Exhibit 13
FINANCIAL HIGHLIGHTS
(In Thousands, Except Per Share Data)

Selected Year-End Data:            2005             2004             2003
                              -------------    -------------    -------------
   Net Income                 $      13,130    $      13,109    $      12,300
   Total Assets                   1,255,259        1,067,395          968,126
   Total Deposits                 1,041,996          935,666          845,771
   Total Securities                 419,668          441,314          453,699
   Total Loans                      768,473          572,164          427,001
   Shareholders' Equity              99,155           94,669           85,054
   Trust Department Assets
      (Market Value)              1,761,846        1,691,860        1,414,591

Per Share:
   Earnings-Basic             $        1.58    $        1.60    $        1.51
   Earnings-Diluted                    1.56             1.56             1.47
   Book Value                         11.97            11.48            10.43

Financial Ratios:
   Return on Average Assets            1.12%            1.30%            1.34%
   Return on Average Equity           13.49            14.72            15.14
   Capital Leverage Ratio              8.66             9.18             8.91
   Risk Based Capital:
      Tier 1                          16.71            19.02            20.38
      Total                           17.78            20.25            21.74


                                       1

Dear Shareholders and Friends,

     We are very pleased to report to our shareholders the 9th consecutive year
of record earnings. Net income for the year ended December 31, 2005 was
$13,130,000, beating 2004 by just $21,000.

     We are pleased with the results because we were able to accomplish much in
an extremely competitive and unusual market. We say unusual because we are
moving from a protracted, historically low interest rate environment to a flat
and sometimes inverted interest rate yield curve. Fourteen interest rate
increases have been made by the Federal Reserve Board in the past 21 months. The
effect of the increases has been felt almost exclusively on the short end of the
curve (where we borrow or pay for deposits) with very little yield expansion on
the longer end where we lend (most loans and investments). The inevitable result
is that our interest margin is under pressure and will probably remain so until
a more normal yield curve returns. We believe it will return and have been
careful not to extend the average life of our various asset portfolios which
will enable us to react quickly as the market changes.

     As we wait for these changes to occur, the business of banking has been
excellent. Many details are included in the Management Discussion & Analysis
section, however, we would like to highlight a few areas.

     Loans
     -----

     Average loans increased 41% or $199,000,000 during the course of the year.
Much of the growth occurred in the first mortgage loan portfolio where the
majority of loans were of the adjustable rate variety.

     Commercial loans grew 29% or about $26,000,000 reflecting our strong effort
toward more commercial lending. We have outstanding products and service levels
for these very important customers.

                                       2


     With this growth, we are very pleased to report that asset quality is
excellent with non-performing loans totaling $386,000 or .05% of total loans as
of the end of the year. We work hard to maintain our credit discipline in this
very competitive market.

     Deposits
     --------

     During 2005 average deposits grew nearly $122,000,000. This represents a
14% increase and deposits now exceed $1.04 billion. There is no question that
customers, like the Bank, are looking to increase the yield on their deposits.
As a result, our adjustable rate money market and certificate of deposit
products have been very successful.

     Branches
     --------

     We had an opportunity to open a new branch in the Finderne section of
Bridgewater Township this past summer. Early growth has far exceeded all
expectations. The new location enables us to win the business of customers in an
entirely new market.

     We have approval from the Town of Summit to open a new branch at the corner
of Woodland and Deforest. For those who know Summit, they will agree that it is
a fabulous and energetic community. We are looking forward to bringing our style
of banking to Summit, and will be ready to open later in the year.

     We are very pleased to have been chosen to provide banking services to the
employees of Chubb Insurance Group within their Headquarters in Warren. Chubb is
a world-class organization, emphasizing high levels of service to its clients.
We share that approach to business and look forward to providing Chubb's
employees with world-class banking services.

     PGB Trust and Investments
     -------------------------

     Fees generated by PGB Trust and Investments grew 14% to $7,600,000 while
market value of assets under management grew to almost $1.8 billion by the end
of the year. This steady stream of non-interest income is an important asset to
our shareholders and sets us apart from almost all other community banking
organizations.

                                       3


     We feel privileged to be relied upon by so many families, individuals and
businesses. Financial goals can only be reached if you have planned for them and
then do the hard work to achieve them. We are prepared to help you achieve your
goals and to ensure your assets are moved from generation to generation. We
invite you to call Craig Spengeman, President of PGB Trust & Investments or John
Bonk, 1st Vice President for a consultation.

     Cash Dividend
     -------------

     Shareholder value is always a priority of the Board and Management. Because
cash dividends are currently tax preferred, and with our strong capital base,
the Board increased the quarterly cash dividend to $0.14 per share in November.
This represents a 27% increase in the quarterly payout. We have now increased
the cash dividend by over 100% in the past five years.

     Every year is exciting for the challenges and opportunities that always
present themselves. Our objective is to be the best banking organization
available to our customers and a constant and reliable partner to the
communities we serve.

     We want to thank our employees, directors and shareholders for their hard
work and continuing support. Please take every opportunity to refer family,
friends and associates to your Bank.



           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.

     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  twenty  branches in Somerset,  Hunterdon and Morris
counties.

     During 2005, the cash dividend rate was increased to $0.14 per share.  This
new rate raised the cash  dividend  rate by 27 percent over the previous rate of
$0.11 per share.  The cash  dividend  rate has increased 100 percent in the past
five years.

     The  year  ended  December  31,  2005  was  a  challenging   year  for  the
Corporation.  Although,  loan and deposit growth was very strong,  increasing on
average over $199 million and $121 million, respectively, net interest income on
a  tax-equivalent  basis  increased  only $399  thousand  during the year as the
Federal Reserve  increased the target fed funds rate on eight  occasions  during
the year yet the long-term interest rates remained relatively flat. Net interest
income was negatively  affected by the very challenging  operating  environment.
Highly  competitive  loan and  deposit  pricing  and the  flat and  occasionally
inverted yield curve combined to put pressure on the net interest margin. Yields
on  interest-bearing  liabilities  increased  94 basis  points,  while yields on
interest-earning  assets increased only 27 basis points. The net interest margin
declined 51 basis points or 13 percent  over 2004  levels.  As discussed in this
Management's  Discussion  and  Analysis  section some of the  highlights  are as
follows:

     o    Total assets of the Corporation exceeded $1.25 billion this year, over
          a 17 percent increase.
     o    The loan portfolio experienced growth of 34 percent.
     o    PGB Trust and Investments assets reached nearly $1.8 billion in market
          value, growing more than 4 percent.
     o    Deposits  surpassed the $1 billion level, with greater than 11 percent
          growth.

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

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
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 for the
year  ended  December  31,  2005,   contains  a  summary  of  the  Corporation's
significant  accounting

                                       5


     policies. Management believes that 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 for the year ended December 31,
2005 was $13.13  million  compared to $13.11 million for the year ended December
31, 2004, an increase of $21 thousand. Earnings per diluted share were $1.56 for
both year end 2005 and 2004.

     These  results  produced  a return on  average  assets of 1.12  percent  as
compared to 1.30 percent in 2004 and a return on average shareholders' equity of
13.49 percent as compared to 14.72 percent in 2004.

     In 2005, the Corporation  experienced  strong growth in loans and deposits;
however,  this was  tempered  by  higher  cost of funds and  asset  yields  that
remained relatively flat to 2004.

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

                                       6


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.  Credit quality remained excellent
in 2005 as loan delinquencies and non-performing assets were at historically low
levels.

     Net interest income, on a fully tax-equivalent basis,  increased from $35.9
million  in 2004 to $36.3  million in 2005.  Average  earning  assets  increased
$160.4 million or 17 percent from the average  balances in 2004 and rates earned
on earning assets  increased 27 basis points in 2005.  Interest  expense doubled
over  the  levels  recorded  in 2004 on  average  balances  of  interest-bearing
liabilities that increased  $141.3 million or 19 percent.  Rates paid in 2005 on
interest-bearing  liabilities  rose 94 basis  points  over  2004 as  competitive
pressure  and the  influence  of rising  federal  funds target rates drove rates
higher.  In 2005,  the net  interest  margin  declined to 3.27 percent from 3.78
percent in 2004.

     On a fully  tax-equivalent  basis,  interest  income on earning assets rose
$10.7 million, or 23 percent, to $56.5 million.  This increase was primarily due
to higher average loans, which rose $199.3 million,  offset in part by a decline
of $35.1  million in average  investments.  Rates  increased  24 basis points on
investments, while rates earned on loans declined 5 basis points, reflecting the
flat intermediate-term interest rate environment.

     Interest  expense  rose $10.3  million  during the year due to higher rates
paid on  interest-bearing  deposits.  The overall rate paid on  interest-bearing
deposits  increased  89 basis points to 2.10 percent in 2005 as compared to 1.21
percent in 2004.  Rates paid on borrowings rose 89 basis points to 3.57 percent.
The rise in deposit  interest  rates paid in 2005  reflects the market  interest
rates  during most of the year as rates began to rise in the latter part of 2004
and continued to rise in 2005 as the Federal  Reserve Bank increased the Federal
funds rate a total of 13 consecutive times during this period.

     Interest expense also increased due to higher average deposit balances.  On
average,  the Fed Tracker  money market  account,  which was  introduced in late
2004,  and  certificates  of  deposit  grew  $78.6  million  and $50.9  million,
respectively. Shifting of balances occurred between the traditional money market
products,  which  declined  $48.1 million on average,  and the Fed Tracker money
market accounts, which yielded higher returns. Average interest-bearing checking
accounts  increased  $32.3 million or 20 percent over the  comparable  period in
2004,  which  includes the escrow  checking  products that grew $29.9 million on
average  over  year ago  levels.  Average  noninterest-bearing  demand  deposits
increased  $14.5 million or 9 percent  during 2005 as compared to 2004.  Average
overnight borrowings increased $6.5 million to $27.3 million during 2005 and the
Bank added  short-term  borrowings  averaging  $24.7  million for the year ended
December  31,  2005.  Average  Federal Home Loan Bank  advances  increased  $2.8
million.

                                       7


The following table compares the average balance  sheets,  net interest  spreads
and net interest  margins for the years ended  December 31, 2005,  2004 and 2003
(fully tax-equivalent-FTE):

                          YEAR ENDED DECEMBER 31, 2005


                                                                  Income/
                                                   Average        Expense       Yield
(Dollars In Thousands)                             Balance         (FTE)        (FTE)
                                                 -----------    -----------   -----------
                                                                      
ASSETS:
Interest-Earning Assets:
   Investments:
     Taxable (1)                                 $   373,618    $    15,210          4.07%
     Tax-Exempt (1) (2)                               52,732          2,550          4.84
   Loans (2) (3)                                     682,648         38,593          5.65
   Federal Funds Sold                                  2,253             73          3.26
   Interest-Earning Deposits                             807             26          3.17
                                                 -----------    -----------   -----------
    Total Interest-Earning Assets                  1,112,058    $    56,452          5.08%
                                                 -----------    -----------   -----------
Noninterest-Earning Assets:
   Cash and Due From Banks                            21,411
   Allowance for Loan Losses                          (6,271)
   Premises and Equipment                             21,124
   Other Assets                                       24,154
                                                 -----------
     Total Noninterest-Earning Assets                 60,418
                                                 -----------
     TOTAL ASSETS                                $ 1,172,476
                                                 ===========

LIABILITIES AND SHAREHOLDERS' EQUITY:
Interest-Bearing Deposits:
   Checking                                      $   191,305    $     2,192          1.15%
   Money Markets                                     147,235          4,107          2.79
   Tiered Money Markets                              101,861          1,506          1.48
   Savings                                            99,594            691          0.69
   Certificates of Deposit                           273,140          8,609          3.15
                                                 -----------    -----------   -----------
      Total Interest-Bearing Deposits                813,135         17,105          2.10
    Borrowed Funds                                    84,490          3,018          3.57
                                                 -----------    -----------   -----------
      Total Interest-Bearing Liabilities             897,625         20,123          2.24
                                                 -----------    -----------   -----------
Noninterest-Bearing Liabilities:
   Demand Deposits                                   172,692
   Accrued Expenses and Other Liabilities              4,827
                                                 -----------
     Total Noninterest-Bearing Liabilities           177,519
Shareholders' Equity                                  97,332
                                                 -----------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 1,172,476
                                                 ===========
    NET INTEREST INCOME                                         $    36,329
                                                                ===========
    Net Interest Spread                                                              2.84
                                                                              ===========
    Net Interest Margin (4)                                                          3.27%
                                                                              ===========


                                       8


                          YEAR ENDED DECEMBER 31, 2004


                                                                  Income/
                                                   Average        Expense        Yield
(Dollars In Thousands)                             Balance         (FTE)         (FTE)
                                                 -----------    -----------   -----------
                                                                            
