   ----------   ----------
     Total other income                                  2,939        2,475        8,850        8,015

OTHER EXPENSES
Salaries and employee benefits                           3,775        3,470       11,192       10,508
Premises and equipment                                   1,695        1,420        4,924        4,186
Other expense                                            1,391        1,252        4,318        3,991
                                                    ----------   ----------   ----------   ----------
Total other expenses                                     6,861        6,142       20,434       18,685
                                                    ----------   ----------   ----------   ----------

INCOME BEFORE INCOME TAX EXPENSE                         4,690        5,205       14,651       14,759
Income tax expense                                       1,475        1,670        4,515        4,734
                                                    ----------   ----------   ----------   ----------
     NET INCOME                                     $    3,215   $    3,535   $   10,136   $   10,025
                                                    ==========   ==========   ==========   ==========
EARNINGS PER SHARE
Basic                                               $     0.39   $     0.43   $     1.22   $     1.22
Diluted                                             $     0.38   $     0.42   $     1.21   $     1.19

Average basic shares outstanding                     8,300,574    8,206,321    8,286,714    8,188,047
Average diluted shares outstanding                   8,417,581    8,406,096    8,405,195    8,390,680



See accompanying notes to consolidated financial statements.

                                       4


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY
                             (Dollars in thousands)
                                   (Unaudited)


                                                           Nine Months Ended
                                                             September 30,
                                                          2005           2004
                                                       ----------    ----------

Balance, Beginning of Period                           $   94,669    $   85,054

Comprehensive income:

     Net Income                                            10,136        10,025

     Unrealized holding losses on securities
         arising during the period, net of tax             (3,155)         (339)
     Less:  Reclassification adjustment for gains
          included in net income, net of tax                  358           398
                                                       ----------    ----------
                                                           (3,513)         (737)
                                                       ----------    ----------

     Total Comprehensive income                             6,623         9,288

Common Stock Options Exercised                                598           742

Purchase of Treasury Stock                                   (763)         (392)

Cash Dividends Declared                                    (2,984)       (2,319)

Tax Benefit on Disqualifying and Nonqualifying                331           313
  Exercise of Stock Options
                                                       ----------    ----------

Balance, September 30,                                 $   98,474    $   92,686
                                                       ==========    ==========

See accompanying notes to consolidated financial statements.


                                       5


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
                                   (Unaudited)

                                                            Nine Months Ended
                                                              September 30,
                                                           2005          2004
                                                        ----------   ----------
OPERATING ACTIVITIES:
Net Income:                                             $   10,136   $   10,025
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                 1,474        1,220
Amortization of premium and accretion of
   discount on securities, net                                 817        1,132
Provision for loan losses                                      500          450
Gains on security sales                                       (170)        (612)
Gain on loans sold                                             (13)          (2)
Gain on disposal of fixed assets                               (28)          --
Tax benefit on stock option exercises                          331          313
Increase in cash surrender value of life insurance, net       (527)        (534)
Increase in accrued interest receivable                       (473)        (744)
Decrease in other assets                                    (2,182)        (869)
Decrease in accrued expenses and other
  liabilities                                                2,090          885
                                                        ----------   ----------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                11,955       11,264
                                                        ----------   ----------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities           31,277       21,507
Proceeds from maturities of securities available
   for sale                                                 31,344       31,728
Proceeds from calls of investment securities                 4,685          745
Proceeds from calls of securities available for sale         7,000        4,600
Proceeds from sales of securities available for sale        34,800       92,817
Purchase of investment securities                          (18,087)     (16,849)
Purchase of securities available for sale                  (41,349)    (126,164)
Proceeds from sales of loans                                 2,316          532
Purchase of loans                                         (108,339)     (60,016)
Net increase in loans                                      (73,842)     (60,320)
Purchases of premises and equipment                         (2,817)      (4,698)
Disposal of premises and equipment                              47           --
                                                        ----------   ----------
 NET CASH USED IN INVESTING ACTIVITIES                    (132,965)    (116,118)
                                                        ----------   ----------

FINANCING ACTIVITIES:
Net increase in deposits                                   108,411       34,101
Net increase in short-term borrowings                       45,000       46,500
Repayments of borrowed funds                                (1,261)      (1,224)
Cash dividends paid                                         (2,730)      (2,230)
Exercise of stock options                                      598          742
Purchase of Treasury Stock                                    (763)        (392)
                                                        ----------   ----------
  NET CASH PROVIDED BY FINANCING ACTIVITIES                149,255       77,497
                                                        ----------   ----------

Net increase/(decrease) in cash and cash equivalents        28,245      (27,357)
Cash and cash equivalents at beginning of period            16,518       53,644
                                                        ----------   ----------
Cash and cash equivalents at end of period              $   44,763   $   26,287
                                                        ==========   ==========
Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                             $   12,676   $    6,914
   Income taxes                                              6,903        5,326

See accompanying notes to consolidated financial statements.


                                       6


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
                                   (Unaudited)

1.    SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Certain information and footnote  disclosures normally included in the unaudited
consolidated  financial  statements  prepared in accordance with U.S.  generally
accepted  accounting  principles have been condensed or omitted  pursuant to the
rules and regulations of the Securities and Exchange Commission. These unaudited
condensed  consolidated  financial statements should be read in conjunction with
the consolidated  financial  statements and notes thereto included in the Annual
Report on Form 10-K for the period ended December 31, 2004 for Peapack-Gladstone
Financial Corporation (the "Corporation").

Principles of Consolidation: The Corporation considers that all adjustments (all
of which are normal recurring accruals) necessary for a fair presentation of the
statement of the financial position and results of operations in accordance with
U.S. generally accepted accounting  principles for these periods have been made.
Results for such interim periods are not necessarily indicative of results for a
full year.

The consolidated financial statements of Peapack-Gladstone Financial Corporation
are prepared on the accrual  basis and include the  accounts of the  Corporation
and  its  wholly-owned  subsidiary,   Peapack-Gladstone  Bank.  All  significant
intercompany   balances  and   transactions   have  been   eliminated  from  the
accompanying consolidated financial statements.

