SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549


                                    FORM 10-Q

(MARK ONE)

[X]      QUARTERLY  REPORT  PURSUANT  TO SECTION  13 OR 15(d) OF THE  SECURITIES
         EXCHANGE ACT OF 1934 For the Quarter Ended June 30, 2006

                                       OR

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

                          Commission File No. 001-16197


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


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



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


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


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


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

Large accelerated filer [_]    Accelerated filer [X]   Non-accelerated filer [_]

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

       Number of shares of Common Stock outstanding as of August 1, 2006:
                                    8,259,942

                                       1


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART 1 FINANCIAL INFORMATION


Item 1    Financial Statements (Unaudited):
          Consolidated Statements of Condition June 30, 2006 and
          December 31, 2005                                              Page 3
          Consolidated Statements of Income for the three and six
          months ended June 30, 2006 and 2005                            Page 4
          Consolidated Statements of Changes in Shareholders' Equity
          for the six months ended June 30, 2006 and 2005                Page 5
          Consolidated Statements of Cash Flows for the six months
          ended June 30, 2006 and 2005                                   Page 6
          Notes to Consolidated Financial Statements                     Page 7
Item 2    Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                      Page 11
Item 3    Quantitative and Qualitative Disclosures about Market Risk     Page 20
Item 4    Controls and Procedures                                        Page 20


                            PART 2 OTHER INFORMATION


Item 1A   Risk Factors                                                   Page 21
Item 2    Unregistered Sales of Equity Securities and Use of
          Proceeds                                                       Page 21
Item 4    Submission of Matters to a Vote of Security Holders            Page 21
Item 6    Exhibits                                                       Page 22


                                       2




Item 1    Financial Statements (Unaudited)

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


                                                                 June 30,     December 31,
                                                                   2006           2005
                                                               -----------    -----------
                                                                              
ASSETS
Cash and due from banks                                        $    30,161    $    19,573
Federal funds sold                                                   1,660          2,631
Interest-earning deposits                                              726          1,295
                                                               -----------    -----------
   Total cash and cash equivalents                                  32,547         23,499

Investment securities held to maturity (approximate market
   value $65,668 in 2006 and $77,286 in 2005)                       66,958         78,084

Securities available for sale                                      338,589        341,584

Loans:
Loans secured by real estate                                       794,813        728,122
Other loans                                                         44,062         40,351
                                                               -----------    -----------
   Total loans                                                     838,875        768,473
     Less:  Allowance for loan losses                                6,514          6,378
                                                               -----------    -----------
   Loans, net                                                      832,361        762,095

Premises and equipment, net                                         23,374         21,412
Accrued interest receivable                                          4,940          4,828
Cash surrender value of life insurance                              18,317         17,957
Other assets                                                        10,476          5,924
                                                               -----------    -----------
     TOTAL ASSETS                                              $ 1,327,562    $ 1,255,383
                                                               ===========    ===========


LIABILITIES
Deposits:
   Noninterest-bearing demand deposits                         $   189,401    $   185,854
   Interest-bearing deposits:
     Checking                                                      133,819        176,175
     Savings                                                        81,905         90,744
     Money market accounts                                         320,972        281,068
     Certificates of deposit over $100,000                         123,214         93,903
     Certificates of deposit less than $100,000                    236,484        214,252
                                                               -----------    -----------
Total deposits                                                   1,085,795      1,041,996
Other borrowings                                                   100,250         77,500
Federal Home Loan Bank Advances                                     30,842         31,705
Accrued expenses and other liabilities                              11,276          5,027
                                                               -----------    -----------
     TOTAL LIABILITIES                                           1,228,163      1,156,228
                                                               -----------    -----------