ASSETS:
Interest-Earning Assets:
   Investments:
     Taxable (1)                                 $   418,492    $    15,992          3.82%
     Tax-Exempt (1) (2)                               42,959          2,155          5.02
   Loans (2) (3)                                     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 (4)                                                          3.78%
                                                                              ===========


                                       9


                          YEAR ENDED DECEMBER 31, 2003


                                                               Income/
                                                  Average      Expense      Yield
(Dollars In Thousands)                            Balance       (FTE)       (FTE)
                                                 ---------    ---------   ---------
                                                                      
ASSETS:
Interest-Earning Assets:
   Investments:
     Taxable (1)                                 $ 419,464    $  15,261        3.64%
     Tax-Exempt (1) (2)                             28,572        1,571        5.50
   Loans (2) (3)                                   407,261       25,155        6.18
   Federal Funds Sold                                6,128           70        1.14
   Interest-Earning Deposits                           917            8        0.87
                                                 ---------    ---------   ---------
    Total Interest-Earning Assets                  862,342    $  42,065        4.88%
                                                 ---------    ---------   ---------
Noninterest-Earning Assets:
   Cash and Due From Banks                          18,849
   Allowance for Loan Losses                        (5,125)
   Premises and Equipment                           14,788
   Other Assets                                     28,107
                                                 ---------
     Total Noninterest-Earning Assets               56,619
                                                 ---------
     TOTAL ASSETS                                $ 918,961
                                                 =========

LIABILITIES AND SHAREHOLDERS' EQUITY:
Interest-Bearing Deposits:
   Checking                                      $ 129,203    $     616        0.48%
   Money Markets                                    62,607          552        0.88
   Tiered Money Markets                            129,485        1,444        1.12
   Savings                                         100,451          767        0.76
   Certificates of Deposit                         233,687        5,997        2.57
                                                 ---------    ---------   ---------
      Total Interest-Bearing Deposits              655,433        9,376        1.43
    Borrowed Funds                                  35,248          886        2.51
                                                 ---------    ---------   ---------
      Total Interest-Bearing Liabilities           690,681       10,262        1.49
                                                 ---------    ---------   ---------
Noninterest-Bearing Liabilities:
   Demand Deposits                                 139,476
   Accrued Expenses and Other Liabilities            7,578
                                                 ---------
     Total Noninterest-Bearing Liabilities         147,054
Shareholders' Equity                                81,226
                                                 ---------
    TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY   $ 918,961
                                                 =========
    NET INTEREST INCOME                                       $  31,803
                                                              =========
    Net Interest Spread                                                        3.39
                                                                          =========
    Net Interest Margin (4)                                                    3.69%
                                                                          =========


     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.

                                       10


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 2005 Compared with 2004     Year Ended 2004 Compared with 2003
                                                          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                 $  (1,122)   $     735    $    (387)   $     397    $     918    $   1,315
 Loans                          11,239         (212)      11,027        2,499          (88)       2,411
 Federal Funds Sold                (46)          61           15          (12)          --          (12)
 Interest-Earning Deposits         (14)          21            7            7            4           11
                             ---------    ---------    ---------    ---------    ---------    ---------
Total Interest Income        $  10,057    $     605    $  10,662    $   2,891    $     834    $   3,725
                             ---------    ---------    ---------    ---------    ---------    ---------
LIABILITIES:
 Checking                    $     899    $     302    $   1,201    $     165    $     210    $     375
 Money Market                    2,765          770        3,535           68          (48)          20
 Tiered Money Market              (554)         610           56           55          (49)           6
 Savings                           (43)          70           27           (9)         (94)        (103)
 Certificates of Deposit         1,276        2,499        3,775         (282)        (881)      (1,163)
 Borrowed Funds                  1,182          487        1,669          371           92          463
                             ---------    ---------    ---------    ---------    ---------    ---------
Total Interest Expense       $   5,525    $   4,738    $  10,263    $     368    $    (770)   $    (402)
                             ---------    ---------    ---------    ---------    ---------    ---------
Net Interest Income          $   4,532    $  (4,133)   $     399    $   2,523    $   1,604    $   4,127
                             =========    =========    =========    =========    =========    =========


LOANS:  The loan portfolio  represents the largest portion of the  Corporation's
earning assets and is an important source of interest and fee income.  Loans are
primarily originated in the State of New Jersey.

     At December  31,  2005,  total loans were  $768.5  million,  an increase of
$196.3 million,  or 34 percent from 2004 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 $137.3
million  or 42  percent  in 2005,  while  commercial  mortgage  loans rose $34.3
million or 21 percent from 2004 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 in the State of New Jersey. Construction loans and
commercial loans also grew by $7.7 million and $12.5 million, respectively.

     The yield on total loans  averaged  5.65  percent for 2005, a 5 basis point
decline from the 5.70 percent average yield earned in 2004. The average yield on
the  mortgage  portfolio  declined in 2005 to 5.45  percent from 5.77 percent in
2004.  The average yield on the  commercial  loan  portfolio  increased 79 basis
points to 6.15 percent.  Although  short-term  interest rates  continued to rise
during  the  year,  it did not have a  significant  impact  on loan  yields,  as
long-term rates remained relatively flat.

                                       11


The following table presents an analysis of outstanding loans as of December 31,

(In Thousands)               2005       2004       2003       2002        2001
                           --------   --------   --------   --------   --------
Real Estate-Mortgage
  1-4 Family Residential
  First Liens              $465,228   $327,974   $226,887   $229,679   $246,197
  Junior Liens               20,316     13,539     11,163     15,211     22,903
  Home Equity                20,760     20,078     18,251     22,265     18,120
Real Estate-Commercial      196,431    162,166    130,968    109,932     91,129
Real Estate-Construction     25,387     17,703      9,799      2,063      6,418
Commercial Loans             33,322     20,821     16,632     17,859     15,855
Consumer Loans                5,014      7,181     10,223      8,206     11,237
Other Loans                   2,015      2,702      3,078      4,545      5,074
                           --------   --------   --------   --------   --------
   Total Loans             $768,473   $572,164   $427,001   $409,760   $416,933
                           ========   ========   ========   ========   ========

INVESTMENT  SECURITIES  HELD  TO  MATURITY:   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  held  to  maturity  at
amortized  cost  amounted to $78.1  million at December 31, 2005,  compared with
$87.1 million at December 31, 2004.

The following table presents the contractual  maturities and rates of investment
securities held to maturity at amortized cost, as of December 31, 2005:



                                                       After 1        After 5
                                                         But            But           After
                                       Within          Within          Within          10
(In Thousands)                         1 Year          5 Years        10 Years        Years            Total
                                    ------------    ------------    ------------   ------------    ------------
                                                                                          
U.S. Treasuries                     $         --    $        499    $         --   $         --             499
                                              --%          3.248%             --%            --%          3.248%
U.S. Government Sponsored           $      1,497    $         --    $         --   $         --           1,497
Agencies
                                           6.653%             -%              -%             --%          6.653%
Mortgage-Backed Securities (1)      $         --    $      3,571    $        505   $     17,359          21,435
                                           4.717%             --%          5.642%         4.735%          4.754%
State and Political Subdivisions (2)$     25,738    $     18,867    $     10,048   $         --          54,653
                                           4.345%          4.017%          5.086%            --%          4.366%
                                    ------------    ------------    ------------   ------------    ------------
   Total                            $     27,235    $     22,937    $     10,553   $     17,359          78,084
                                           4.472%          4.109%          5.113%         4.735%          4.510%
                                    ============    ============    ============   ============    ============


     (1)  Mortgage-backed securities are shown using stated final maturity.
     (2)  Yields presented on a fully tax-equivalent basis.

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, 2005, the  Corporation  had  securities  available for sale
with a market value of $341.6 million,  compared with $354.2 million at December
31,  2004.  A $3.0  million net  unrealized  loss (net of

                                       12


income  tax) and a $1.4  million  net  unrealized  gain (net of income  tax) was
included in  shareholders'  equity at December  31, 2005 and  December 31, 2004,
respectively.

The following table presents the contractual  maturities and rates of securities
available for sale, stated at market value, as of December 31, 2005:



                                                        After 1         After 5
                                                          But             But           After
                                         Within          Within          Within           10
(In Thousands)                           1 Year          5 Years        10 Years         Years            Total
                                      ------------    ------------    ------------    ------------    ------------
                                                                                       
U.S. Government Sponsored             $     11,392    $     92,353    $      8,876    $         --    $    112,621
Agencies
                                             3.116%          3.699%          3.632%             --%          3.636%
Mortgage-Backed Securities (1)        $         --    $      8,692    $     38,840    $    133,908    $    181,440
                                                --%          4.081%          4.184%          4.664%          4.533%
State and Political Subdivisions (2)  $        292    $      3,705    $      5,065    $         --    $      9,062
                                             5.763%          5.758%          6.158%             --%          5.980%
Other Securities                      $      3,731    $         --    $         --    $     34,730    $     38,461
                                             3.591%             --%             --%          5.590%          5.414%
                                      ------------    ------------    ------------    ------------    ------------
   Total                              $     15,415    $    104,750    $     52,781    $    168,638    $    341,584
                                             3.272%          3.803%          4.273           4.851%          4.370%
                                      ============    ============    ============    ============    ============


     (1)  Mortgage-backed securities are shown using stated final maturity.
     (2)  Yields presented on a fully tax-equivalent basis.

     Federal funds sold and interest-earning  deposits are an additional part of
the  Corporation's  investment and liquidity  strategies.  The combined  average
balance of these  vehicles  during  2005 was $3.1  million as  compared  to $6.8
million in 2004.

DEPOSITS: Total deposits at December 31, 2005 were $1.04 billion, an increase of
$106.3  million or 11 percent  from $935.7  million at December  31,  2004.  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 three new branch locations all contributed to the strong growth in
deposits.  Total average  deposits  increased  $121.7 million or 14 percent over
2004 levels.

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)                     2005               2004             2003
Noninterest-Bearing Demand   $172,692     -%   $158,151     -%   $139,476    - %
Checking                      191,305   1.15    159,043   0.62    129,203   0.48
Savings                        99,594   0.69    106,518   0.62    100,451   0.76
Money Markets                 147,235   2.79     68,582   0.83     62,607   0.88
Tiered Money Markets          101,861   1.48    149,559   0.97    129,485   1.12
Certificates of Deposits      273,140   3.15    222,241   2.18    233,687   2.57
                             ---------------   ---------------   ---------------
   Total Deposits            $985,827          $864,094          $794,909
                             ===============   ===============   ===============

     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.

                                       13


The following  table shows remaining  maturity for  certificates of deposit over
$100,000 as of December 31, 2005 (In thousands):

Three Months or Less                                                   $  50,718
Over Three Months Through Twelve Months                                   22,965
Over Twelve Months                                                        20,220
                                                                       ---------
   Total                                                               $  93,903
                                                                       =========

FEDERAL HOME LOAN BANK ADVANCES AND OTHER  BORROWINGS:  At December 31, 2005 and
2004,  Federal Home Loan Bank (FHLB)  advances  totaled  $31.7 million and $33.4
million, respectively, with a weighted average interest rate of 3.51 percent and
3.39 percent,  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,
2005 have varying terms and interest rates.

     In addition,  at December 31, 2005  short-term  borrowings  with an average
maturity of 90 days or less and overnight  borrowings  totaled $65.0 million and
$12.5  million,  respectively.  The  Corporation  had no short-term or overnight
borrowings at December 31, 2004.

ALLOWANCE FOR LOAN LOSSES AND RELATED  PROVISION:  The allowance for loan losses
was $6.5  million at December  31, 2005 as compared to $6.0  million at December
31, 2004. At December 31, 2005, the allowance for loan losses as a percentage of
total loans  outstanding  was 0.85 percent  compared to 1.05 percent at December
31, 2004 and 1.28 percent at December 31, 2003.  The  provision  for loan losses
was $500  thousand  for 2005 and $600  thousand  for 2004.  The  allowance  as a
percentage of total loans declined in 2005 as compared to 2004 and the provision
also   declined   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 susceptible to changes in market  conditions in
the state 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.