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
Corporation's loan portfolio.  The allowance is based on management's evaluation
of  the  loan  portfolio  considering,  among  other  things,  current  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.

Stock Option  Plans:  At September 30, 2005,  the  Corporation  had  stock-based
employee and non-employee  director compensation plans. The Corporation accounts
for these plans under the recognition and measurement  principles of APB Opinion
No. 25, Accounting for Stock Issued to Employees,  and related  Interpretations.
No  stock-based  employee  compensation  cost is  reflected in net income as all
options granted under those plans had an exercise price equal to or greater than
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
for the  periods  indicated  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:



                                                          Three Months Ended         Nine Months Ended
                                                             September 30,             September 30,
 (In Thousands Except per Share Data)                      2005         2004         2005         2004
                                                        ----------   ----------   ----------   ----------
                                                                                   
Net Income:
   As Reported                                          $    3,215   $    3,535   $   10,136   $   10,025
   Less:  Total Stock-Based Compensation Expense
     Determined under the Fair Value Based Method
     on all Stock Options, Net of Related Tax Effects           99          100          296        1,460
                                                        ----------   ----------   ----------   ----------
   Pro Forma                                            $    3,116   $    3,435   $    9,840   $    8,565
Earnings Per Share:
   As Reported
   Basic                                                $     0.39   $     0.43   $     1.22   $     1.22
   Diluted                                              $     0.38   $     0.42   $     1.21   $     1.19
   Pro Forma
   Basic                                                $     0.38   $     0.42   $     1.19   $     1.05
   Diluted                                              $     0.37   $     0.41   $     1.17   $     1.02



                                       7


Earnings per Common Share - Basic and Diluted: The following is a reconciliation
of the calculation of basic and diluted earnings per share. Basic net income per
common share is calculated by dividing net income to common  shareholders by the
weighted average common shares outstanding during the reporting period.  Diluted
net income per common  share is computed  similarly  to that of basic net income
per common share, except that the denominator is increased to include the number
of additional  common shares that would have been outstanding if all potentially
dilutive  common  shares,  principally  stock  options,  were issued  during the
reporting period utilizing the Treasury stock method.



                                                        Three Months Ended        Nine Months Ended
                                                          September 30,             September 30,
(In Thousands, except per share data)                   2005         2004         2005         2004
                                                     ----------   ----------   ----------   ----------
                                                                                
Net Income to Common Shareholders                    $    3,215   $    3,535   $   10,136   $   10,025

Basic Weighted-Average Common Shares Outstanding      8,300,574    8,206,321    8,286,714    8,188,047
Plus:  Common Stock Equivalents                         117,007      199,775      118,481      202,633
                                                     ----------   ----------   ----------   ----------
Diluted Weighted-Average Common Shares Outstanding    8,417,581    8,406,096    8,405,195    8,390,680
Net Income Per Common Share
Basic                                                $     0.39   $     0.43   $     1.22   $     1.22
Diluted                                                    0.38         0.42         1.21         1.19


Options to purchase  327,774 shares of common stock at a weighted  average price
of $28.93 per share were outstanding and were not included in the computation of
diluted earnings per share in the third quarter of 2005 because the option price
was greater than the average market price. Options to purchase 326,774 shares of
common stock at a weighted  average  price of $28.94 per share were  outstanding
and were not included in the  year-to-date  2005 computation of diluted earnings
per share  because the option price was greater than the average  market  price.
Options to purchase  320,804 shares of common stock at a weighted  average price
of $29.03 per share were outstanding and were not included in the computation of
diluted earnings per share in the third quarter of 2004 because the option price
was greater than the average market price.  Options to purchase 23,209 shares of
common stock at a weighted  average  price of $30.87 per share were  outstanding
and were not included in the  year-to-date  2004 computation of diluted earnings
per share because the option price was greater than the average market price.

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income for the three and nine months ended  September  30,
2005 and 2004  relates to the change in the net  unrealized  gains and losses on
securities  available  for  sale  during  the  applicable  period  of time  less
adjustments for realized gains and losses.  Total  comprehensive  income for the
nine months ended September 30, 2005 and 2004 was $6.6 million and $9.3 million,
respectively.

2.    LOANS

Loans outstanding as of September 30, consisted of the following:

(In Thousands)                                              2005          2004
                                                        ----------    ----------
Loans Secured by 1-4 Family                             $  500,875    $  340,137
Commercial Real Estate                                     187,210       157,312
Construction Loans                                          30,653        16,463
Commercial Loans                                            24,660        22,112
Consumer Loans                                               6,134         7,417
Other Loans                                                  2,520         3,301
                                                        ----------    ----------
   Total Loans                                          $  752,052    $  546,742
                                                        ==========    ==========

3.    FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

At September 30, 2005 and 2004,  advances from the Federal Home Loan Bank of New
York (FHLB)  totaled  $77.1  million  and $75.3  million,  respectively,  with a
weighted average  interest rate of 3.35 percent and 2.65 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages  totaling $212.6 million at September 30, 2005. At September 30, 2005,
advances  totaling $23.0 million have fixed maturity  dates,  advances  totaling
$9.1 million were  amortizing  advances  with monthly  payments of principal and
interest and $45 million are floating rate advances with a 90-day original term.

                                       8


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

                    (In Thousands)
                    2005                             $45,000
                    2006                               6,000
                    2007                               4,000
                    2008                               1,599
                    2009                               2,000
                    Over 5 Years                      18,534
                                                     -------
                    Total                            $77,133
                                                     =======

4.    BENEFIT PLANS

The Corporation has a defined benefit pension plan covering substantially all of
its salaried employees.