SHAREHOLDERS' EQUITY
Common stock (no par value;  $0.83 per share;
   authorized 20,000,000 shares; issued shares, 8,484,507 at
   June 30, 2006 and  8,473,718 at December 31, 2005;
   outstanding shares, 8,259,942 at June 30, 2006 and
   8,284,715 at December 31, 2005)                                   7,070          7,061
Surplus                                                             89,194         88,973
Treasury stock at cost, 224,565 shares in 2006
   and 189,003 shares in 2005                                       (4,946)        (4,022)
Retained earnings                                                   13,725         10,100
Accumulated other comprehensive loss, net of income tax             (5,644)        (2,957)
                                                               -----------    -----------
     TOTAL SHAREHOLDERS' EQUITY                                     99,399         99,155
                                                               -----------    -----------
     TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                  $ 1,327,562    $ 1,255,383
                                                               ===========    ===========


See accompanying notes to consolidated financial statements.

                                            3




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

                                                       Three months ended         Six months ended
                                                            June 30,                 June 30,
                                                       2006         2005         2006         2005
                                                    ----------   ----------   ----------   ----------
                                                                               
INTEREST INCOME
Interest and fees on loans                          $   11,945   $    9,094   $   23,194   $   17,367
Interest on investment securities:
   Taxable                                                 277          430          575          928
   Tax-exempt                                              330          307          699          582
Interest on securities available for sale:
   Taxable                                               3,874        3,461        7,641        6,966
   Tax-exempt                                               87           90          174          181
Interest-earning deposits                                   12            6           21            9
Interest on federal funds sold                              56           12           72           23
                                                    ----------   ----------   ----------   ----------
   Total interest income                                16,581       13,400       32,376       26,056

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                              3,143        1,949        5,636        3,508
Interest on certificates of deposit over $100,000        1,261          578        2,275        1,077
Interest on other time deposits                          2,431        1,318        4,514        2,451
Interest on borrowed funds                               1,570          610        3,198        1,048
                                                    ----------   ----------   ----------   ----------
   Total interest expense                                8,405        4,455       15,623        8,084
                                                    ----------   ----------   ----------   ----------

   NET INTEREST INCOME BEFORE
   PROVISION FOR LOAN LOSSES                             8,176        8,945       16,753       17,972

Provision for loan losses                                  100          197          139          329
                                                    ----------   ----------   ----------   ----------

   NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                             8,076        8,748       16,614       17,643
                                                    ----------   ----------   ----------   ----------

OTHER INCOME
Trust department income                                  2,078        1,906        4,323        3,920
Service charges and fees                                   489          469          960          934
Bank owned life insurance                                  207          201          411          398
Securities gains                                             5           37           56          335
Other income                                               212          148          427          324
                                                    ----------   ----------   ----------   ----------
   Total other income                                    2,991        2,761        6,177        5,911

OTHER EXPENSES
Salaries and employee benefits                           3,933        3,765        7,791        7,417
Premises and equipment                                   1,694        1,663        3,419        3,229
Other expenses                                           1,759        1,592        3,295        2,947
                                                    ----------   ----------   ----------   ----------
   Total other expenses                                  7,386        7,020       14,505       13,593
                                                    ----------   ----------   ----------   ----------

INCOME BEFORE INCOME TAX EXPENSE                         3,681        4,489        8,286        9,961
Income tax expense                                         986        1,271        2,345        3,040
                                                    ----------   ----------   ----------   ----------
   NET INCOME                                       $    2,695   $    3,218   $    5,941   $    6,921
                                                    ==========   ==========   ==========   ==========
EARNINGS PER SHARE
Basic                                               $     0.33   $     0.39   $     0.72   $     0.84
Diluted                                             $     0.32   $     0.38   $     0.71   $     0.82

Average basic shares outstanding                     8,270,905    8,297,449    8,275,008    8,279,669
Average diluted shares outstanding                   8,373,884    8,418,049    8,385,690    8,400,866



See accompanying notes to consolidated financial statements.