                                       14


The following table presents the loan loss  experience  during the periods ended
December 31,




(In Thousands)                              2005       2004      2003       2002      2001
                                                                     
Allowance for Loan Losses At               $ 6,004   $ 5,467   $ 4,798    $ 4,023   $ 3,435
  Beginning of Year
Loans Charged-Off During the Period
  Real Estate                                   --        --        --         --        42
  Consumer                                      14        16        42         59        35
  Commercial and Other                           2        62        --          9        15
                                           -------   -------   -------    -------   -------
  Total Loans Charged-Off                       16        78        42         68        92
                                           -------   -------   -------    -------   -------

Recoveries During the Period
  Real Estate                                   --        --        37         --         7
  Consumer                                       2         6        40         36        65
  Commercial and Other                          12         9        34          7         8
                                           -------   -------   -------    -------   -------
  Total Recoveries                              14        15       111         43        80
                                           -------   -------   -------    -------   -------
Net Charge-Offs/(Recoveries)                     2        63       (69)        25        12
                                           -------   -------   -------    -------   -------
Provision Charged to Expense                   500       600       600        800       600
                                           -------   -------   -------    -------   -------
Allowance for Loan Losses at End of Year   $ 6,502   $ 6,004   $ 5,467    $ 4,798   $ 4,023
                                           =======   =======   =======    =======   =======


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)            2005     Loans     2004    Loans     2003    Loans     2002    Loans     2001    Loans
                         -----------------  ----------------  ----------------  ----------------  ---------------
                                                                               
Residential              $ 4,448      82.0  $3,942      81.1  $3,238      80.7  $2,860      80.4  $2,377     77.9
Commercial and Other       1,891      14.9   1,865      15.5   2,016      15.7   1,716      14.2   1,410     14.3
Consumer                     163       3.1     197       3.4     213       3.6     222       5.4     236      7.8
                         -----------------  ----------------  ----------------  ----------------  ---------------
     Total               $ 6,502     100.0  $6,004     100.0  $5,467     100.0  $4,798     100.0  $4,023    100.0
                         =================  ================  ================  ================  ===============


NON-PERFORMING ASSETS:

The  following  table  presents  for  the  years  indicated  the  components  of
non-performing assets:



                                                                      Years Ended December 31,
(In Thousands)                                          2005        2004         2003        2002       2001
                                                       -------     -------     -------     -------     -------
                                                                                            
Loans Past Due 90 Days or More
 And Still Accruing Interest                           $    47     $    --     $    56     $   203     $    53
Non-Accrual Loans                                          339         351         159         180         274
                                                       -------     -------     -------     -------     -------
   Total Non-Performing Loans                              386         351         215         383         327
Other Real Estate Owned                                     --          --          --          --          --
                                                       -------     -------     -------     -------     -------
   Total Non-Performing Assets                         $   386     $   351     $   215     $   383     $   327
                                                       =======     =======     =======     =======     =======

Loan Charge-Offs                                       $    16     $    78     $    42     $    68     $    92
Loan Recoveries                                            (14)        (15)       (111)        (43)        (80)
                                                       -------     -------     -------     -------     -------
   Net Loan Charge-Offs/(Recoveries)                   $     2     $    63     $   (69)    $    25     $    12
                                                       =======     =======     =======     =======     =======
Allowance for Loan Losses                              $ 6,502     $ 6,004     $ 5,467     $ 4,798     $ 4,023
                                                       =======     =======     =======     =======     =======

Ratios:
Total Non-Performing Loans/Total Loans                    0.05%       0.06%       0.05%       0.09%       0.08%
Total Non-Performing Loans/Total Assets                   0.03        0.03        0.02        0.04        0.05
Total Non-Performing Assets/Total Assets                  0.03        0.03        0.02        0.04        0.05
Allowance for Loan Losses/Total Loans                     0.85        1.05        1.28        1.17        0.96
Allowance for Loan Losses/Total Non-Performing Loans      16.8X       17.1X       25.4X       12.5X       12.3X


                                       15


     Interest  income of $21 thousand,  $11 thousand and $11 thousand would have
been recognized during 2005, 2004 and 2003,  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,  2005.  Further
discussion of these commitments is included in the Footnotes to the Consolidated
Financial Statements noted below:



                                        Less Than                           More Than
(In Thousands)                          One Year    1-3 Years   3-5 Years    5 Years      Total
                                        ---------   ---------   ---------   ---------   ---------
                                                                         
Overnight Borrowings                    $  12,500   $      --   $      --   $      --   $  12,500
Short-Term Borrowings                      65,000          --          --          --      65,000
Long-Term Debt Obligations (Note 8)         6,000       5,448      13,137       7,120      31,705
Operating Lease Obligations (Note 13)       2,257       4,474       4,402      12,753      23,886
Purchase Obligations                          470         644         117          --       1,231
Other Long-Term Liabilities (Note 11)(1)    1,100          --          --          --       1,100
                                        ---------   ---------   ---------   ---------   ---------
  Total Contractual Obligations         $  87,327   $  10,566   $  17,656   $  19,873   $ 135,422
                                        =========   =========   =========   =========   =========


(1) The Corporation does not have an estimate of the actual pension contribution
for 2007 and beyond;  however it is anticipated to be approximately $1.1 million
in 2006.

     Short-term and overnight  borrowings  are borrowings  from the Federal Home
Loan Bank with defined terms. 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.

     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, 2005. 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     $     863   $      --   $      --   $      --   $     863
Performance Letters of Credit       1,908          48          --          --       1,956
Commercial Letters of Credit        1,312       3,302          --          --       4,614
                                ---------   ---------   ---------   ---------   ---------
  Total Letters of Credit       $   4,083   $   3,350   $      --   $      --   $   7,433
                                =========   =========   =========   =========   =========


     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.

                                       16


OTHER INCOME:  Other income was $11.5 million in 2005, an increase of 16 percent
over 2004  levels.  This  increase was  attributable  to increases in almost all
categories of other income,  notably a $920 thousand increase, or 14 percent, in
trust fees. This increase is attributable to increased volume of business as the
market value of assets under management increased to $1.76 billion.

     Net gains on sales of securities increased by $401 thousand.  This increase
was primarily due to a $560 thousand  other-than-temporary  non-cash  impairment
charge on adjustable  rate  investment-grade  preferred stock in 2004 and a $253
thousand gain on the non-monetary exchange of equity securities in 2005.

     Other income of $802  thousand was  realized on  increased  cash  surrender
value on Bank Owned Life Insurance (BOLI) policies, as compared to $793 thousand
in 2004. BOLI assists in offsetting the rising costs of employee benefits.

The following table presents the major components of other income:

(In Thousands)                                        2005      2004      2003
                                                    -------   -------   -------
Trust Fees                                          $ 7,640   $ 6,720   $ 5,759
Service Charges on Deposit Accounts                   1,877     1,743     1,646
Bank Owned Life Insurance                               802       793       880
Securities Gains, Net                                   551       150     1,284
Other Noninterest Income                                282       205       201
Safe Deposit Rental Fees                                233       233       225
Other Fee Income                                        110        83        77
                                                    -------   -------   -------
  Total Other Income                                $11,495   $ 9,927   $10,072
                                                    =======   =======   =======

OTHER EXPENSES:  In 2005, other expenses  totaled $27.4 million,  an increase of
$2.2 million or 9 percent  compared to $25.2  million in 2004.  This increase is
commensurate  with the growth in the  overall  level of bank and trust  business
activity.  The Corporation strives to operate in an efficient manner and control
costs as a means of  producing  increased  earnings  and  enhancing  shareholder
value.

     Salaries and benefits  expense,  which accounts for the largest  portion of
other expenses,  increased $784 thousand,  or 6 percent,  in 2005 as compared to
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.  These  increases  were offset,  in part, by lower profit sharing plan
contributions  and a reduced bonus pool. At December 31, 2005, the Corporation's
full-time equivalent staff was 228 compared with 219 at December 31, 2004.

     Premises and equipment  expense increased to $6.7 million in 2005 from $5.7
million in 2004, an increase of $1.0 million, or 18 percent.  Occupancy expenses
continue to grow as the  Corporation  invests in new branches and  technological
capacity, both vital to the Corporation's future growth and profitability.

     Advertising  expenses increased $247 thousand,  or 36 percent when compared
to 2004  due to  additional  advertising  for  the  Bridgewater  Branch  and the
advertising of deposit  products.  Stationery  and supplies  expense and postage
expense declined $69 thousand,  or 11 percent, and $46 thousand,  or 14 percent,
respectively,  as cost  savings  from the  implementation  of check  imaging  of
customer checks was realized.  Telephone  expense  declined $51 thousand,  or 12
percent,  due to technological  efficiencies  created with the investment in the
new data  center  in 2004.  Professional  and  legal  fees  remained  relatively
constant from year to year.

                                       17


The following table presents the major components of other expenses:

(In Thousands)                                       2005      2004      2003
                                                    -------   -------   -------
Salaries and Benefits                               $14,682   $13,898   $12,638
Premises and Equipment                                6,705     5,668     4,836
Advertising                                             936       689       460
Professional and Legal Fees                             565       583       568
Stationery and Supplies                                 536       605       521
Trust Department                                        408       416       487
Telephone                                               390       441       376
Postage                                                 286       332       318
Other Expenses                                        2,875     2,559     2,345
                                                    -------   -------   -------
  Total Other Expenses                              $27,383   $25,191   $22,549
                                                    =======   =======   =======

INCOME TAXES:  Income tax expense for the years ended December 31, 2005 and 2004
was $5.8 million and $6.1 million,  respectively. The effective tax rate for the
year ended December 31, 2005 was 30.54 percent compared to 31.70 percent for the
year ended  December 31, 2004.  Taxable  income  declined  from $19.2 million to
$18.9  million from  December 31, 2004 to December 31, 2005.  The  effective tax
rate in 2005 decreased due to increased  tax-exempt income, as well as a decline
in state income tax due to higher taxable  income in the Real Estate  Investment
Trust subsidiary, which has a lower effective state tax rate.

RESULTS  OF  OPERATIONS  2004  COMPARED  TO 2003:  Net income for the year ended
December  31,  2004  increased  7 percent to $13.1  million as compared to $12.3
million earned in the year ended  December 31, 2003.  Earnings per diluted share
were $1.56 in 2004 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.  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, accompanied
by  historically  low cost of funds,  resulted in strong  growth in net interest
income.  The results for 2004 also included  substantial  investments in two new
branch locations and a new data center.

     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.  Average
interest-bearing  liabilities  increased  $65.7  million,  or 10 percent,  while
interest expense declined $402 thousand,  or 4 percent, over the levels recorded
in 2003.  Deposit  rates paid in 2004  reflect a decline in the market  interest
rates during most of the year; however, rates began to rise later in 2004 as the
Federal Reserve Bank began to increase the Federal funds rate.

     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 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.  Trust
fees rose $961  thousand or 17 percent over the levels  recorded in 2003 and was
attributable  to  increased  volume of  business  as the market  value of assets

                                       18


increased  $277.3  million or 20 percent over 2003 levels.  Other income of $793
thousand was  realized on increased  cash  surrender  value on BOLI  policies in
2004, as compared to $880 thousand in 2003.

     Other expenses, in 2004, totaled $25.2 million, an increase of $2.6 million
or 12 percent  compared to $22.5 million in 2003.  Salaries and benefits expense
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  was 219 at December 31, 2004 as compared to 209 at December
31, 2003.

     Premises and equipment  expense increased to $5.7 million from $4.8 million
in 2003, an increase of $832 thousand or 17 percent. Occupancy expenses grew due
to the investment in two new branches,  Oldwick and  Morristown,  and a new data
center.  During 2004,  the  Corporation  invested in the equipment  necessary to
image  customer  checks and create  image  statements  of customer  accounts and
enable the Corporation to comply with the Check 21 legislation.

     Advertising  expenses  increased  $229  thousand in 2004 due to  additional
advertising for two branch grand openings and  advertising of deposit  products.
Also  increasing  due to the  addition of two new branches  was  stationery  and
supplies  expense  of $84  thousand  and  telephone  expense  of  $65  thousand.
Professional  and legal  fees  remained  relatively  constant  from 2004 to 2003
despite  additional  costs related to the  implementation  of Section 404 of the
Sarbanes-Oxley Act.

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 $4.5
million or 5 percent to $99.2  million at December  31,  2005 as  compared  with
$94.7 million at December 31, 2004. At December 31, 2005, net unrealized  losses
on  securities,  net of taxes,  were $3.0 million as compared to net  unrealized
gains on securities, net of taxes, of $1.4 million at December 31, 2004. 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 16.71  percent  and 17.78
percent, respectively. The Corporation's capital leverage ratio was 8.66 percent
at December 31, 2005.

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-earning  deposits,  averaged  $24.5 million in 2005.  In addition,  the
Corporation  has $341.6 million in securities  designated as available for sale.
These securities can be sold in response to liquidity  concerns.  As of December
31, 2005,  investment  securities  and  securities  available  for sale maturing
within one year amounted to $42.7 million and cash and cash equivalents  totaled
$23.5 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
received on its loan portfolio and on its mortgage-backed security portfolio.

                                       19


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  0.64 on  December  31, 2005 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.