The net  periodic  expense  for the three and nine  months  ended  September  30
included the following components:

                                       Three Months Ended      Nine Months Ended
                                          September 30,         September 30,
 (In Thousands)                          2005       2004       2005       2004
                                       -------    -------    -------    -------
Service Cost                           $   351    $   275    $ 1,053    $   824
Interest Cost                              146        126        439        378
Expected Return on Plan Assets            (133)      (117)      (400)      (351)
Amortization of:
   Net Loss                                 16          6         50         18
   Unrecognized Prior Service Cost           1         --          1         (1)
   Unrecognized Remaining Net Assets        (2)        (2)        (5)        (5)
                                       -------    -------    -------    -------
Net Periodic Benefit Cost              $   379    $   288    $ 1,138    $   863
                                       =======    =======    =======    =======

As previously  disclosed in the financial statements for the year ended December
31, 2004, the Corporation expects to contribute $1.3 million to its pension plan
in 2005. As of September 30, 2005,  contributions of $954 thousand had been made
in the current year.

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

GENERAL:  The  following   discussion  and  analysis  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",  "will",  or  similar  statements  or
variations  of such  terms.  Actual  results  may  differ  materially  from such
forward-looking  statements.  Factors  that may cause  actual  results to differ
materially from those contemplated by such  forward-looking  statements include,
among others, the following possibilities:

      o     Unanticipated   costs  in  connection  with  the  additional  branch
            openings.
      o     Competitive  pressure in the banking  industry causes  unanticipated
            adverse changes.
      o     An unexpected  decline in the economy of New Jersey causes customers
            to default in the payment of their  loans or causes  loans to become
            impaired.
      o     Enforcement of the Highlands Water Protection and Planning Act
      o     Loss of key managers or employees.
      o     Loss of major customers or failure to develop new customers.
      o     A decrease in loan quality and loan origination volume.
      o     An increase in non-performing loans.
      o     A decline in the volume of increase in trust assets or deposits.
      o     Disallowance of tax strategies.

                                       9


The  Corporation  assumes  no  responsibility  to  update  such  forward-looking
statements in the future.

CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES:   "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  is based upon the
Corporation's  consolidated  financial  statements,  which have been prepared in
accordance with U.S. generally accepted accounting  principles.  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
included in the December 31, 2004 Annual Report on Form 10-K, 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.

EXECUTIVE  SUMMARY:  Net income was $3.2  million  for the third  quarter  ended
September  30,  2005,  compared to $3.5  million for the third  quarter of 2004,
representing a 9.1 percent decline. Diluted earnings per share declined to $0.38
for the third quarter of 2005 from $0.42 for the same period in 2004. Net income
for the nine months ended September 30, 2005 was $10.1 million compared to $10.0
million for the same period in 2004.  Diluted  earnings  per share  increased to
$1.21 for the nine months ended  September  30, 2005,  compared to $1.19 for the
same period a year ago.

For the quarter ended September 30, 2005, the Corporation achieved an annualized
return on average  shareholders equity of 13.00 percent and an annualized return
on average assets of 1.08 percent.

Net interest  income for the current  quarter  declined  $235  thousand on a tax
equivalent  basis to $9.0  million  as  compared  to $9.3  million  in the third
quarter of 2004, and the net interest  margin declined to 3.18 percent from 3.78
percent in the third  quarter of 2004 and 3.37 percent in the second  quarter of
2005.

The net interest margin and the  corresponding  net interest income continues to
be  negatively  impacted  by a  combination  of an aberrant  rate cycle,  market
pressure on loan  spreads and the change in deposit  funding mix towards  higher
cost certificates and money market accounts.  While the net interest margin will
likely remain under pressure in the short term, we believe the relatively  short
repricing term of our earning assets will yield margin expansion if the interest
rate yield curve returns to more historically normal levels.

Average loans grew by $225.0  million for the quarter ended  September 30, 2005,
or 44.8 percent as a result of new business development, higher originations and
the purchase of  adjustable-rate  mortgage loans from a third-party  entity. The
yield on loans declined to 5.66 percent, representing a two basis point decrease
from the third  quarter  of 2004.  Credit  quality  has  remained  high and loan
delinquencies have continued at very low levels.

Average interest-bearing deposits increased $107.4 million, or 15.0 percent, for
the third quarter of 2005, compared with the same period in 2004. Average demand
deposits increased $14.9 million or 9.5 percent for the third quarter of 2005 as
compared to the year ago period.  Average borrowings  increased by $27.9 million
compared to the prior year.  Higher average  borrowings were used to fund growth
in the loan  portfolios.  The cost of deposits  and  borrowings  increased by 95
basis points over the prior year period to 2.02 percent.

                                       10


EARNINGS ANALYSIS

NET INTEREST  INCOME:  Net interest income,  on a tax-equivalent  basis, for the
third  quarter of 2005  decreased  $235  thousand or 2.5 percent to $9.0 million
over the same  quarter of 2004 and $187  thousand or 2.0 percent over the second
quarter of 2005.  The net  interest  margin on a  tax-equivalent  basis was 3.18
percent,  19 basis points lower than the second quarter of 2005. The decline was
mainly the  result of the  flattening  of the yield  curve  with  funding  costs
increasing  faster than yields on new and repricing term loans and  investments.
The overall yield on  interest-earning  assets increased over the second quarter
of 2005 by 12 basis points, while deposit and borrowing costs increased 33 basis
points  causing the narrowing of the margin.  Deposit and  borrowing  costs have
been increasing mainly due to competitive  pricing pressure combined with rising
short-term interest rates.

For the third quarter of 2005,  average loans  increased  $225.0 million or 44.8
percent while average  investments  declined  $72.0 million or 15.2 percent over
the same period in 2004.  Compared to the linked second quarter of 2005, average
loans  grew  $77.8  million  or 12.0  percent,  while  the  average  balance  of
investments declined $39.1 million or 8.9 percent. Proceeds from sold or matured
securities were used to fund higher yielding loans in both periods.

Average  interest-bearing  liabilities  for the quarter ended September 30, 2005
increased  $135.3  million or 17.3  percent as  compared  to the  quarter  ended
September 30, 2004 and  increased  $44.3 million or 5.1 percent as compared with
the second quarter of 2005.  Average total  interest-bearing  deposits increased
$107.4  million or 15.0  percent for the  quarter  ended  September  30, 2005 as
compared with the same period in 2004 and increased $22.6 million or 2.8 percent
compared  with the  second  quarter  of 2005.  These  increases  were  primarily
attributed  to the  opening  of the  Morristown  and  Bridgewater  branches  and
successful marketing of new certificate and money market products.