                                                  4



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

                                                            Six Months Ended
                                                               June 30,
                                                           2006          2005
                                                         --------      --------

Balance, beginning of period                             $ 99,155      $ 94,669

Comprehensive income:

   Net income                                               5,941         6,921

   Unrealized holding losses on securities
     arising during the period, net of tax                 (2,651)       (1,239)
   Less:  reclassification adjustment for gains
     included in net income, net of tax                        36           218
                                                         --------      --------
                                                           (2,687)       (1,457)
                                                         --------      --------

   Total comprehensive income                               3,254         5,464

Common stock options exercised                                172           511

Purchase of treasury stock                                   (924)         (327)

Cash dividends declared                                    (2,316)       (1,823)

Stock-based compensation expense                               29            --

Tax benefit on disqualifying and nonqualifying
   exercise of stock options                                   29           310

                                                         --------      --------
Balance, June 30,                                        $ 99,399      $ 98,804
                                                         ========      ========

See accompanying notes to consolidated financial statements.


                                       5


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

                                                             Six Months Ended
                                                                 June 30,
                                                             2006        2005
                                                          ---------   ---------
OPERATING ACTIVITIES:
Net income:                                               $   5,941   $   6,921
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                  1,021         965
Amortization of premium and accretion of
   discount on securities, net                                  283         573
Provision for loan losses                                       139         329
Gains on security sales                                         (56)        (82)
Gain on loans sold                                               (1)        (13)
Gain on disposal of fixed assets                                 --         (10)
Increase in cash surrender value of life insurance, net        (360)       (350)
Increase in accrued interest receivable                        (112)       (396)
Increase in other assets                                     (2,831)     (2,027)
Increase in accrued expenses and other liabilities            6,251       1,948
                                                          ---------   ---------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                 10,275       7,858
                                                          ---------   ---------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities            13,017      18,718
Proceeds from maturities of securities available for sale    30,192      17,729
Proceeds from calls of investment securities                     --       3,185
Proceeds from calls of securities available for sale          3,000       7,000
Proceeds from sales of securities available for sale            330      26,404
Purchase of investment securities                            (1,964)    (13,991)
Purchase of securities available for sale                   (35,089)    (36,162)
Proceeds from sales of loans                                    226       1,613
Purchase of loans                                           (20,770)    (90,867)
Net increase in loans                                       (49,860)    (33,175)
Purchases of premises and equipment                          (2,983)     (2,241)
Disposal of premises and equipment                               --          21
                                                          ---------   ---------
   NET CASH USED IN INVESTING ACTIVITIES                    (63,901)   (101,766)
                                                          ---------   ---------

FINANCING ACTIVITIES:
Net increase in deposits                                     43,799      56,955
Net increase in short-term borrowings                        22,750      48,250
Repayments of long-term debt                                   (863)       (838)
Stock-based compensation                                         29          --
Cash dividends paid                                          (2,318)     (1,817)
Tax benefit on stock option exercises                            29         310
Exercise of stock options                                       172         511
Purchase of treasury stock                                     (924)       (327)
                                                          ---------   ---------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                 62,674     103,044
                                                          ---------   ---------

Net increase in cash and cash equivalents                     9,048       9,136
Cash and cash equivalents at beginning or period             23,499      16,518
                                                          ---------   ---------
Cash and cash equivalents at end of period                $  32,547   $  25,654
                                                          =========   =========

Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                               $  14,386   $   7,577
   Income taxes                                               1,720       5,503

See accompanying notes to consolidated financial statements.

                                       6


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

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Certain information and footnote  disclosures normally included in the unaudited
consolidated  financial  statements  prepared in accordance with U.S.  generally
accepted  accounting  principles have been condensed or omitted  pursuant to the
rules and regulations of the Securities and Exchange Commission. These unaudited
condensed  consolidated  financial statements should be read in conjunction with
the consolidated  financial  statements and notes thereto included in the Annual
Report on Form 10-K for the period ended December 31, 2005 for Peapack-Gladstone
Financial Corporation (the "Corporation").