The table below  presents  the  maturity  and  repricing  relationships  between
interest-earning  assets and  interest-bearing  deposits as of December 31, 2005
(In Thousands):




Repricing or                               0-3           3-12         1-5        Over 5
Maturity Date                             Months        Months       Years        Years       Total
- --------------------------------------- ----------   ----------   ----------   ----------   ----------
                                                                             
Assets
  Securities                            $   38,528   $   85,976   $  225,925   $   69,239   $  419,668
  Federal Funds Sold                         2,631           --           --           --        2,631
  Interest-Earning Deposits                  1,295           --           --           --        1,295
  Loans (1)                                132,195      154,735      364,449      110,253      761,632
                                        ----------   ----------   ----------   ----------   ----------
    Total Interest-Sensitive Assets     $  174,649   $  240,711   $  590,374   $  179,492   $1,185,226
                                        ==========   ==========   ==========   ==========   ==========
Deposits
  Certificates of Deposit               $  152,499   $   84,384   $   71,272   $       --   $  308,155
  Savings                                   24,272        7,139       36,297       23,036       90,744
  Money Markets                            145,536       22,642      112,123          767      281,068
  Checking                                  47,124       13,860       70,471       44,720      176,175
  Borrowed Funds                            79,972        5,436       18,686        5,111      109,205
  Noninterest-Bearing Demand Deposits       49,604       14,546       74,136       47,568      185,854
                                        ----------   ----------   ----------   ----------   ----------
    Total Interest-Sensitive            $  499,007   $  148,007   $  382,985   $  121,202   $1,151,201
Liabilities
                                        ==========   ==========   ==========   ==========   ==========
Assets/Liabilities                            0.35         1.63         1.54         1.48         1.03
Assets/Liabilities (Cumulative)               0.35         0.64         0.98         1.03


     (1)  Loan balances do not include nonaccrual loans.

                                       20


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
conditions  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.

The following  table  presents the scheduled  maturity of market risk  sensitive
instruments as of December 31, 2005 (In Thousands):




                          Average                                                        Estimated
                          Interest    Within         1-5         Over                      Fair
Maturing In:                Rate      1 Year        Years      5 Years        Total        Value
                           ------   ----------   ----------   ----------   ----------   ----------
                                                                      
Assets
Securities                   4.17%  $   42,650   $  127,687   $  249,331   $  419,668   $  418,870
Federal Funds Sold           3.26        2,631           --           --        2,631        2,631
Interest-Earning Deposits    3.17        1,295           --           --        1,295        1,295
Loans (1)                    5.65      115,615      291,225      361,294      768,134      760,085
                           ------   ----------   ----------   ----------   ----------   ----------
  Total                             $  162,191   $  418,912   $  610,625   $1,191,728   $1,182,881
                                    ==========   ==========   ==========   ==========   ==========
Liabilities
Savings, Checking
And Money Markets            1.57%  $  547,987   $       --   $       --   $  547,987   $  547,987
CDs                          3.15      236,875       71,280           --      308,155      305,818
Borrowed Funds               3.57       83,500       18,585        7,120      109,205      107,932
                           ------   ----------   ----------   ----------   ----------   ----------
  Total                             $  868,362   $   89,865   $    7,120   $  965,347   $  961,737
                                    ==========   ==========   ==========   ==========   ==========


     (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.

                                       21


     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. 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. 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
anticipates  expensing  approximately  $114  thousand  in 2006  based on options
outstanding at December 31, 2005.

     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 have an  impact  on the
consolidated financial statements at this time.

     FASB  Staff  Position  No.  FAS  115-1  and  FAS  124-1,  "The  Meaning  of
Other-Than-Temporary Impairment and Its Application to Certain Investments" (the
"FSP"),  was issued on November 3, 2005 and addresses the  determination of when
an  investment  is  considered  impaired;  whether the  impairment is other than
temporary;  and how to  measure  an  impairment  loss.  The FSP  also  addresses
accounting    considerations    subsequent    to   the    recognition    of   an
other-than-temporary  impairment  on  a  debt  security,  and  requires  certain
disclosures   about   unrealized

                                       22


losses that have not been recognized as  other-than-temporary  impairments.  The
FSP replaces the impairment  guidance in EITF Issue No. 03-1 with  references to
existing authoritative literature concerning other-than-temporary determinations
(principally  Statement of Financial  Accounting Standards No. 115 and SEC Staff
Accounting  Bulletin 59). Under the FSP, impairment losses must be recognized in
earnings equal to the entire difference between the security's cost and its fair
value at the financial  statement date, without  considering  partial recoveries
subsequent to that date.  The FSP also  requires  that an investor  recognize an
other-than-temporary impairment loss when a decision to sell a security has been
made and the  investor  does not expect the fair value of the  security to fully
recover prior to the expected  time of sale.  The FSP is effective for reporting
periods  beginning after December 15, 2005. The Corporation does not expect that
the  application  of the  FSP  will  have a  material  impact  on its  financial
condition, results of operations or financial statement disclosures.

     In November 2005, the FASB Emerging Issues Task Force (EITF) stated that it
would review employer  accounting for deferred  compensation  or  postretirement
benefit  aspects of split-dollar  life insurance  arrangements at its March 2006
meeting. The Corporation's  accounting for the Bank owned life insurance and the
existing terms of the split-dollar  insurance  arrangements  with executives and
senior  officers  could change as a result of actions taken by the EITF. At this
time the  Corporation is unable to determine the impact,  if any, of any changes
in the accounting in this area.

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
available to provide investment  services at the Bank's Morristown and Gladstone
Branches.

     The book  value of assets  under  management  in PGB Trust and  Investments
increased from $1.2 billion at December 31, 2004 to $1.3 billion at December 31,
2005, an increase of 9 percent.  The corresponding  market value at December 31,
2005  reached  almost  $1.8  billion.  Fee  income  generated  by PGB  Trust and
Investments  was $7.6 million,  $6.7 million and $5.8 million in 2005,  2004 and
2003, 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.

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.

                                       23




                                                                 Years Ended December 31,
(In Thousands, Except Per Share Data)          2005           2004           2003            2002           2001
                                            -----------    -----------    -----------     -----------    -----------
                                                                                          
Summary Earnings:
  Interest Income                           $    55,414    $    44,917    $    41,426     $    43,947    $    40,523
  Interest Expense                               20,123          9,860         10,262          12,055         15,486
                                            -----------    -----------    -----------     -----------    -----------
    Net Interest Income                          35,291         35,057         31,164          31,892         25,037
                                            -----------    -----------    -----------     -----------    -----------
  Provision for Loan Losses                         500            600            600             800            600
    Net Interest Income After
Provision
     For Loan Losses                             34,791         34,457         30,564          31,092         24,437
                                            -----------    -----------    -----------     -----------    -----------
  Other Income, Exclusive of
Securities
    Gains, net                                   10,944          9,777          8,788           7,642          6,220
  Other Expenses                                 27,383         25,191         22,549          21,061         17,561
  Securities Gains, net                             551            150          1,284              52            189
                                            -----------    -----------    -----------     -----------    -----------
    Income Before Income Tax Expense             18,903         19,193         18,087          17,725         13,285
                                            -----------    -----------    -----------     -----------    -----------
  Income Tax Expense                              5,773          6,084          5,787           5,800          4,361
                                            -----------    -----------    -----------     -----------    -----------
    Net Income                              $    13,130    $    13,109    $    12,300     $    11,925    $     8,924
                                            ===========    ===========    ===========     ===========    ===========

Per Share Data:
Earnings Per Share-Basic                    $      1.58    $      1.60    $      1.51     $      1.48    $      1.11
Earnings Per Share-Diluted                         1.56           1.56           1.47            1.45           1.09
Cash Dividends Declared                            0.50           0.42           0.38            0.33           0.29
Book Value End-Of-Period                          11.97          11.48          10.43            9.52           7.84
Weighted Average Shares Outstanding           8,286,926      8,200,681      8,122,433       8,083,088      8,053,362
Common Stock Equivalents (Dilutive)             116,348        177,412        231,062         165,453        135,407

Balance Sheet Data (At Period End):            2005           2004           2003            2002           2001
                                            -----------    -----------    -----------     -----------    -----------
  Total Assets                              $ 1,255,259    $ 1,067,395    $   968,126     $   859,808    $   704,773
  Investment Securities                          78,084         87,128         97,701         168,066         48,722
  Securities Available for Sale                 341,584        354,186        355,998         212,259        172,620
  Loans                                         768,473        572,164        427,001         409,760        416,933
  Allowance for Loan Losses                       6,502          6,004          5,467           4,798          4,023
  Total Deposits                              1,041,996        935,666        845,771         769,688        630,903
  Total Shareholders' Equity                     99,155         94,669         85,054          77,158         63,085
  Trust Assets (Market Value)                 1,761,846      1,691,860      1,414,591       1,238,754      1,024,795
  Cash Dividends Declared                         4,143          3,226          2,760           2,207          1,846

Selected Performance Ratios:
  Return on Average Total Assets                   1.12%          1.30%          1.34%           1.53%          1.42%
  Return on Average Total Shareholders'           13.49          14.72          15.14           17.06          15.03
Equity
  Dividend Payout Ratio                           31.56          24.61          22.44           18.51          20.69
  Average Total Shareholders' Equity to
    Average Assets                                 8.30           8.82           8.84            8.95           9.44
  Non-Interest Expenses to Average Assets          2.34           2.49           2.45            2.70           2.79
  Non-Interest Income to Average Assets            0.98           0.98           1.10            0.99           1.02

Asset Quality Ratios (At Period End):
  Non-Accrual Loans to Total Loans                 0.04%          0.06%          0.04%           0.04%          0.07%
  Non-Performing Assets to Total Assets            0.03           0.03           0.02            0.04           0.05
  Allowance For Loans Losses to
    Non-Performing Loans                          16.8X          17.1X          25.4X           12.5X          12.3X
  Allowance For Loans Losses to
    Total Loans                                    0.85%          1.05%          1.28%           1.17%          0.96%
  Net (Recoveries)/Charge-Offs to Average
    Loans Plus Other Real Estate Owned             0.00           0.01          (0.02)           0.01           0.01

Liquidity and Capital Ratios:
  Average Loans to Average Deposits               69.25%         55.94%         51.23%          61.09%         67.85%
  Total Shareholders' Equity to Total              7.90           8.87           8.79            8.97           8.95
Assets
  Tier 1 Capital to Risk Weighted Assets          16.71          19.02          20.38           19.51          18.76
  Total Capital to Risk Weighted Assets           17.78          20.25          21.74           20.81          19.98
  Tier 1 Leverage Ratio                            8.66           9.18           8.91            9.19           9.84

                                       24



The following table sets forth certain  unaudited  quarterly  financial data for
the periods indicated:




Selected 2005 Quarterly Data:             March 31      June 30      September 30   December 31
                                       ------------   ------------   ------------   ------------
(In Thousands Except Per Share Data)
                                                                        
Interest Income                        $     12,656   $     13,400   $     14,266   $     15,092
Interest Expense                              3,629          4,455          5,504          6,535
                                       ------------   ------------   ------------   ------------
  Net Interest Income                         9,027          8,945          8,762          8,557
                                       ------------   ------------   ------------   ------------
Provision for Loans Losses                      150            200            150             --
Trust Fees                                    2,013          1,906          1,895          1,826
Securities Gains, Net                           298             37            216             --
Other Income                                    839            818            828            819
Other Expenses                                6,555          7,017          6,861          6,950
                                       ------------   ------------   ------------   ------------
Net Income Before Income Tax Expense          5,472          4,489          4,690          4,252
Income Tax Expense                            1,769          1,271          1,475          1,258
                                       ------------   ------------   ------------   ------------
  Net Income                           $      3,703   $      3,218   $      3,215   $      2,994
                                       ============   ============   ============   ============
Earnings Per Share-Basic               $       0.45   $       0.39   $       0.39   $       0.36
Earnings Per Share-Diluted                     0.44           0.38           0.38           0.36

Selected 2004 Quarterly Data:            March 31       June 30      September 30    December 31
                                       ------------   ------------   ------------   ------------
(In Thousands Except Per Share Data)
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 Loans 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



                                       25


         Management Report on 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, 2005. 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, 2005,  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 and                   Executive Vice President,
Chief Executive Officer                     Chief Financial Officer and
                                            Chief Accounting Officer

February 28, 2006

                                       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, 2005,  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.

In  our  opinion,   management's  assessment  that  Peapack-Gladstone  Financial
Corporation and subsidiary  maintained effective internal control over financial
reporting as of December 31, 2005, is fairly stated,  in all material  respects,
based on criteria established in Internal  Control--Integrated  Framework issued
by the Committee of Sponsoring  Organizations of the Treadway Commission.  Also,
in  our  opinion,   Peapack-Gladstone   Financial   Corporation  and  subsidiary
maintained, in all material respects,  effective internal control over financial
reporting  as of

                                       27


December 31, 2005, based on criteria established in Internal Control--Integrated
Framework  issued by the Committee of Sponsoring  Organizations  of the Treadway
Commission.

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, 2005 and 2004, 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, 2005,  and our report dated  February 28,
2006  expressed  an  unqualified   opinion  on  those   consolidated   financial
statements.