Interest on loans increased $1.19 million for the third quarter of 2005 compared
to the second  quarter of 2005 due to the  increased  volume of loans and higher
short-term interest rates.  Interest from investments declined $341 thousand, on
a  tax-equivalent  basis,  for the three month period ended  September  30, 2005
compared  with the  quarter  ended June 30,  2005  mainly  due to lower  average
balances offset in part by higher rates earned.  The Federal  Reserve  increased
short-term  interest  rates 11 times  from June  2004  through  September  2005,
including  two 25 basis  point  increases  in the  third  quarter  of 2005.  The
Corporation's  prime rate moved in conjunction with each interest rate increase,
which resulted in higher  interest  income during the quarters on commercial and
home equity loans tied to the prime lending rate.

Interest  expense for the three months ended  September 30, 2005 increased $1.05
million  compared  with the  quarter  ended June 30,  2005.  This  increase  was
primarily due to increased  deposit  interest  rates due to pressures on deposit
pricing from the market place and competitors,  customers shifting deposits into
higher  yielding  products  and  higher  borrowing  costs  due  to the  rise  in
short-term rates.

                                       11


The following table reflects the components of net interest income for the three
months ended September 30, 2005 and 2004:



                                             Average Balance Sheet
                                                   Unaudited
                                                 Quarters Ended
                                  (Tax-Equivalent Basis, Dollars in Thousands)

                                                  September 30, 2005                   September 30, 2004
                                                  ------------------                   ------------------
                                          Average         Income/               Average        Income/
                                          Balance         Expense    Yield      Balance        Expense      Yield
                                          -------         -------    -----      -------        -------      -----
                                                                                           
ASSETS:

Interest-Earning Assets:
   Investments:
     Taxable (1)                        $   350,342    $     3,567    4.07%   $   427,945    $     4,061     3.80%
     Tax-Exempt (1) (2)                      52,334            638    4.88         46,753            582     4.98
   Loans (2) (3)                            727,517         10,291    5.66        502,552          7,133     5.68
   Federal Funds Sold                         2,670             23    3.40          1,475              5     1.36
   Interest-Earning Deposits                  1,014              8    3.18            715              2     1.12
                                        -----------    -------------------    -----------    --------------------
   Total Interest-Earning Assets          1,133,877    $    14,527    5.12%       979,440    $    11,783     4.81%
                                        -----------    -------------------    -----------    --------------------
Noninterest-Earning Assets:
   Cash and Due from Banks                   21,171                                19,969
   Allowance for Loan Losses                 (6,367)                               (5,769)
   Premises and Equipment                    21,606                                18,242
   Other Assets                              24,697                                23,407
                                        -----------                           -----------
   Total Noninterest-Earning Assets          61,107                                55,849
                                        -----------                           -----------
Total Assets                            $ 1,194,984                           $ 1,035,289
                                        ===========                           ===========

LIABILITIES:

Interest-Bearing Deposits
   Checking                             $   196,156    $       674    1.37%   $   165,293    $       279     0.68%
   Money Markets                            154,565          1,124    2.91         66,220            117     0.71
   Tiered Money Markets                      95,849            363    1.51        155,854            367     0.94
   Savings                                   98,657            172    0.70        109,557            169     0.62
   Certificates of Deposit                  277,733          2,307    3.32        218,611          1,183     2.16
                                        -----------    -------------------    -----------    --------------------
     Total Interest-Bearing Deposits        822,960          4,640    2.26        715,535          2,115     1.18
   Borrowings                                96,398            864    3.59         68,474            410     2.40
                                        -----------    -------------------    -----------    --------------------
   Total Interest-Bearing Liabilities       919,358          5,504    2.39        784,009          2,525     1.29
                                        -----------    -------------------    -----------    --------------------
Noninterest Bearing
     Liabilities
   Demand Deposits                          172,421                               157,508
   Accrued Expenses and
     Other Liabilities                        4,287                                 5,409
                                        -----------                           -----------
   Total Noninterest-Bearing
     Liabilities                            176,708                               162,917
Shareholders' Equity                         98,918                                88,363
                                        -----------                           -----------
   Total Liabilities and
     Shareholders' Equity               $ 1,194,984                           $ 1,035,289
                                        ===========                           ===========
   Net Interest Income
       (tax-equivalent basis)                                9,023                                 9,258
     Net Interest Spread                                              2.73%                                  3.52%
                                                                      ====                                   ====
     Net Interest Margin (4)                                          3.18%                                  3.78%
                                                                      ====                                   ====
Tax equivalent adjustment                                     (261)                                 (236)
                                                       -----------                           -----------
Net Interest Income                                    $     8,762                           $     9,022
                                                       ===========                           ===========


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


                                       12



The following table reflects the components of net interest income for the three
months ended September 30, 2005 and June 30, 2005:




                                             Average Balance Sheet
                                                   Unaudited
                                                Quarters Ended
                                  (Tax-Equivalent Basis, Dollars in Thousands)

                                                   September 30, 2005                        June 30, 2005
                                                   ------------------                        -------------
                                          Average         Income/                  Average       Income/
                                          Balance         Expense      Yield       Balance       Expense     Yield
                                          -------         -------      -----       -------       -------     -----
                                                                                            
ASSETS:

Interest-Earning Assets:
   Investments:
     Taxable (1)                        $   350,342     $     3,567     4.07%   $   385,908    $     3,891    4.03%
     Tax-Exempt (1) (2)                      52,334             638     4.88         55,881            655    4.69
   Loans (2) (3)                            727,517          10,291     5.66        649,733          9,101    5.60
   Federal Funds Sold                         2,670              23     3.40          1,719             12    2.90
   Interest-Earning Deposits                  1,014               8     3.18            776              6    3.02
                                        -----------     --------------------    -----------    -------------------
   Total Interest-Earning Assets          1,133,877     $    14,527     5.12%     1,094,017    $    13,665    5.00%
                                        -----------     --------------------    -----------    -------------------
Noninterest-Earning Assets:
   Cash and Due from Banks                   21,171                                  21,641
   Allowance for Loan Losses                 (6,367)                                 (6,166)
   Premises and Equipment                    21,606                                  21,155
   Other Assets                              24,697                                  23,703
                                        -----------                             -----------
   Total Noninterest-Earning Assets          61,107                                  60,333
                                        -----------                             -----------
Total Assets                            $ 1,194,984                             $ 1,154,350
                                        ===========                             ===========

LIABILITIES:

Interest-Bearing Deposits
   Checking                             $   196,156     $       674     1.37%   $   205,237    $       609    1.19%
   Money Markets                            154,565           1,124     2.91        130,355            789    2.42
   Tiered Money Markets                      95,849             363     1.51        103,468            375    1.45
   Savings                                   98,657             172     0.70        101,952            177    0.69
   Certificates of Deposit                  277,733           2,307     3.32        259,392          1,895    2.92
                                        -----------     --------------------    -----------    -------------------
     Total Interest-Bearing Deposits        822,960           4,640     2.26        800,404          3,845    1.92
   Borrowings                                96,398             864     3.59         74,668            610    3.27
                                        -----------     --------------------    -----------    -------------------
   Total Interest-Bearing Liabilities       919,358           5,504     2.39        875,072          4,455    2.04
                                        -----------     --------------------    -----------    -------------------
Noninterest Bearing
     Liabilities
   Demand Deposits                          172,421                                 177,270
   Accrued Expenses and
     Other Liabilities                        4,287                                   5,297
                                        -----------                             -----------
   Total Noninterest-Bearing
     Liabilities                            176,708                                 182,567
Shareholders' Equity                         98,918                                  96,711
                                        -----------                             -----------
   Total Liabilities and
     Shareholders' Equity               $ 1,194,984                             $ 1,154,350
                                        ===========                             ===========
   Net Interest Income
       (tax-equivalent basis)                                 9,023                                  9,210
     Net Interest Spread                                                2.73%                                 2.96%
                                                                        ====                                  ====
     Net Interest Margin (4)                                            3.18%                                 3.37%
                                                                        ====                                  ====
Tax equivalent adjustment                                      (261)                                  (265)
                                                        -----------                            -----------
Net Interest Income                                     $     8,762                            $     8,945
                                                        ===========                            ===========


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

                                       13


The following  table reflects the components of net interest income for the nine
months ended September 30, 2005 and 2004:



                                                 Average Balance Sheet
                                                      Unaudited
                                                    Year-to-Date
                                      (Tax-Equivalent Basis, Dollars in Thousands)

                                                   September 30, 2005                    September 30, 2004
                                                   ------------------                    ------------------
                                          Average         Income/                 Average        Income/
                                          Balance         Expense      Yield      Balance        Expense     Yield
                                          -------         -------      -----      -------        -------     -----
                                                                                            
ASSETS:

Interest-Earning Assets:
   Investments:
     Taxable (1)                        $   379,263     $    11,461     4.03%   $   429,385    $    12,234    3.80%
     Tax-Exempt (1) (2)                      53,321           1,898     4.75         42,018          1,606    5.09
   Loans (2) (3)                            657,264          27,673     5.61        457,791         19,561    5.70
   Federal Funds Sold                         2,057              46     2.97          5,841             43    0.98
   Interest-Earning Deposits                    806              17     2.87          1,905             15    1.05
                                        -----------     --------------------    -----------    -------------------
   Total Interest-Earning Assets          1,092,711     $    41,095     5.01%       936,940    $    33,459    4.76%
                                        -----------     --------------------    -----------    -------------------
Noninterest-Earning Assets:
   Cash and Due from Banks                   21,260                                  19,483
   Allowance for Loan Losses                 (6,188)                                 (5,640)
   Premises and Equipment                    20,984                                  17,255
   Other Assets                              24,534                                  25,825
                                        -----------                             -----------
   Total Noninterest-Earning Assets          60,590                                  56,923
                                        -----------                             -----------
Total Assets                            $ 1,153,301                             $   993,863
                                        ===========                             ===========

LIABILITIES:

Interest-Bearing Deposits
   Checking                             $   200,727     $     1,811     1.20%   $   153,285    $       629    0.55%
   Money Markets                            130,224           2,348     2.40         65,926            311    0.63
   Tiered Money Markets                     107,292           1,153     1.43        148,167          1,013    0.91
   Savings                                  102,077             530     0.69        106,393            493    0.62
   Certificates of Deposit                  263,072           5,835     2.96        221,711          3,531    2.12
                                        -----------     --------------------    -----------    -------------------
     Total Interest-Bearing Deposits        803,392          11,677     1.94        695,482          5,977    1.15
   Borrowings                                76,013           1,912     3.35         48,017            953    2.64
                                        -----------     --------------------    -----------    -------------------
   Total Interest-Bearing Liabilities       879,405          13,589     2.06        743,499          6,930    1.24
                                        -----------     --------------------    -----------    -------------------
Noninterest Bearing
     Liabilities
   Demand Deposits                          172,033                                 156,740
   Accrued Expenses and
     Other Liabilities                        4,806                                   6,188
                                        -----------                             -----------
   Total Noninterest-Bearing
     Liabilities                            176,839                                 162,928
Shareholders' Equity                         97,057                                  87,436
                                        -----------                             -----------
   Total Liabilities and
     Shareholders' Equity               $ 1,153,301                             $   993,863
                                        ===========                             ===========
   Net Interest Income
       (tax-equivalent basis)                                27,506                                 26,529
     Net Interest Spread                                                2.95%                                 3.52%
                                                                        ====                                  ====
     Net Interest Margin (4)                                            3.36%                                 3.78%
                                                                        ====                                  ====
Tax equivalent adjustment                                      (771)                                  (650)
                                                        -----------                            -----------
Net Interest Income                                     $    26,735                            $    25,879
                                                        ===========                            ===========


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

                                       14


OTHER  INCOME:  For the three and nine months ended  September  30, 2005,  other
income  increased  $464  thousand  or 18.7  percent  and $835  thousand  or 10.4
percent,  respectively. The increases were due to higher trust division fees and
service charges on deposit accounts.