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

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

Allowance  for Loan Losses:  The  allowance  for loan losses is  maintained at a
level  considered  adequate to provide for probable loan losses  inherent in the
Corporation's loan portfolio.  The allowance is based on management's evaluation
of  the  loan  portfolio  considering,  among  other  things,  current  economic
conditions,  the volume and nature of the loan  portfolio,  historical loan loss
experience,  and  individual  credit  situations.  The allowance is increased by
provisions charged to expense and reduced by charge-offs net of recoveries.

Stock Option Plans: The Corporation has incentive and non-qualified stock option
plans that allow the  granting of shares of the  Corporation's  common  stock to
employees and non-employee directors.  The options granted under these plans are
exercisable  at a price  equal to the fair market  value of 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 of  January 1,  2006,  the  Corporation  adopted  the fair value  recognition
provisions  of Financial  Accounting  Standards  Board (FASB)  Statement No. 123
(Revised  2004),  Share-Based  Payment,  (Statement  123R),  under the  modified
prospective  transition  method.  Statement  123R requires  public  companies to
recognize  compensation expense related to stock-based  compensation awards over
the period  during  which an employee  is  required  to provide  service for the
award.  Under  the  modified  prospective  transition  method,  the  fair  value
recognition provisions apply only to new awards or awards modified after January
1, 2006. Additionally, the fair value of existing unvested awards at the date of
adoption is  recorded  in  salaries  and  benefits  expense  over the  remaining
requisite service period. Results from prior periods have not been restated. The
following  table  represents the impact of the adoption of Statement 123R on the
Corporation's financial statements for the six months ended June 30, 2006.



                                                                Under             Under
(Dollars in thousands except share data)   Statement 123R       APB 25         Difference
                                           --------------   --------------   --------------
                                                                    
Net income before income tax expense       $        8,286   $        8,315   $           29
Net income                                          5,941            5,970               29

Earnings per share - basic                 $         0.72   $         0.72   $           --
Earnings per share - diluted                         0.71             0.71               --



                                       7



Prior to January 1, 2006,  the  Corporation  had  accounted for its stock option
plans under the recognition and measurement  principles of Accounting Principles
Board  Opinion  No.  25 (APB 25) and  related  Interpretations.  No  stock-based
compensation  cost was  reflected in net income,  as all options  granted  under
those plans had an exercised price equal to the market value of their underlying
common stock on the date of grant. The following table illustrates the effect on
net income and  earnings  per share for the three and six months  ended June 30,
2005 as if the Corporation had applied the fair value recognition  provisions of
Statement No. 123R, to stock-based employee compensation in 2005:

                                                Three Months     Six Months
                                                   Ended           Ended
                                               June 30, 2005   June 30, 2005
                                               -------------   -------------
(Dollars in thousands except share data)
Net income:
   As reported                                  $      3,218   $      6,921
   Less:  Total stock-based compensation
     Expense determined under the
     Fair value based method on all stock
     Options, net of related tax effects                  99            196
                                                ------------   ------------
   Pro forma                                    $      3,119   $      6,725
Earnings per share - as reported
     Basic                                      $       0.39   $       0.84
     Diluted                                            0.38           0.82
Earnings per share - pro forma
     Basic                                      $       0.38   $       0.81
     Diluted                                            0.37           0.80

As of June 30,  2006,  there was  approximately  $211  thousand of  unrecognized
compensation cost related to non-vested  share-based  compensation  arrangements
granted under the Corporation's  stock incentive plans. That cost is expected to
be recognized over a weighted average period of 1.5 years.