/s/ KPMG LLP

Short Hills, New Jersey
February 28, 2006


                                       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, 2005 and 2004, 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,  2005.  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, 2005 and 2004, and the
results  of their  operations  and their cash flows for each of the years in the
three-year  period ended  December 31, 2005, 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, 2005,  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 February
28, 2006 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
February 28, 2006

                                       29


CONSOLIDATED STATEMENTS OF CONDITION




                                                                         December 31,
(In Thousands)                                                        2005           2004
                                                                  -----------    -----------
                                                                           
Assets
Cash and Due From Banks                                           $    19,573    $    15,631
Federal Funds Sold                                                      2,631            101
Interest-Earning Deposits                                               1,295            786
                                                                  -----------    -----------
  Total Cash and Cash Equivalents                                      23,499         16,518
Investment Securities Held to Maturity (Approximate
  Market Value $77,286 in 2005 and $87,544 in 2004)                    78,084         87,128
Securities Available for Sale                                         341,584        354,186
Loans                                                                 768,473        572,164
  Less: Allowance for Loan Losses                                       6,502          6,004
                                                                  -----------    -----------
  Net Loans                                                           761,971        566,160
Premises and Equipment                                                 21,412         20,163
Accrued Interest Receivable                                             4,828          4,375
Cash Surrender Value of Life Insurance                                 17,957         17,253
Other Assets                                                            5,924          1,612
                                                                  -----------    -----------
    Total Assets                                                  $ 1,255,259    $ 1,067,395
                                                                  ===========    ===========

Liabilities
Deposits:
  Noninterest-Bearing Demand Deposits                             $   185,854    $   162,275
  Interest-Bearing Deposits:
    Checking                                                          176,175        194,669
    Savings                                                            90,744        106,576
    Money Market Accounts                                             281,068        227,944
    Certificates of Deposit over $100,000                              93,903         74,005
    Certificates of Deposit less than $100,000                        214,252        170,197
                                                                  -----------    -----------
     Total Deposits                                                 1,041,996        935,666
Short-Term Borrowings                                                  77,500             --
Long-Term Debt                                                         31,705         33,394
Accrued Expenses and Other Liabilities                                  4,903          3,666
                                                                  -----------    -----------
    Total Liabilities                                               1,156,104        972,726
Shareholders' Equity
Common Stock (No Par Value; Stated Value $0.83
  Per Share; Authorized 20,000,000 shares;
  Issued  Shares,  8,473,718 at December 31, 2005 and 8,393,625
  At December 31, 2004; Outstanding shares, 8,284,715 at
  December 31, 2005 and 8,246,042 at December 31, 2004)                 7,061          6,994
Surplus                                                                88,973         87,991
Treasury Stock at Cost, 189,003 shares in 2005
  And 147,583 shares in 2004                                           (4,022)        (2,867)
Retained Earnings                                                      10,100          1,113
Accumulated Other Comprehensive (Loss)/Income,
  Net of Income Tax (Benefit)/Expense                                  (2,957)         1,438
                                                                  -----------    -----------
    Total Shareholders' Equity                                         99,155         94,669
                                                                  -----------    -----------
    Total Liabilities and Shareholders' Equity                    $ 1,255,259    $ 1,067,395
                                                                  ===========    ===========


See Accompanying Notes to Consolidated Financial Statements

                                       30


CONSOLIDATED STATEMENTS OF INCOME

                                                      Years Ended December 31,
(In Thousands, Except Per Share Data)                 2005      2004      2003
                                                    -------   -------   -------
Interest Income
Interest and Fees on Loans                          $38,559   $27,542   $25,135
Interest on Investment Securities
  Held to Maturity:
  Taxable                                             1,591     2,650     3,889
  Tax-Exempt                                          1,188       943       590
Interest and Dividends on Securities
  Available for Sale:
  Taxable                                            13,619    13,342    11,372
  Tax-Exempt                                            358       363       362
Interest on Federal Funds Sold                           73        58        70
Interest-Earning Deposits                                26        19         8
                                                    -------   -------   -------
    Total Interest Income                            55,414    44,917    41,426
Interest Expense
Interest on Checking Accounts                         2,192       991       616
Interest on Savings and Money Market Accounts         6,304     2,686     2,763
Interest on Certificates of Deposit Over $100,000     2,678     1,320     1,539
Interest on Other Certificates of Deposit             5,931     3,514     4,458
Interest on Short-Term Borrowings                     1,879       345       156
Interest on Long-Term Debt                            1,139     1,004       730
                                                    -------   -------   -------
    Total Interest Expense                           20,123     9,860    10,262
                                                    -------   -------   -------
     Net Interest Income Before Provision
      For Loan Losses                                35,291    35,057    31,164
                                                    -------   -------   -------
Provision for Loan Losses                               500       600       600
                                                    -------   -------   -------
     Net Interest Income After Provision
      For Loan Losses                                34,791    34,457    30,564
Other Income
Trust Fees                                            7,640     6,720     5,759
Service Charges and Fees                              2,220     2,059     1,948
Bank Owned Life Insurance                               802       793       880
Other Income                                            282       205       201
Securities Gains, Net                                   551       150     1,284
                                                    -------   -------   -------
    Total Other Income                               11,495     9,927    10,072
Other Expenses
Salaries and Employee Benefits                       14,682    13,898    12,638
Premises and Equipment                                6,705     5,668     4,836
Other Expenses                                        5,996     5,625     5,075
                                                    -------   -------   -------
    Total Other Expenses                             27,383    25,191    22,549
Income Before Income Tax Expense                     18,903    19,193    18,087
Income Tax Expense                                    5,773     6,084     5,787
                                                    -------   -------   -------
     Net Income                                     $13,130   $13,109   $12,300
                                                    =======   =======   =======
Earnings Per Share
  Basic                                             $  1.58   $  1.60   $  1.51
  Diluted                                              1.56      1.56      1.47

See Accompanying Notes to Consolidated Financial Statements

                                       31


CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS' EQUITY



                                                                                          Accumulated
                                                                                             Other
    (In Thousands, Except              Common                   Treasury      Retained   Comprehensive
       Per Share Data)                 Stock        Surplus      Stock        Earnings   Income/(Loss)    Total
- ----------------------------------   ----------   ----------   ----------    ----------   ----------    ----------
                                                                                      
Balance at December 31,
2002, 6,702,523 Shares Outstanding   $    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, 42,304 shares                45          869                                                   914
Common Stock Dividend
  (Ten Percent), 671,204                    568       22,705                    (23,273)                        --
shares
Treasury Stock Transactions                                          (371)                                    (371)
                                     ----------   ----------   ----------    ----------   ----------    ----------
Balance at December 31, 2003
  7,416,031 Shares  Outstanding      $    6,274       61,959   $   (2,391)   $   16,557   $    2,655    $   85,054
                                     ----------   ----------   ----------    ----------   ----------    ----------
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, 83,002                       85        1,340                                                 1,425
shares
Common Stock Dividend
  (Ten Percent), 747,009 shares             635       24,692                    (25,327)                        --

Treasury Stock Transactions                                          (476)                                    (476)
                                     ----------   ----------   ----------    ----------   ----------    ----------
Balance at December 31, 2004
  8,246,042 Shares Outstanding       $    6,994       87,991   $   (2,867)   $    1,113   $    1,438    $   94,669
                                     ----------   ----------   ----------    ----------   ----------    ----------
Comprehensive Income
Net Income 2005                                                                  13,130                     13,130
Unrealized Holding Losses on
  Securities Arising During
the
  Period (Net of Income
  Tax Benefit of $2,504)                                                                      (4,037)
 Less: Reclassification
   Adjustment for Gains
   Included in Net Income
   (Net of Income Tax of $193)                                                                   358


                                       32



                                                                                      
Net Unrealized Holding
  Losses on Securities Arising
  During the Period (Net of                                                                                     --
  Income Tax Benefit of $2,697)                                                               (4,395)       (4,395)
                                                                                                        ----------
Total Comprehensive Income                                                                                   8,735
Dividends Declared
  ($0.50 Per Share)                                                              (4,143)                    (4,143)
Common Stock Options
Exercised and Related
  Tax Benefits, 38,673                       67          982                                                 1,049
shares
Treasury Stock Transactions                                        (1,155)                                  (1,155)
                                     ----------   ----------   ----------    ----------   ----------    ----------
Balance at December 31, 2005
  8,284,715 Shares Outstanding       $    7,061       88,973   $   (4,022)   $   10,100   $   (2,957)   $   99,155
                                     ==========   ==========   ==========    ==========   ==========    ==========


See Accompanying Notes to Consolidated Financial Statements

                                       33


CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                       Years Ended December 31,
(In Thousands, Except Per Share Data)                               2005         2004         2003
                                                                 ---------    ---------    ---------
                                                                                     
Operating Activities:
Net Income                                                       $  13,130    $  13,109       12,300
Adjustments to Reconcile Net Income to Net Cash Provided
  By Operating Activities:
Depreciation                                                         1,991        1,658        1,448
Amortization of Premium and Accretion of Discount on
  Securities, Net                                                    1,009        1,450        2,761
Provision for Loan Losses                                              500          600          600
Deferred Taxes                                                      (2,008)        (291)      (1,221)
Gain on Sale of Securities, Net                                       (298)        (150)      (1,284)
Gain on Loans Sold                                                     (13)          (4)         (13)
Gain on Disposal of Fixed Assets                                       (28)          --           --
Tax Benefit on Stock Option Exercises                                  347          477          379
Increase in Cash Surrender Value of Life Insurance                    (704)        (705)        (801)
(Increase)/Decrease in Accrued Interest Receivable                    (453)         (80)         311
(Increase)/Decrease in Other Assets                                 (2,305)       1,662       (1,125)
Increase/(Decrease) in Accrued Expenses and Other Liabilities        3,683       (2,556)         626
                                                                 ---------    ---------    ---------
    Net Cash Provided by Operating Activities                       14,851       15,170       13,981
                                                                 ---------    ---------    ---------
Investing Activities:
Proceeds From Maturities of Investment Securities
  Held to Maturity                                                  35,119       25,669       95,655
Proceeds From Maturities of Securities Available for Sale           51,383       42,859       32,110
Proceeds From Calls of Investment Securities Held to Maturity        5,685        2,495        9,170
Proceeds From Sales and Calls of Securities Available for Sale      42,225      102,706      177,391
Purchase of Investment Securities Held to Maturity                 (32,000)     (18,036)     (36,073)
Purchase of Securities Available for Sale                          (88,569)    (146,673)    (356,821)
Proceeds From Sales of Loans                                         2,316          769        1,648
Purchase of Loans                                                 (191,842)     (74,452)          --
Net Increase in Loans                                               (6,772)     (71,539)     (18,807)
Purchases of Premises and Equipment                                 (3,259)      (6,689)      (2,209)
Proceeds from Disposal of Premises and Equipment                        47           --           --
                                                                 ---------    ---------    ---------
    Net Cash Used in Investing Activities                         (185,667)    (142,891)     (97,936)
                                                                 ---------    ---------    ---------
Financing Activities:
Net Increase in Deposits                                           106,330       89,895       76,083
Net Increase in Short-Term Borrowings                               77,500           --           --
Proceeds From Long-Term Debt                                            --        8,000       26,000
Repayments of Long-Term Debt                                        (1,689)      (4,638)        (968)
Dividends Paid                                                      (3,891)      (3,134)      (2,549)
Exercise of Stock Options                                              702          948          535
Purchase of Treasury Stock                                          (1,155)        (476)        (371)
                                                                 ---------    ---------    ---------
    Net Cash Provided by Financing Activities                      177,797       90,595       98,730
                                                                 ---------    ---------    ---------
    Net Increase/(Decrease) in Cash and Cash Equivalents             6,981      (37,126)      14,775
                                                                 ---------    ---------    ---------
Cash and Cash Equivalents at Beginning of Year                      16,518       53,644       38,869
                                                                 ---------    ---------    ---------
Cash and Cash Equivalents at End of Year                         $  23,499    $  16,518       53,644
                                                                 =========    =========    =========
Supplemental Disclosures of Cash Flow Information
Cash Paid During the Year for:
  Interest                                                       $  18,399    $   9,578    $  10,902
  Income Taxes                                                       8,307        6,437        5,918


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
subsidiary,   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  U.S.  generally  accepted  accounting
principles.  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.

Segment  Information:   Substantially  all  of  the  Corporation's  business  is
conducted  through its banking  subsidiary and involves the delivery of loan and
deposit  products to customers.  The Corporation  makes operating  decisions and
assesses  performance  based on an ongoing  review of these banking  operations,
which constitute the only operating segment for financial reporting.

Cash and Cash  Equivalents:  For purposes of the statements of cash flows,  cash
and cash equivalents include cash and due from banks,  interest-earning deposits
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/(Loss). Upon

                                       35


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.