Income  from PGB Trust and  Investments,  the Bank's  trust  division,  was $1.9
million,  an increase of $229  thousand or 13.7 percent for the third quarter of
2005  compared to the same period a year ago. For the first nine months of 2005,
trust fees were $5.8  million as compared to $5.1 million for the same period in
2004, an increase of $674 thousand or 13.1 percent.  The increased fee income is
attributable to growth in client assets,  which increased $154.4 million, or 9.9
percent, in market value over the third quarter of 2004.

Service  charges on deposit  accounts  increased $31 thousand or 7.1 percent for
the third  quarter of 2005 and  increased  $142 thousand or 11.3 percent for the
nine months ended  September  30, 2005,  compared  with the same period in 2004.
These  increases  were  primarily  due to the  introduction  of a new  overdraft
protection product.

Gains on  securities  transactions,  net,  increased  $204 thousand in the third
quarter of 2005 and declined  $61  thousand for the nine months ended  September
30, 2005 as compared to the same periods in 2004.

The following  table  presents the  components of other income for the three and
nine months ended September 30, 2005 and 2004:

                                       Three Months Ended     Nine Months Ended
                                          September 30,         September 30,
(In Thousands)                           2005       2004       2005       2004
                                       --------   --------   --------   --------
Trust division income                  $  1,895   $  1,666   $  5,815   $  5,141
Service charges and fees                    466        435      1,401      1,259
Securities gains, net                       216         12        551        612
Bank owned life insurance                   201        185        599        599
Other non-interest income                    73         84        224        168
Safe deposit rental fees                     64         64        179        179
Fees for other services                      24         29         81         57
                                       --------   --------   --------   --------
              Total other income       $  2,939   $  2,475   $  8,850   $  8,015
                                       ========   ========   ========   ========

OTHER  EXPENSES:  Other expenses  increased by $719 thousand or 11.7 percent and
$1.7  million or 9.4 percent for the three and nine months ended  September  30,
2005  compared  with the same  periods in 2004,  primarily  due to  increases in
salaries  and  employee  benefits  and  premises  and  equipment  expenses.  The
Corporation  incurred these additional  expenses to support branch expansion and
new business development initiatives.

Salary and employee  benefits  increased  $305  thousand or 8.8 percent and $684
thousand or 6.5 percent for the three and nine months ended  September 30, 2005,
compared  with the same periods in the prior year.  At September  30, 2005,  the
Corporation's  full-time equivalent staff was 224 compared with 212 at September
30,  2004.  Normal  salary  increases,  as well as  additions  to staff,  branch
expansion and higher group health insurance and pension plan costs accounted for
the increase.

Premises and equipment expense for the three and nine months ended September 30,
2005  increased  $275 thousand or 19.4 percent and $738 thousand or 17.6 percent
compared  with the same  periods in 2004.  These  increases  were largely due to
business  expansion  such as new and  refurbished  branches,  as well as, higher
depreciation   charges  in  connection   with   investments  in  technology  and
facilities.

Other  expense,  excluding  salaries  and  employee  benefits  and  premises and
equipment,  increased  $139  thousand or 11.1  percent and $327  thousand or 8.2
percent for the three and nine months  ended  September  30, 2005 as compared to
the same periods in 2004. The  significant  components of other expense  include
advertising, stationery, professional fees and trust division expense.

                                       15


The following  table  presents the components of other expense for the three and
nine months ended September 30, 2005 and 2004:

                                       Three Months Ended     Nine Months Ended
                                          September 30,         September 30,
(In Thousands)                           2005       2004       2005       2004
                                       --------   --------   --------   --------
Salaries and employee benefits         $  3,775   $  3,470   $ 11,192   $ 10,508
Premises and equipment                    1,695      1,420      4,924      4,186
Advertising                                 178        110        670        439
Stationery and supplies                     128        141        426        408
Professional fees                           116        120        359        371
Trust division expense                       99        103        308        296
Telephone                                    88        113        280        356
Postage                                      74         70        212        250
Other expense                               708        595      2,063      1,871
                                       --------   --------   --------   --------
             Total other expense       $  6,861   $  6,142   $ 20,434   $ 18,685
                                       ========   ========   ========   ========

NON-PERFORMING  ASSETS: Other real estate owned (OREO), loans past due in excess
of  90  days  and  still  accruing,   and   non-accrual   loans  are  considered
non-performing  assets.  These assets totaled $532 thousand and $289 thousand at
September 30, 2005 and 2004,  respectively.  Loans past due in excess of 90 days
and still  accruing are in the process of  collection  and are  considered  well
secured.

The following table sets forth non-performing assets on the dates indicated,  in
conjunction with asset quality ratios:

                                                               September 30,
(In thousands)                                               2005        2004
                                                           --------    --------
Other real estate owned                                    $     --    $     --
Loans past due in excess of 90 days and still accruing          192         188
Non-accrual loans                                               340         101
                                                           --------    --------
Total non-performing assets                                $    532    $    289
                                                           ========    ========

Non-performing loans as a % of total loans                     0.07%       0.05%
Non-performing assets as a % of total
  loans plus other real estate owned                           0.07%       0.05%
Allowance as a % of total loans                                0.87%       1.07%

PROVISION  FOR LOAN LOSSES:  The provision for loan losses was $150 thousand for
the third  quarters of 2005 and 2004.  The amount of the loan loss provision and
the level of the  allowance  for loan  losses are based upon a number of factors
including management's  evaluation of probable losses inherent in the portfolio,
after consideration of appraised collateral values, financial condition and past
credit history of the borrowers as well as prevailing economic  conditions.  For
the nine months ended September 30, 2005, the provision for loan losses was $500
thousand as compared to $450 thousand for the same nine-month period last year.