For the  Corporation's  stock  option  plans for  employees,  changes in options
outstanding during the six months ended June 30, 2006 were as follows:



                                                Number       Exercise         Weighted      Aggregate
                                                  of          Price            Average      Intrinsic
(Dollars in thousands except share data)        Shares       Per Share     Exercise Price    Value
-----------------------------------------------------------------------------------------------------
                                                                              
Balance, December 31, 2005                      429,316   $11.85-$32.14       $22.47
Granted                                           3,800     24.57-27.90        25.73
Exercised                                       (2,612)     11.85-15.08        11.97
Forfeited                                          (22)           27.36        27.36
                                               ------------------------------------------------------
Balance, June 30, 2006                          430,482   $11.85-$32.14       $22.56         $  2,106
                                               ======================================================
Options exercisable, June 30, 2006              405,324                                      $  2,094
                                               ======================================================


The aggregate  intrinsic  value in the table above  represents the total pre-tax
intrinsic value (the difference between the Corporation's closing stock price on
the last  trading  day of the  second  quarter of 2006 and the  exercise  price,
multiplied by the number of in-the-money options).

The aggregate  intrinsic value of options  exercised during the six months ended
June 30, 2006 and 2005 was $41 thousand and $489 thousand, respectively.

                                       8


The following table summarizes  information  about stock options  outstanding at
June 30, 2006.

                            Shares              Remaining             Shares
 Exercise Price          Outstanding         Contractual Life       Exercisable
--------------------------------------------------------------------------------
     <$12.00                    65,547              1.13 years          65,547
  12.01 - 16.05                 16,837              4.54                16,195
  16.06 - 19.20                119,917              3.49               119,722
  19.21 - 26.00                  5,341              8.22                 1,665
  26.01 - 28.90                206,860              7.37               189,347
  28.91 - 32.14                 15,980              7.97                12,848
--------------------------------------------------------------------------------
     22.56*                    430,482              5.26 years         405,324
================================================================================

* Weighted average exercise price

The  Corporation  also has  non-qualified  stock option  plans for  non-employee
directors.  Changes in options  outstanding during the six months ended June 30,
2006 were as follows:



                                                   Number        Exercise          Weighted       Aggregate
                                                     of           Price            Average        Intrinsic
(Dollars in thousands except share data)           Shares       Per Share       Exercise Price      Value
-------------------------------------------------------------------------------------------------------------
                                                                                       
Balance, December 31, 2005                         197,730     $15.68-$28.89            $22.91
Exercised                                          (8,177)       15.68-17.53             17.12
                                                -------------------------------------------------------------
Balance, June 30, 2006                             189,553     $15.68-$28.89            $23.16          $815
                                                =============================================================
Options exercisable, June 30, 2006                 189,553                                              $815
                                                =============================================================


The aggregate  intrinsic  value in the table above  represents the total pre-tax
intrinsic value (the difference between the Corporation's closing stock price on
the last  trading  day of the  second  quarter of 2006 and the  exercise  price,
multiplied by the number of in-the-money options).

The aggregate  intrinsic value of options  exercised during the six months ended
June 30, 2006 and 2005 was $72 thousand and $916 thousand, respectively.

The following summarizes information about stock options outstanding at June 30,
2006.

                                Shares            Remaining           Shares
 Exercise Price               Outstanding      Contractual Life     Exercisable
-------------------------------------------------------------------------------
     <$16.05                       28,750            4.69 years          28,750
  16.06 - 20.00                    61,804            1.96                61,804
  20.01 - 28.89                    98,999            7.53                98,999
-------------------------------------------------------------------------------
     $23.16*                      189,553            5.28 years         189,553
===============================================================================

* Weighted average exercise price

The per share  weighted-average  fair value of stock options  granted during the
first  six  months  of 2006  and  2005  for  all  plans  was  $7.66  and  $9.47,
respectively,  on the date of grant using the Black Scholes option-pricing model
with the following weighted average assumptions:

                                                       2006             2005
                                                   ------------     ------------
              Dividend yield                           2.17%            1.62%
              Expected volatility                        28%              37%
              Expected life                          5 years          5 years
              Risk-free interest rate                  4.86%            3.78%


                                       9


Earnings  per Common  Share - Basic and  Diluted:  Basic  earnings  per share is
computed by dividing net income available to common shareholders by the weighted
average number of common shares outstanding. Diluted earnings per share includes
any additional  common shares as if all potentially  dilutive common shares were
issued (i.e., stock options) utilizing the treasury stock method.