     Debt  securities  that are purchased and held  primarily for the purpose of
being sold in the near term are  classified as trading.  Trading  securities are
carried at market value with realized and unrealized  gains and losses  reported
in non-interest income. There were no trading securities at December 31, 2005 or
2004. Loans: Loans are stated at the principal amount  outstanding.  Interest on
loans is  recognized  based upon the  principal  amount  outstanding.  Loans are
stated  at face  value,  less  unearned  income  and  net  deferred  fees.  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.

     Loans are  considered  past due when they are not paid in  accordance  with
contractual terms. 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.  Commercial loans are
generally  charged off after an  analysis  is  completed  which  indicates  that
collectibility  of the full  principal  balance is in doubt.  Consumer loans are
generally  charged off after they become 120 days past due.  Mortgage  loans are
not generally placed on a nonaccrual  status unless the value of the real estate
has  deteriorated  to the point that a potential  loss of  principal or interest
exists.  Subsequent  payments  are  credited  to income  only if  collection  of
principal  is not in doubt.  If  principal  and  interest  payments  are brought
contractually current and future collectibility is reasonably assured, loans are
returned to accrual  status.  Mortgage loans are generally  charged off when the
value of the  underlying  collateral  does not cover the  outstanding  principal
balance.  The majority of the Corporation's  loans are secured by real estate in
the State of 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
charge-offs net of recoveries.

     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

                                       36


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.
Equipment  and other fixed  assets are  depreciated  over the  estimated  useful
lives,  which range from three to ten years.  Premises are depreciated  over the
estimated useful life of 40 years, while leasehold improvements are amortized on
a straight-line  basis over the shorter of their  estimated  useful lives or the
term of the lease.  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.  The Corporation had no other real estate owned as of December
31, 2005 and 2004.

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.

     In February 2006, the State of New Jersey Division of Taxation  adopted new
regulations  relating to the  dividends  paid by Real Estate  Investment  Trusts
(REIT).  Dividends  received from a REIT are now ineligible for inclusion in the
dividends  received  deduction  for  corporations.  This  regulation  applies to
dividends paid on or after February 6, 2006. The Corporation  believes that this
new  regulation  will not have a material  impact on its financial  condition or
results of operations during 2006.

Stock Option  Plans:  At December  31, 2005,  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.

                                       37


     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.

     On  December 8, 2005,  the Board of  Directors  accelerated  the vesting of
116,928 of  unvested  stock  options  awarded to  outside  directors  and senior
officers under the  Corporation's  1998 and 2002 Stock Option Plans and 1998 and
2002  Stock  Option  Plans  for  Outside  Directors.  All but 1,000 of the total
accelerated options had an exercise price greater than $28.25, the closing price
of the Corporation's  common stock on the American Stock Exchange on December 8,
2005.  As a result of the  acceleration,  options to acquire  the  shares,  with
exercise  prices  ranging  from  $26.73  per share to $30.00  per  share,  which
otherwise  would have vested  from time to time over the next four and  one-half
years, became immediately exercisable.

     The Board's  decision  to  accelerate  the vesting of these  options was in
response  to a review  of the  Corporation's  long-term  incentive  compensation
programs in light of changes in market  practices and recently issued changes in
accounting  rules  resulting  from  the  issuance  by the FASB of  Statement  of
Financial  Accounting Standard No. 123 (revised 2004),  Statement 123(R),  Share
Based Payment,  which the  Corporation  has adopted  effective  January 1, 2006.
Statement 123(R) requires that all share-based payments to employees,  including
grants of employee  stock  options,  be recognized  in the financial  statements
based on their fair values  beginning  with the first  interim or annual  period
after December 15, 2005.  Management  believes that  accelerating the vesting of
these  options  prior to the  adoption  of  Statement  123(R) will result in the
Corporation not being required to recognize  aggregate  compensation  expense of
$1.21 million for the five years ending December 31, 2010.

     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)                    2005         2004         2003
                                                    ----------   ----------   ----------
                                                                     
Net Income:
  As Reported                                       $   13,130   $   13,109   $   12,300
  Less:  Total Stock-Based Compensation
    Expense Determined Under the Fair Value Based
    Method on All Stock Options, Net of Related
    Tax Effects                                          1,603        1,559          193
                                                    ----------   ----------   ----------
  Pro Forma                                         $   11,527   $   11,550   $   12,107
Earnings Per Share:
  As Reported
  Basic                                             $     1.58   $     1.60   $     1.51
  Diluted                                                 1.56         1.56         1.47
  Pro Forma
  Basic                                             $     1.39   $     1.41   $     1.49
  Diluted                                                 1.37         1.38         1.45


                                       38


Earnings Per Share: In calculating  earnings per share, there are no adjustments
to net income,  which is the  numerator  of both the Basic and Diluted  EPS. 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.

     The  following  table  shows the  calculation  of both  Basic  and  Diluted
earnings per share for the years ended December 31, 2005, 2004 and 2003:

(In Thousands Except Per Share Data)              2005        2004        2003
                                              ----------  ----------  ----------
Net Income                                    $   13,130  $   13,109  $   12,300
                                              ==========  ==========  ==========
Basic Weighted Average Shares Outstanding      8,286,926   8,200,681   8,122,433
Plus:  Common Stock Equivalents                  116,348     177,412     231,062
                                              ----------  ----------  ----------
Diluted Weighted Average Shares Outstanding    8,403,274   8,378,093   8,353,495
                                              ==========  ==========  ==========
Earnings Per Share:
Basic                                         $     1.58  $     1.60  $     1.51
Diluted                                             1.56        1.56        1.47

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 2005 presentation.

2.  INVESTMENT SECURITIES HELD TO MATURITY

     A summary of amortized  cost and  approximate  market  value of  investment
securities held to maturity included in the consolidated statements of condition
as of December 31, 2005 and 2004 follows:



                                                        2005
                                                    ------------
                                                           Gross          Gross     Approximate
                                        Amortized     Unrealized     Unrealized          Market
(In Thousands)                               Cost          Gains         Losses           Value
                                     ------------   ------------   ------------    ------------
                                                                       
U.S. Treasury                        $        499   $         --   $         (6)   $        493
U.S. Government-Sponsored Agencies          1,497             12             --           1,509
Mortgage-Backed Securities                 21,435             96           (271)         21,260
State and Political Subdivisions           54,653             39           (668)         54,024
                                     ------------   ------------   ------------    ------------
    Total                            $     78,084   $        147   $       (945)   $     77,286
                                     ============   ============   ============    ============

                                                        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


                                       39




                                                                       
Other Debt Securities                       1,502             32             --           1,534
                                     ------------   ------------   ------------    ------------
    Total                            $     87,128   $        727   $       (311)   $     87,544
                                     ============   ============   ============    ============


     The amortized cost and  approximate  market value of investment  securities
held to maturity as of December 31, 2005,  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                                 $       27,235   $       27,140
After One Year Through Five Years                        19,366           18,990
After Five Years Through Ten Years                       10,048            9,896
                                                 --------------   --------------
                                                         56,649           56,026
Mortgage-Backed Securities                               21,435           21,260
                                                 --------------   --------------
   Total                                         $       78,084   $       77,286
                                                 ==============   ==============

     Securities  having an  approximate  carrying  value of $300  thousand as of
December  31, 2005 were pledged to secure  public  funds and for other  purposes
required or permitted by law.

     The following table presents the Corporation's  investment  securities held
to maturity with continuous  unrealized losses and the approximate  market value
of these investments as of December 31, 2005 and 2004.




                                                         2005
                                                            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 Treasury                 $        493   $         (6)   $         --   $         --    $        493   $         (6)
Mortgage-Backed Securities          7,331            (95)          6,757           (176)         14,088           (271)
State and Political
Subdivisions                       34,879           (278)         14,316           (390)         49,195           (668)
                             ------------   ------------    ------------   ------------    ------------   ------------
    Total                    $     42,703   $       (379)   $     21,073   $       (566)   $     63,776   $       (945)
                             ============   ============    ============   ============    ============   ============

                                                        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)
                             ------------   ------------    ------------   ------------    ------------   ------------
    Total                    $     36,213   $       (267)   $        927   $        (44)   $     37,140   $       (311)
                             ============   ============    ============   ============    ============   ============


     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

                                       40


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.  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.

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, 2005 and 2004 follows:



                                                               2005
                                                            -----------
                                                                  Gross            Gross      Approximate
                                              Amortized      Unrealized       Unrealized           Market
(In Thousands)                                     Cost           Gains           Losses            Value
                                            -----------     -----------     ------------     ------------
                                                                                 
U.S. Government-Sponsored Agencies          $   114,442     $       162     $    (1,983)     $    112,621
Mortgage-Backed Securities                      185,226              34          (3,820)          181,440
State and Political Subdivisions                  8,909             163             (10)            9,062
Other Securities                                 37,846             801            (186)           38,461
                                            -----------     -----------     ------------     ------------
    Total                                   $   346,423     $     1,160     $    (5,999)     $    341,584
                                            ===========     ===========     ============     ============

                                                               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
                                            ===========     ===========     ============     ============


     The  amortized  cost  and  approximate  market  value  of  debt  securities
available for sale as of December 31, 2005, 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                               $       15,117   $     15,415
After One Year Through Five Years                      97,582         96,058
After Five Years Through Ten Years                     13,996         13,941
After Ten Years                                        34,502         34,730
                                               --------------   ------------
                                                      161,197        160,144

                                       41


Mortgage-Backed Securities                            185,226        181,440
                                               --------------   ------------
   Total                                       $      346,423   $    341,584
                                               ==============   ============

     Securities having an approximate  carrying value of $19.2 million and $14.8
million as of December  31,  2005 and  December  31,  2004,  respectively,  were
pledged to secure public funds and for other  purposes  required or permitted by
law. Gross gains on sales of securities of $443 thousand, $747 thousand and $1.6
million and gross losses on sales of securities of $145  thousand,  $37 thousand
and $363 thousand were realized in 2005, 2004 and 2003,  respectively.  In 2005,
the Corporation  recognized $253 thousand in gains on the non-monetary  exchange
of equity securities.  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 $2.0 million.

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




                                                         2005
                                                           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                     $      29,333     $    (316)     $   70,081     $ (1,667)    $    99,414     $ (1,983)
Mortgage-Backed Securities           122,849        (2,189)         49,319       (1,631)        172,168       (3,820)
State and Political                       --            --             332          (10)            332          (10)
Subdivisions
Other Securities                       4,935           (65)          1,473          (27)          6,408          (92)
Marketable Equity                        772           (62)            328          (32)          1,100          (94)
Securities
                               --------------    -----------    -----------    ----------   ------------    ----------
    Total                      $     157,889     $  (2,632)     $  121,533     $ (3,367)    $   279,422     $ (5,999)
                               ==============    ===========    ===========    ==========   ============    ==========

                                                         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                      344            (3)             --           --             344           (3)
Subdivisions
Other Securities                       4,942           (59)             --           --           4,942          (59)
Marketable Equity                        315           (21)             --           --             315          (21)
Securities
                               --------------    -----------    -----------    ----------   ------------    ----------
    Total                      $      127,708    $  (1,137)     $   28,237     $   (457)    $   155,945     $  (1,594)
                               ==============    ===========    ===========    ==========   ============    ==========


     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

                                       42


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.

     The marketable equity securities with unrealized losses are evaluated on an
individual  issuer basis. The Corporation  evaluated the near-term  prospects of
the issuer in relation to the severity and duration of the impairment.  Based on
that  evaluation  and  the  Corporation's  ability  and  intent  to  hold  these
securities for a reasonable period of time sufficient for a price recovery,  the
Corporation  does not consider  these  securities  to be  other-than-temporarily
impaired.

4.  LOANS

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

(In Thousands)                                           2005           2004
                                                     ------------   ------------
Loans Secured by 1-4 Family                          $    506,304   $    361,591
Commercial Real Estate                                    196,431        162,166
Commercial Loans                                           33,322         20,821
Construction Loans                                         25,387         17,703
Consumer Loans                                              5,014          7,181
Other Loans                                                 2,015          2,702
                                                     ------------   ------------
  Total Loans                                        $    768,473   $    572,164
                                                     ============   ============

     Included  in the totals  above for  December  31,  2005 is $3.9  million of
unamortized  discount  and $3.1  million of  deferred  origination  costs net of
deferred  origination  fees as compared to $3.8 million of unamortized  discount
and $1.6 million of deferred  origination costs net of deferred origination fees
for December 31, 2004.

     Non-accrual  loans  totaled $339 thousand and $351 thousand at December 31,
2005 and 2004,  respectively.  At December  31, 2005 there were $47  thousand of
loans past due 90 days or more and still accruing interest.  There were no loans
past due 90 days or more and still accruing interest at December 31, 2004. 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 $6 thousand,
$14  thousand  and $3 thousand in 2005,  2004 and 2003,  respectively.  Interest
income of $21 thousand, $11 thousand and $11 thousand would have been recognized
during  2005,  2004 and 2003,  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

                                       43


for  impairment,  and consumer loans are excluded.  There were no impaired loans
during the years ended December 31, 2005, 2004 and 2003.