For the third quarter of 2005,  net  recoveries  were $2 thousand as compared to
net  recoveries of $4 thousand  during the third quarter of 2004. Net recoveries
for the nine months  ended  September  30, 2005 were $10 thousand as compared to
net charge-offs of $65 thousand for the nine months ended September 30, 2004.

A summary of the  allowance  for loan losses for the  nine-month  periods  ended
September 30, follows:

(In Thousands)                                               2005         2004
                                                             ----         ----
Balance, January 1,                                        $ 6,004      $ 5,467
Provision charged to expense                                   500          450
Loans charged off                                               (3)         (77)
Recoveries                                                      13           12
                                                           -------      -------

Balance, September 30,                                     $ 6,514      $ 5,852
                                                           =======      =======

                                       16


INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 31.4
percent and 32.1 percent for the three months ended September 30, 2005 and 2004,
respectively.  On a year to date basis,  income tax expense as a  percentage  of
pre-tax  income was 30.8 percent in 2005 and 32.1  percent in 2004.  The rate of
income tax expense declined due to higher levels of tax-exempt income as well as
a decline  in the state  income  tax due to  higher  taxable  income in the Real
Estate Investment Trust subsidiary, which has a lower effective tax rate.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At September  30, 2005,  total  shareholders'  equity,  including net
unrealized  losses  on  securities   available  for  sale,  was  $98.5  million,
representing an increase in total shareholders'  equity recorded at December 31,
2004,  of $3.8 million or 4.0  percent.  The Federal  Reserve  Board has adopted
risk-based  capital guidelines for banks. The minimum guideline for the ratio of
total capital to risk-weighted  assets is 8 percent.  Tier 1 Capital consists of
common stock,  retained  earnings,  minority interests in the equity accounts of
consolidated  subsidiaries,  non-cumulative  preferred stock,  less goodwill and
certain other  intangibles.  The remainder may consist of other preferred stock,
certain  other  instruments  and a portion of the  allowance  for loan loss.  At
September 30, 2005,  the  Corporation's  Tier 1 Capital and Total Capital ratios
were 17.05 percent and 18.16 percent, respectively.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines.  These  guidelines  provide for a minimum ratio of Tier 1 Capital to
average  total  assets  of 3  percent  for banks  that  meet  certain  specified
criteria,  including having the highest  regulatory  rating. All other banks are
generally  required to maintain a leverage  ratio of at least 3 percent  plus an
additional  100 to  200  basis  points.  The  Corporation's  leverage  ratio  at
September 30, 2005, was 8.67 percent.

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's opinion is that the Corporation's  liquidity position is sufficient
to meet future needs. Cash and cash  equivalents,  interest earning deposits and
federal funds sold totaled $44.8 million at September 30, 2005. In addition, the
Corporation  had $316.3 million in securities  designated as available for sale.
These  securities  can be sold in response to  liquidity  concerns or pledged as
collateral  for  borrowings as discussed  below.  Book value as of September 30,
2005, of investment securities and securities available for sale maturing within
one year amounted to $15.4 million and $25.7 million, respectively.

The  primary  source  of  funds   available  to  meet  liquidity  needs  is  the
Corporation's core deposit base, which excludes  certificates of deposit greater
than $100  thousand.  As of September  30, 2005,  core deposits  equaled  $950.0
million.

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

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. Statement 123(R) 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.
Statement 123(R) 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  January  1,  2006.  The  Corporation  must use  either  the  modified
prospective or the modified  retrospective  transition method. Early adoption of
Statement 123(R) 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.

                                       17


Financial  Accounting  Standards  Board  (FASB)  Statement  No. 154,  Accounting
Changes  and Error  Corrections,  a  replacement  of APB Opinion No. 20 and FASB
Statement No. 3, changes the  requirements  for the accounting for and reporting
of a change in  accounting  principle.  The  Statement  applies to all voluntary
changes  in  accounting  principle  and to  changes  required  by an  accounting
pronouncement  in the unusual instance that the  pronouncement  does not include
specific  transition   provisions.   When  a  pronouncement   includes  specific
transition provisions, those provisions should be followed. The Corporation does
not expect FAS No. 154 to impact on the  consolidated  financial  statements  at
this time.

The American  Institute  of  Certified  Public  Accountants  (AICPA)  Accounting
Standards  Executive  Committee  (AcSEC)  Statements  of  Position  (SOP)  03-3,
Accounting for Certain Loans or Debt Securities  Acquired in a Transfer,  issued
in December 2003,  effective for loans acquired in fiscal years  beginning after
December 15, 2004, with early adoption encouraged. SOP 03-3 addresses accounting
for  differences  between  contractual  cash flows and cash flows expected to be
collected  from an investors  initial  investments  in loans or debt  securities
(loans) acquired in a transfer if those differences are  attributable,  at least
in part, to credit quality. It includes loans acquired in business  combinations
and  applies  to  all   nongovernmental   entities,   including   not-for-profit
organizations,  but  does  not  apply  to  loans  originated  by the  entity.  A
transition  provision  applies for certain aspects of loans currently within the
scope of Practice  Bulletin 6,  Amortization  of Discounts  on Certain  Acquired
Loans.  The Corporation  does not expect SOP 03-3 to impact on the  consolidated
financial statements at this time.

ITEM 3.  Quantitative and Qualitative Disclosures about Market Risk

There  have  been  no  material  changes  to  information   required   regarding
quantitative and qualitative  disclosures  about market risk from the end of the
preceding  fiscal  year  to  the  date  of the  most  recent  interim  financial
statements (September 30, 2005).

ITEM 4.  Controls and Procedures

The Corporation's Chief Executive Officer and Chief Financial Officer,  with the
assistance of other members of the Corporation's management,  have evaluated the
effectiveness of the Corporation's  disclosure controls and procedures as of the
end of the period covered by this Quarterly  Report on Form 10-Q.  Based on such
evaluation,  the  Corporation's  Chief  Executive  Officer  and Chief  Financial
Officer have concluded that the Corporation's disclosure controls and procedures
are effective.