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income  for the six months  ended  June 30,  2006 and 2005
relates  to the  change in the net  unrealized  gains and  losses on  securities
available for sale during the  applicable  period of time less  adjustments  for
realized gains and losses.  Total comprehensive  income for the six months ended
June 30, 2006 and 2005 was $3.3 million and $5.5 million, respectively.

Reclassification: Certain reclassifications have been made in the prior periods'
financial statements in order to conform to the 2006 presentation.

2.  LOANS

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

(In thousands)                                           2006             2005
                                                       --------         --------
Loans secured by 1-4 family                            $536,813         $475,930
Commercial real estate                                  219,210          167,149
Construction loans                                       38,790           19,975
Commercial loans                                         35,049           22,672
Consumer loans                                            7,531            5,876
Other loans                                               1,482            3,016
                                                       --------         --------
   Total loans                                         $838,875         $694,618
                                                       ========         ========

Non-performing  assets,  which are loans past due in excess of 90 days and still
accruing and non-accrual  loans,  totaled $3.9 million at June 30, 2006 and $354
thousand at June 30, 2005.  The increase in these assets is primarily due to one
commercial loan of $3.6 million, which is well collateralized by a property with
an  appraised  value  of $5.3  million.  No loss of  principal  or  interest  is
anticipated.  Loans past due in excess of 90 days and still  accruing are in the
process of collection and are considered well secured.

3.  FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

Advances  from the  Federal  Home Loan  Bank of New York  (FHLB)  totaled  $30.8
million  and  $32.6  million  at June 30,  2006 and 2005,  respectively,  with a
weighted average  interest rate of 3.58 percent and 3.45 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages  totaling  $246.7  million at June 30, 2006.  Advances  totaling $23.0
million at June 30, 2006,  have fixed maturity  dates,  while advances  totaling
$7.8 million were  amortizing  advances  with monthly  payments of principal and
interest.  Included in the total are  advances of $6 million that will mature in
the next six months.

Other  borrowings  at FHLB,  with an average  maturity of 90 days or less,  were
$90.0  million at June 30, 2006 as compared to $25.0  million at June 30,  2005.
The weighted average interest rate for these borrowings for the six months ended
June 30, 2006 and 2005 was 4.83 percent and 3.15 percent, respectively.

Included in other borrowings are overnight  borrowings totaling $10.3 million at
June 30, 2006 as compared to overnight  borrowings  of $23.3 million at June 30,
2005. For the six months ended, June 30, 2006 and 2005,  overnight borrowings at
FHLB  averaged  $22.1  million  with a weighted  average  interest  rate of 4.63
percent and $28.9 million with a weighted average interest rate of 2.90 percent,
respectively.

                                       10


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

(In thousands)
2006                                                             $  106,250
2007                                                                  4,000
2008                                                                  1,146
2009                                                                  2,000
2010                                                                 13,759
Over 5 years                                                          3,937
                                                                 ----------
   Total                                                         $  131,092
                                                                 ==========

4.  BENEFIT PLANS

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

The net periodic expense for the three and six months ended June 30 included the
following components:

                                          Three Months Ended   Six Months Ended
                                                June 30,            June 30,
(In thousands)                               2006      2005      2006      2005
                                           ------    ------    ------    ------
Service cost                               $  418    $  351    $  835    $  702
Interest cost                                 165       147       330       293
Expected return on plan assets               (225)     (134)     (449)     (267)
Amortization of:
  Net loss                                     18        17        37        34
  Unrecognized remaining net assets            (1)       (1)       (3)       (3)
                                           ------    ------    ------    ------
Net periodic benefit cost                  $  375    $  380    $  750    $  759
                                           ======    ======    ======    ======

As previously  disclosed in the financial statements for the year ended December
31, 2005, the Corporation expects to contribute $1.1 million to its pension plan
in 2006. As of June 30, 2006,  contributions  of $570 thousand had been made for
the current year.