     In the ordinary course of business, the Corporation,  through the Bank, may
extend  credit to  officers,  directors  or their  associates.  These  loans are
subject to the Corporation's normal lending policy. All loans are performing.

     The  following  table shows the changes in loans to officers,  directors or
their associates.

(In thousands)
Balance, December 31, 2004                      $ 2,383
New loans                                           357
Repayments                                         (791)
                                                -------
Balance, December 31, 2005                      $ 1,949
                                                =======

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)                                2005          2004          2003
                                            -------       -------       -------
Balance, Beginning of Year                  $ 6,004       $ 5,467       $ 4,798
Provision Charged to Expense                    500           600           600
Loans Charged-Off                               (16)          (78)          (42)
Recoveries                                       14            15           111
                                            -------       -------       -------
Balance, End of Year                        $ 6,502       $ 6,004       $ 5,467
                                            =======       =======       =======

6.  PREMISES AND EQUIPMENT

     Premises and equipment as of December 31, follows:

(In Thousands)                                             2005            2004
                                                         -------         -------
Land                                                     $ 3,518         $ 3,518
Buildings                                                  8,554           8,554
Furniture and Equipment                                   14,717          13,421
Leasehold Improvements                                     7,905           7,251
Projects in Progress                                       1,545             382
                                                         -------         -------
                                                          36,239          33,126
                                                         -------         -------
Less:  Accumulated Depreciation                           14,827          12,963
                                                         -------         -------
  Total                                                  $21,412         $20,163
                                                         =======         =======

     Depreciation  expense  amounted  to $2.0  million,  $1.7  million  and $1.4
million for the years ended December 31, 2005, 2004 and 2003, respectively.

7.  DEPOSITS

                                       44


         Interest  expense on time  deposits of $100,000  or more  totaled  $2.7
million, $1.3 million and $1.5 million in 2005, 2004 and 2003, respectively.
         The scheduled maturities of time deposits are as follows:

(In Thousands)
2006                                                                    $236,875
2007                                                                      40,832
2008                                                                      14,727
2009                                                                       6,713
2010                                                                       9,008
                                                                        --------
  Total                                                                 $308,155
                                                                        ========

8.  FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

     Advances  from the Federal Home Loan Bank of New York (FHLB)  totaled $31.7
million and $33.4  million at December 31, 2005 and 2004,  respectively,  with a
weighted average  interest rate of 3.51 percent and 3.39 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages  totaling  $239.3  million at December 31, 2005 and $160.3  million at
December 31, 2004.  Advances  totaling $23.0 million at December 31, 2005,  have
fixed  maturity  dates,  while  advances  totaling $8.7 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                                                                       1,448
2009                                                                       2,000
2010                                                                      11,137
Over 5 Years                                                               7,120
                                                                        --------
  Total                                                                 $ 31,705
                                                                        ========

     At  December  31,  2005,  short-term  borrowings  at FHLB  with an  average
maturity of 90 days or less,  were $65.0 million,  while the  Corporation had no
short-term  borrowings at December 31, 2004. The weighted  average interest rate
for short-term borrowings at December 31, 2005 was 3.84 percent.

     Overnight borrowings totaled $12.5 million at December 31, 2005 as compared
to no overnight  borrowings at December 31, 2004. For the years ended,  December
31, 2005 and 2004,  overnight  borrowings at FHLB averaged  $27.3 million with a
weighted average interest rate of 3.40 percent and $20.8 million with a weighted
average  interest  rate  of  1.66  percent,  respectively.  The  maximum  amount
outstanding  at any month end during  2005 and 2004 was $59.0  million and $48.3
million,  respectively.  At December

                                       45


31, 2005, unused short-term or overnight  borrowings  commitments totaled $122.5
million from FHLB and $50.0 million from correspondent banks.

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.

     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.

OVERNIGHT  AND  SHORT-TERM  BORROWINGS-The  carrying  amount  of  overnight  and
short-term borrowings is considered to be fair value.

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:



                                            2005                      2004
                                   Carrying        Fair      Carrying       Fair
(In Thousands)                      Amount        Value       Amount        Value
                                  ----------   ----------   ----------   ----------
                                                             
Financial Assets:
  Cash and Cash Equivalents       $   23,499   $   23,499   $   16,518   $   16,518
  Investment Securities               78,084       77,286       87,128       87,544
  Securities Available for Sale      341,584      341,584      354,186      354,186
  Loans, Net of Allowance for
   Loans Losses                      761,971      753,922      566,160      566,655
Financial Liabilities:
  Deposits                         1,041,996    1,039,659      935,666      934,929
  Overnight and Short-Term
    Borrowings                        77,500       77,500           --           --
  Long-Term Debt                      31,705       30,431       33,394       32,709


                                       46


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)                                2005          2004          2003
                                            -------       -------       -------
Federal:
  Current Expense                           $ 7,570       $ 6,079       $ 6,939
  Deferred Benefit                           (1,637)         (102)       (1,304)
State:
  Current Expense                               211           296            69
  Deferred (Benefit)/Expense                   (371)         (189)           83
                                            -------       -------       -------
    Total Income Tax Expense                $ 5,773       $ 6,084       $ 5,787
                                            =======       =======       =======
Shareholders' Equity
  Deferred (Benefit)/Expense on
    Unrealized (Loss)/Gain on
    Available for Sale                      $(2,697)      $  (848)      $ 1,530
                                            =======       =======       =======

     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)                                      2005       2004       2003
                                                  -------    -------    -------
Computed "Expected" Tax Expense                   $ 6,616    $ 6,717    $ 6,330
Increase/(Decrease) in Taxes Resulting From:
  Tax-Exempt Income                                  (492)      (516)      (384)
  State Income Taxes                                 (104)        70         99
  Bank Owned Life Insurance Income                   (244)      (244)      (279)
  Other                                                (3)        57         21
                                                  -------    -------    -------
    Total Income Tax Expense                      $ 5,773    $ 6,084    $ 5,787
                                                  =======    =======    =======

     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)                                                2005        2004
                                                            -------     -------
Deferred Tax Assets:
  Allowance for Loans Losses                                $ 2,598     $ 2,397
  Unrealized Loss on Securities Available for Sale            1,882          --
  Post Retirement Benefits Other Than Pensions                  166          32
  Securities Impairment                                          --         224
  Prepaid Alternative Minimum Assessment                        164          58
  Capital Loss Carryover                                         24           3
  Contribution Limitation                                        37          13
  Other                                                          45          --
                                                            -------     -------

                                       47


Total Gross Deferred Tax Assets                             $ 4,916     $ 2,727
                                                            =======     =======
Deferred Tax Liabilities:
  Investment Securities, Principally Due to
    The Accretion of Bond Discount                          $    78     $    70
  Unrealized Gain on Securities Available for Sale               --         815
  Deferred Loan Origination Costs and Fees                      605         947
  Deferred REIT Dividend                                         --         972
  Bank Premises and Equipment,
    Principally Due to Difference in Depreciation             1,430       1,825
                                                            -------     -------
Total Gross Deferred Tax Liabilities                          2,113       4,629
                                                            -------     -------
Net Deferred Tax Asset/(Liability)                          $ 2,803     $(1,902)
                                                            =======     =======

     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.

     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)                                             2005          2004
                                                         --------      --------
Change in Benefit Obligation
Benefit Obligation at Beginning of Year                  $ 10,228      $  8,448
Service Cost                                                1,404         1,098
Interest Cost                                                 586           504
Actuarial Loss                                                602           677
Benefits Paid                                                (437)         (499)
                                                         --------      --------
Benefit Obligation at End of Year                        $ 12,383      $ 10,228
                                                         ========      ========

Change in Plan Assets
Fair Value of Plan Assets at Beginning of Year           $  8,092      $  6,672
Actual Return on Plan Assets                                  483           675
Employer Contribution                                       1,312         1,244
Benefits Paid                                                (437)         (499)
                                                         --------      --------
Fair Value of Plan Assets at End of Year                 $  9,450      $  8,092
                                                         ========      ========

Funded Status
Unfunded Projected Benefit Obligation                    $ (2,933)     $ (2,136)
Unrecognized Transition Asset                                 (25)          (32)
Unrecognized Prior Service Cost                                (2)           (2)

                                       48


Unrecognized Net Actuarial Loss                             2,926         2,341
                                                         --------      --------
(Accrued)/Prepaid Benefit Cost                           $    (34)     $    171
                                                         ========      ========

     The  accumulated  benefit  obligation for the pension plan was $9.0 million
and $7.4 million at December 31, 2005 and 2004, respectively.

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

(In Thousands)                                  2005         2004         2003
                                              -------      -------      -------
Service Cost                                  $ 1,404      $ 1,098      $   978
Interest Cost                                     586          504          437
Expected Return on Plan Assets                   (534)        (468)        (395)
Amortization of:
  Net Loss                                         68           23           55
  Unrecognized Prior Service Cost                  --            1            1
  Transition Asset                                 (7)          (7)          (7)
                                              -------      -------      -------
Net Periodic Benefit Cost                     $ 1,517      $ 1,151      $ 1,069
                                              =======      =======      =======

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

                                                    2005       2004       2003
                                                  -------    -------    -------
Discount Rate                                        5.50%      5.75%      6.00%
Rate of Increase on Future Compensation              3.00       3.00       3.00

     The Discount Rate was obtained using a high-quality  (AA rated),  corporate
bond rate at year end.

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

                                                    2005       2004       2003
                                                  -------    -------    -------
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

     The  Corporation's  overall expected  long-term rate of return on assets is
5.50 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 assets categories.

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

                                                        2005      2004
                                                       ------    ------
Equity Securities                                        63.4%     60.7%
Debt Securities                                          32.2      31.0
Cash and Cash Equivalents                                 4.4       8.3
                                                       ------    ------

                                       49


    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 $1.1 million to its pension plan in
2006.

     The following table shows the estimated future pension benefit payments.

(In Thousands)
2006                                                             $    146
2007                                                                  233
2008                                                                  293
2009                                                                  316
2010                                                                  477
2011-2015                                                           3,772

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 $42 thousand, $37 thousand and $36 thousand in 2005, 2004
and 2003, 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 $225 thousand in 2005,  $425 thousand in 2004 and $375 thousand
in 2003.

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.  Stock  options  may 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. As noted in
Footnote 1, the Board of Directors  accelerated  the vesting of 37,728  unvested
stock options awarded to senior officers under the  Corporation's  1998 and 2002
Stock Option Plans on December 8, 2005.

     Changes in options outstanding during the past three years were as follows:

                                       50



                               Number of     Exercise Price  Weighted Average
                                  Shares          Per Share    Exercise Price
                              ------------------------------------------------
Balance, December 31, 2002       331,203       $5.56-$26.65            $14.13
Granted During 2003                2,893        24.84-28.93             26.39
Exercised During 2003           (28,470)         5.56-20.52             11.16
Forfeited During 2003            (2,401)        15.19-28.93             18.45
                              ------------------------------------------------
Balance, December 31, 2003       303,225       $5.56-$28.85            $14.49
                              ------------------------------------------------
Granted During 2004              224,965        27.36-32.14             28.95
Exercised During 2004           (53,115)         5.56-24.17             12.00
Forfeited During 2004            (4,885)        13.68-28.89             21.74
                              ------------------------------------------------
Balance, December 31, 2004       470,190       $5.56-$32.14            $21.61
                              ------------------------------------------------
Granted During 2005                8,950        26.73-29.50             28.54
Exercised During 2005           (35,399)         5.56-18.66             10.71
Forfeited During 2005            (2,578)        13.68-30.59             24.67
                              ------------------------------------------------
Balance, December 31, 2005       441,163      $11.85-$32.14            $22.61
                              ================================================

     The following table summarizes  information about stock options outstanding
at December 31, 2005.

                                     Shares           Remaining           Shares
     Exercise Price            Outstanding    Contractual Life      Exercisable
- --------------------------------------------------------------------------------
       < $12.00                     68,062           1.6 years           68,062
     12.01 - 16.05                  17,380           4.9 years           16,282
     16.06 - 19.20                 120,449           4.0 years          112,690
     19.21 - 26.00                   2,589           6.8 years            1,301
     26.01 - 28.90                 216,703           7.7 years          195,996
     28.91 - 32.14                  15,980           8.5 years           12,236
- --------------------------------------------------------------------------------
       $22.61 *                    441,163           5.7 years          406,567
================================================================================

* Weighted average exercise price

     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.  Stock  options may
vest  during a period of up to five years  after the date of grant.  As noted in
Footnote  1, the Board of  Directors  accelerated  the  vesting of 79,200 of the
unvested stock options awarded to outside directors under the Corporation's 1998
and 2002 Stock Option Plans for Outside Directors on December 8, 2005.