The Corporation's  Chief Executive Officer and Chief Financial Officer have also
concluded  that there have not been any  changes in the  Corporation's  internal
control over financial reporting that have materially affected, or is reasonably
likely to materially affect,  the Corporation's  internal control over financial
reporting.

The  Corporation's  management,  including the CEO and CFO, does not expect that
our disclosure controls and procedures or our internal controls will prevent all
errors  and all  fraud.  A control  system,  no matter  how well  conceived  and
operated,  provides reasonable,  not absolute,  assurance that the objectives of
the control  system are met. The design of a control  system  reflects  resource
constraints;  the  benefits of  controls  must be  considered  relative to their
costs.  Because  there are  inherent  limitations  in all  control  systems,  no
evaluation of controls can provide  absolute  assurance  that all control issues
and  instances of fraud,  if any,  within the  Corporation  have been or will be
detected.  These  inherent  limitations  include the realities that judgments in
decision-making  can be faulty and that breakdowns occur because of simple error
or mistake. Controls can be circumvented by the individual acts of some persons,
by collusion of two or more people,  or by management  override of the controls.
The design of any system of controls is based in part upon  certain  assumptions
about the likelihood of future events. There can be no assurance that any design
will succeed in achieving  its stated  goals under all future  conditions;  over
time,  control  may  become  inadequate  because of  changes  in  conditions  or
deterioration  in the degree of  compliance  with the  policies  or  procedures.
Because  of  the  inherent  limitations  in  a  cost-effective  control  system,
misstatements due to error or fraud may occur and not be detected.

                                       18


                           PART II. OTHER INFORMATION

ITEM 2.  Unregistered Sales of Equity Securities and Use of Proceeds



                                     Issuer Purchases of Equity Securities

                                                            Total Number of
                                                                 Shares           Maximum Number
                                                              Purchased as      of Shares that May
                          Total Number        Average       Part of Publicly    Yet Be Purchased
                           of Shares        Price Paid       Announced Plans    Under the Plans or
        Period             Purchased         per Share         or Programs           Programs
- --------------------     --------------   ---------------   ----------------   --------------------
                                                                        
July 1-31, 2005                      --   $            --                 --         150,000
August 1-31, 2005                 7,300             26.95              7,300         142,700
September 1-30, 2005              8,700             27.51              8,700         134,000
                         ---------------  ---------------   ----------------
            Total                16,000             27.25             16,000
                         ===============  ===============   ================


On April  15,  2005,  the  Board of  Directors  of  Peapack-Gladstone  Financial
Corporation  announced the  authorization  of a stock repurchase plan. The Board
authorized the purchase of up to 150,000 shares of outstanding  common stock, to
be made  from  time to  time,  in the open  market  or in  privately  negotiated
transactions, at prices not exceeding prevailing market prices. The plan expires
on April 15, 2006.

ITEM 6.  Exhibits
      a. Exhibits
            3     Articles of Incorporation and By-Laws:
                  A.    Restated  Certificate of  Incorporation  as in effect on
                        the  date of  this  filing  is  incorporated  herein  by
                        reference to the  Registrant's  Quarterly Report on Form
                        10-Q for the quarter ended March 31, 2003.
                  B.    By-Laws  of the  Registrant  as in effect on the date of
                        this filing are incorporated  herein by reference to the
                        Registrant's  Quarterly  Report  on  Form  10-Q  for the
                        quarter ended September 30, 2003.
            31.1  Certification of Frank A. Kissel,  Chief Executive  Officer of
                  the  Corporation,  pursuant to  Securities  Exchange  Act Rule
                  13a-14(a).
            31.2  Certification of Arthur F. Birmingham, Chief Financial Officer
                  of the Corporation,  pursuant to Securities  Exchange Act Rule
                  13a-14(a).
            32    Certification  Pursuant to 18 U.S.C.  Section 1350, as adopted
                  pursuant  to Section  906 of The  Sarbanes-Oxley  Act Of 2002,
                  signed by Frank A.  Kissel,  Chief  Executive  Officer  of the
                  Corporation, and Arthur F. Birmingham, Chief Financial Officer
                  of the Corporation.

                                       19


                                   SIGNATURES

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


                            PEAPACK-GLADSTONE FINANCIAL CORPORATION
                                 (Registrant)




DATE: November 7, 2005      By: /s/ Frank A. Kissel
                               -------------------------------------------------
                            FRANK A. KISSEL
                            Chairman of the Board and Chief Executive Officer



DATE: November 7, 2005      By: /s/ Arthur F. Birmingham
                              --------------------------------------------------
                            ARTHUR F. BIRMINGHAM
                            Executive Vice President and Chief Financial Officer


                                       20


EXHIBIT INDEX

Number        Description

3           Articles of Incorporation and By-Laws:
            A.    Restated Certificate of Incorporation as in effect on the date
                  of this  filing is  incorporated  herein by  reference  to the
                  Registrant's  Quarterly  Report on Form  10-Q for the  quarter
                  ended March 31, 2003.
            B.    By-Laws  of the  Registrant  as in  effect on the date of this
                  filing   are   incorporated   herein  by   reference   to  the
                  Registrant's  Quarterly  Report on Form  10-Q for the  quarter
                  ended September 30, 2003.

31.1        Certification  of Frank A. Kissel,  Chief  Executive  Officer of the
            Corporation, pursuant to Securities Exchange Act Rule 13a-14(a).

31.2        Certification  of Arthur F. Birmingham,  Chief Financial  Officer of
            the Corporation, pursuant to Securities Exchange Act Rule 13a-14(a).

32          Certification  Pursuant  to  18  U.S.C.  Section  1350,  as  adopted
            pursuant to Section 906 of The Sarbanes-Oxley Act Of 2002, signed by
            Frank A. Kissel,  Chief Executive  Officer of the  Corporation,  and
            Arthur F. Birmingham, Chief Financial Officer of the Corporation.


                                       21