Item 2    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
                            AND RESULTS OF OPERATIONS

GENERAL:  The  following   discussion  and  analysis  contains   forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995. Such  statements are not historical  facts and include  expressions  about
management's  view  of  future  interest  income  and  net  loans,  management's
confidence and strategies and management's  expectations  about new and existing
programs and products, relationships, opportunities and market conditions. These
statements  may be identified by such  forward-looking  terminology as "expect",
"look",  "believe",  "anticipate",  "may",  "will",  or  similar  statements  or
variations  of such  terms.  Actual  results  may  differ  materially  from such
forward-looking  statements.  Factors  that may cause  actual  results to differ
materially from those contemplated by such  forward-looking  statements include,
among others, the following possibilities:
   o  Unanticipated changes or no change in interest rates.
   o  Competitive pressure in the banking industry causes unanticipated  adverse
      changes.
   o  An  unexpected  decline in the economy of New Jersey  causes  customers to
      default in the payment of their loans or causes loans to become impaired.
   o  Enforcement of the Highlands Water Protection and Planning Act.
   o  Loss of key managers or employees.
   o  Loss of major customers or failure to develop new customers.
   o  A decrease in loan quality and loan origination volume.
   o  An increase in non-performing loans.
   o  A decline in the volume of increase in trust assets or deposits.

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

                                       11


CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES:   "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  is based upon the
Corporation's  consolidated  financial  statements,  which have been prepared in
accordance with U.S. generally accepted accounting  principles.  The preparation
of these  financial  statements  requires the  Corporation to make estimates and
judgments that affect the reported amounts of assets, liabilities,  revenues and
expenses.  Note 1 to the Corporation's Audited Consolidated Financial Statements
included in the December 31, 2005 Annual Report on Form 10-K, contains a summary
of the Corporation's  significant  accounting policies.  Management believes the
Corporation's  policy with respect to the methodology for the  determination  of
the  allowance  for loan  losses  involves  a higher  degree of  complexity  and
requires  management to make  difficult and  subjective  judgments,  which often
require  assumptions or estimates  about highly  uncertain  matters.  Changes in
these  judgments,  assumptions or estimates could  materially  impact results of
operations.  This critical policy and its application are periodically  reviewed
with the Audit Committee and the Board of Directors.

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

EXECUTIVE SUMMARY: Earnings per share were $0.32 per diluted share in the second
quarter of 2006 as compared to $0.38 per diluted share for the second quarter of
2005. The  Corporation's net income for the second quarters of 2006 and 2005 was
$2.7 million and $3.2 million, respectively, a decline of $523 thousand, or 16.3
percent between these periods.  For the six months ended June 30, 2006 and 2005,
the  Corporation  reported  earnings  per  diluted  share  of $0.71  and  $0.82,
respectively.  Net income  for the  year-to-date  ended  June 30,  2006 was $5.9
million as  compared to $6.9  million  for the same period of 2005.  The primary
factor  contributing  to the decline in net income in 2006 is the compression of
the net interest margin, which is explained below.

Annualized  return on  average  assets  for the  quarter  was 0.83  percent  and
annualized  return on average equity was 10.83 percent for the second quarter of
2006.  For the six months  ended  June 30,  2006,  annualized  return on average
assets  was 0.92  percent  and  annualized  return on  average  equity was 11.94
percent.

Net interest income,  on a fully  tax-equivalent  basis, was $8.5 million in the
second  quarter of 2006, a decline of $751 thousand or 8.2 percent from the same
quarter  last year and the net  interest  margin was 2.73  percent  for the same
quarter as  compared  to 3.37  percent  for the second  quarter of 2005 and 2.94
percent in the first  quarter of 2006.  For the six months  ended June 30, 2006,
net interest  income,  on a fully  tax-equivalent  basis,  was $17.3  million as
compared to $18.5 million for the same period in 2005, a decline of $1.1 million
or 6.2 percent.  The net  interest  margin was 2.84 percent and 3.45 percent for
the six months ended June 30, 2006 and 2005, respectively.