     Changes in options outstanding during the past three years were as follows:

                              Number of    Exercise Price   Weighted Average
                                 Shares         Per Share     Exercise Price
                              -----------------------------------------------
Balance, December 31, 2002      227,951      $5.56-$17.53             $10.86
                              -----------------------------------------------

                                       51


Exercised During 2003          (31,971)        5.56-15.68               6.95
                              -----------------------------------------------
Balance, December 31, 2003      195,980      $5.56-$17.53             $12.54
                              -----------------------------------------------
Granted During 2004              98,999             28.89              28.89
Exercised During 2004          (52,555)        5.56-17.53               6.40
                              -----------------------------------------------
Balance, December 31, 2004      242,424      $5.56-$28.89             $20.04
                              -----------------------------------------------
Exercised During 2005          (44,694)        5.56-17.53               7.33
                              -----------------------------------------------
Balance, December 31, 2005      197,730     $15.68-$28.89             $22.91
                              ===============================================

     The following table summarizes  information about stock options outstanding
at December 31, 2005.

          Exercise                      Shares         Remaining         Shares
           Price                   Outstanding  Contractual Life    Exercisable
- --------------------------------------------------------------------------------
         < $16.00                       30,567         5.2 years         23,583
       16.01 - 20.00                    68,164         2.4 years         68,164
       20.01 - 28.89                    98,999         8.0 years         98,999
- --------------------------------------------------------------------------------
         $22.91 *                      197,730         5.6 years        190,746
================================================================================

* Weighted average exercise price

     At December 31, 2005,  there were 84,666  additional  shares  available for
grant  under the  Plans.  The per  share  weighted-average  fair  value of stock
options  granted during 2005,  2004 and 2003 was $9.51,  $10.32 and $9.24 on the
date of grant using the Black  Scholes  option-pricing  model with the following
weighted -average assumptions: 2005 - expected dividend yield of 1.69%, expected
volatility of 40%,  risk free interest rate of 3.79%,  and an expected life of 5
years; 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.

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 $110.0  million and $71.7 million at December 31, 2005 and 2004,
respectively,  which are not included in the accompanying consolidated financial
statements. These commitments include unused commercial and home equity lines of
credit.

     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

                                       52


connection  with lending  relationships  and have terms of one year of 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 $7.4
million  and $3.1  million at  December  31,  2005 and 2004,  respectively.  The
Corporation's  recognized  liability for financial standby letters of credit was
insignificant at December 31, 2005.

     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, 2005, the Corporation  was obligated  under  non-cancelable
operating leases for certain premises.  Rental expense  aggregated $2.1 million,
$2.0  million and $1.5 million for the years ended  December 31, 2005,  2004 and
2003,  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, 2005, were as follows:

(In Thousands)
2006                                                              $ 2,257
2007                                                                2,235
2008                                                                2,239
2009                                                                2,209
2010                                                                2,193
Thereafter                                                         12,753
                                                                  --------
    Total                                                         $23,886
                                                                  ========

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

                                       53


of Tier I capital  (as  defined)  to  average  assets (as  defined).  Management
believes,  as of December 31, 2005,  that the  Corporation and the Bank meet all
capital adequacy requirements to which they are subject.

     As of December 31, 2005, 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, 2005:
  Total Capital
    (To Risk-Weighted Assets)   $108,011      17.78%   $ 60,744      10.00%   $ 48,595       8.00%
  Tier I Capital
    (To Risk-Weighted Assets)    101,509      16.71      36,446       6.00      24,298       4.00
  Tier I Capital
    (To Average Assets)          101,509       8.66      58,596       5.00      35,157       3.00
As of December 31, 2004:
  Total Capital
    (To Risk-Weighted Assets)   $ 98,626      20.25%   $ 48,707      10.00%   $ 38,966       8.00%
  Tier I Capital
    (To Risk-Weighted Assets)     92,622      19.02      29,224       6.00      19,483       4.00
  Tier I Capital
    (To Average Assets)           92,622       9.18      50,464       5.00      30,278       3.00


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

     The following  information of the parent company only financial  statements
should  be read in  conjunction  with the  notes to the  consolidated  financial
statements.

Statements of Condition
                                                             December 31,
(In Thousands)                                            2005           2004
                                                       ---------      ---------
Assets:
Cash                                                   $      91      $     101
Interest-Earning Deposits                                  6,985          4,355
Securities Available for Sale                             13,175         13,930
Investment in Subsidiary                                  79,861         77,308
Other Assets                                                 321            228
                                                       ---------      ---------
  Total Assets                                         $ 100,433      $  95,922
                                                       =========      =========
Liabilities:
Other Liabilities                                      $   1,278      $   1,253
                                                       ---------      ---------
  Total Liabilities                                        1,278          1,253

                                       54


Shareholders' Equity
Common Stock                                               7,061          6,994
Surplus                                                   88,973         87,991
Treasury Stock                                            (4,022)        (2,867)
Retained Earnings                                         10,100          1,113
Accumulated Other Comprehensive
  (Loss)/Income, Net of Income Tax                        (2,957)         1,438
                                                       ---------      ---------
  Total Shareholders' Equity                              99,155         94,669
                                                       ---------      ---------
  Total Liabilities and Shareholders' Equity           $ 100,433      $  95,922
                                                       =========      =========

Statements of Income
                                                      Years Ended December 31,
(In Thousands)                                       2005       2004       2003
                                                   -------    -------    -------
Income
Dividend From Bank                                 $ 6,000    $ 5,750    $ 5,250
Other Income                                           627        452        372
Securities Gains, Net                                  395        236         90
                                                   -------    -------    -------
  Total Income                                       7,022      6,438      5,712
                                                   -------    -------    -------
Expenses
Other Expenses                                         109        105        104
                                                   -------    -------    -------
  Total Expenses                                       109        105        104
                                                   -------    -------    -------
Income Before Income Tax Expense and
  Equity in Undistributed Earnings of
Bank                                                 6,913      6,333      5,608
Income Tax Expense                                     318        196        110
                                                   -------    -------    -------
Net Income Before Equity in
  Undistributed Earnings of Bank                     6,595      6,137      5,498
Equity in Undistributed Earnings of Bank             6,535      6,972      6,802
                                                   -------    -------    -------
  Net Income                                       $13,130    $13,109    $12,300
                                                   =======    =======    =======

Statements of Cash Flows
                                                    Years Ended December 31,
(In Thousands)                                   2005        2004        2003
                                               --------    --------    --------
Cash Flows From Operating Activities:
Net Income                                     $ 13,130    $ 13,109    $ 12,300
Less Equity in Undistributed Earnings            (6,535)     (6,972)     (6,802)
Amortization and Accretion on Securities             11          13          13
Gain on Securities Available for Sale              (142)       (236)        (90)
Increase in Other Assets                            (93)       (145)        (33)
Increase/(Decrease) In Other Liabilities            368         295         (10)
                                               --------    --------    --------
  Net Cash Provided by Operating Activities       6,739       6,064       5,378
                                               --------    --------    --------
Cash Flows From Investing Activities:
Proceeds From Sales of Securities
  Available for Sale                              4,855       5,476       1,670
Proceeds From Maturities of Securities
  Held to Maturity                                   --          --       2,000
Proceeds From Maturities of Securities

                                       55


  Available for Sale                              1,500       1,950         635
Purchase of Securities Available for Sale        (6,130)     (9,356)     (6,371)
                                               --------    --------    --------
  Net Cash Used in Investing Activities             225      (1,930)     (2,066)
                                               --------    --------    --------
Cash Flows From Financing Activities:
Dividends Paid                                   (3,891)     (3,134)     (2,549)
Exercise of Stock Options                           702         948         535
Treasury Stock Transactions                      (1,155)       (476)       (371)
                                               --------    --------    --------
  Net Cash Used in Financing Activities          (4,344)     (2,662)     (2,385)
                                               --------    --------    --------
Net Increase in Cash                              2,620       1,472         927
Cash at Beginning of Period                       4,456       2,984       2,057
                                               --------    --------    --------
Cash at End of Period                          $  7,076    $  4,456    $  2,984
                                               ========    ========    ========

COMMON STOCK PRICES (UNAUDITED)

     The  following  table shows the 2005 and 2004 range of prices paid on known
trades of Peapack-Gladstone Financial Corporation common stock.

                                                                        Dividend
2005                                             High         Low      Per Share
                                              --------     --------    ---------
1st Quarter                                   $  31.77     $  25.94     $  0.110
2nd Quarter                                      30.50        25.50        0.110
3rd Quarter                                      30.38        25.81        0.140
4th Quarter                                      29.28        25.95        0.140

                                                                        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


                                       56



                                                     
OFFICERS
Loan and Administration       T. Leonard Hill              Chairman Emeritus *
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 Lending Officer
                              Paul W. Bell                 Senior Vice President & Facilities Manager
                              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
                              Bridget J. Walsh             Senior Vice President & Human Resource Director
                              Stephanie Adkins             Vice President
                              Todd T. Brungard             Vice President & Bank Secrecy Act Compliance Officer
                              Karen M. Ferraro             Vice President
                              Dirk Graham                  Vice President
                              John G. Hariton              Vice President & Corporate Trainer
                              Charles T. Kirk              Vice President
                              Valerie L. Kodan             Vice President
                              Katherine M. Kremins         Vice President
                              Douglas J. Moore             Vice President
                              Christopher P. Pocquat       Vice President
                              Mary M. Russell              Vice President & Comptroller
                              S. Shay Schoenbaum           Vice President & Marketing Officer
                              Scott T. Searle              Vice President
                              James S. Stadtmueller        Vice President
                              Margaret Volk                Vice President & Mortgage Officer
                              Elaine Cardoso               Assistant Vice President
                              Betty J. Cariello            Assistant Vice President
                              E. Sue Gianetti              Assistant Vice President
                              Susan Smith                  Assistant Vice President
                              Sheryl L. Cappa              Assistant Cashier
                              Lynda Cross                  Assistant Cashier & Security Officer
                              Marjorie A. Dzwonczyk        Assistant Cashier & CRA and Compliance Officer
                              Lisa Lough                   Assistant Cashier
                              Eram F. Mirza                Assistant Cashier
                              David L. Petry               Assistant Cashier
                              Michele Ravo                 Assistant Cashier
                              Laura Watt                   Assistant Cashier
                              Antoinette Rosell            Corporate Secretary *
Operations                    Hubert P. Clarke             Senior Vice President Information Systems
Bedminster                    V. Sherri LiCata             Vice President
                              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 & Investments       Craig C. Spengeman           President & Chief Investment Officer *
Gladstone                     Bryant K. Alford             First Vice President & Senior Trust Officer
                              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
                              Glenn C. Guerin              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
                              Scott Marshman               Assistant Vice President & Trust Officer
                              Edward P. Nicolicchia        Assistant Vice President & Trust Officer
                              Catherine A. McCatharn       Trust Officer & Assistant Corporate Secretary *


                                       57



                                                     

                              David C. O'Meara             Trust Officer
                              Patricia K. Sawka            Trust Officer
                              Maribeth Brown               Assistant Trust Officer
                              Helen F. Plummer             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
Branches
Bernardsville                 Charles A. Studdiford, III   Vice President
                              Carol E. Ritzer              Assistant Cashier
Bridgewater                   Denise Parella               Vice President
                              Todd Young                   Assistant Vice President
Califon                       Ann W. Kallam                Assistant Vice President
Chatham Main Street           Valerie A. Olpp              Vice President
                              Lisa Treich                  Assistant Cashier
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
                              Annette Malanga              Assistant Cashier
Hillsborough                  Teresa M. Lawler             Assistant Cashier
Long Valley                   Amy E. Glaser                Vice President
                              James A. Ciccone             Assistant Cashier
Mendham                       Linda S. Ziropoulos          Assistant Vice President
                              Anna Mentes                  Assistant Cashier
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
                              Rohinton E. Madon            Assistant Cashier
Pottersville                  Tracey Todd                  Assistant Cashier
Warren                        Ronald F. Field              Assistant Cashier



                                       58



    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 & Chief Executive Officer

    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 & Chief Operating Officer

    PHILIP W. SMITH, III
         President, Phillary Management, Inc.
         Far Hills, NJ

    CRAIG C. SPENGEMAN
         President & Chief Investment Officer

    JACK D. STINE
         Trustee, Proprietary House Association
         Perth Amboy, NJ


                                       59



    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

    BRIDGEWATER
         619 East Main Street, Bridgewater, NJ 08807        (908) 429-9988

    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      (908) 876-3300
         07853

    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


                                       60



    POTTERSVILLE
         11 Pottersville Road, Pottersville, NJ 07979       (908) 439-2265

    WARREN
         58 Mountain Boulevard, Warren, NJ 07059            (908) 757-2805



                                       61


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 25, 2006 at 2:00 p.m. at Fiddler's Elbow Country Club in
Bedminster Township.


                                       62