Average loan growth continued at a strong pace, averaging $809.2 million for the
second  quarter of 2006 as compared to $649.7  million for the second quarter of
2005, an increase of $159.4 million or 24.5 percent. The average commercial loan
portfolio  grew $46.0  million or 51.6 percent as the  Corporation  continues to
strive to change  the total  loan mix  toward  higher  yielding  commercial  and
construction  loans.  The average mortgage loan portfolio grew by $105.2 million
or 20.2 percent.  A majority of the mortgage loan growth was in  adjustable-rate
residential  mortgage  loans.  Loan rates rose 31 basis  points  from the second
quarter of 2005 to the same quarter of 2006 to 5.91  percent.  Longer-term  loan
rates have not risen as quickly as  shorter-term  deposit  rates from the second
quarter  2005 to the second  quarter 2006 as the yield curve  remains  basically
flat.

                                       12


In the  second  quarter of 2006,  average  deposits  grew  $81.6  million or 8.3
percent  over the  levels  of the  second  quarter  of 2005,  to $1.06  billion.
Short-term  market rates  continue to rise as deposit  gathering  remains highly
competitive  and is  reflected in the rates paid on  interest-bearing  deposits.
Rates paid in the second quarter of 2006 for interest-bearing deposits were 3.13
percent as compared to 1.92 percent for the second  quarter of 2005, an increase
of 121 basis points or 63.0 percent.

EARNINGS ANALYSIS

NET INTEREST INCOME:  On a tax-equivalent  basis, net interest income before the
provision  for loan losses,  was $8.5 million for the second  quarter of 2006 as
compared  to $9.2  million  for the second  quarter  of 2005,  a decline of $751
thousand or 8.2 percent.  Net interest income and net interest margin  continues
to be  negatively  affected  by  the  continued  increase  in  short-term  rates
reflecting the economic  policy  decisions of the Federal  Reserve Board and the
extended  flat yield curve.  The net interest  margin on a fully  tax-equivalent
basis was 2.73 percent and 3.37 percent in the second  quarter of 2006 and 2005,
respectively,  a decrease of 64 basis points. Net interest income for the second
quarter of 2006,  when  compared  to the first  quarter of 2006,  declined  $426
thousand,  or 4.8 percent,  from $8.9 million on a tax-equivalent basis. The net
interest  margin,  on a fully tax equivalent basis declined from 2.94 percent in
the first quarter of 2006,  to 2.73 percent in the second  quarter of 2006, a 21
basis point  decrease.  Interest rates paid on deposits and borrowings grew at a
faster pace than  interest  rates  earned on assets such as loans and  deposits,
which caused net interest income to be negatively  affected  despite strong loan
and deposit growth for the quarter.

Average  interest-earning  assets  for the second  quarter  of 2006,  were $1.24
billion,  an  increase  of $143.2  million or 13.1  percent as compared to $1.09
billion for the same quarter in 2005.  Average loan  balances  increased  $159.4
million,  or 24.5  percent,  to $809.2  million  in the  second  quarter of 2006
compared  to the  second  quarter  of  2005.  In  contrast,  average  investment
securities declined $19.3 million, or 4.4 percent, in the second quarter of 2006
compared to the second quarter of 2005. The increase in loan balances during the
second  quarter of 2006 was the  result of growth in  residential  real  estate,
commercial   mortgage,   commercial  and  installment  loans.  The  majority  of
residential  real estate loan  origination was due to the purchase of adjustable
rate loans from a third-party  mortgage  entity.  All of the loans purchased are
secured by properties located in the State of New Jersey and many are within the
Bank's market area.

For the second quarter of 2006,  average  interest-bearing  liabilities  totaled
$1.01 billion, an increase of $130.5 million, or 14.9 percent,  over the average
for the second  quarter of 2005 of $875.1  million.  The largest  categories  of
growth were in money market accounts and certificates of deposit. For the second
quarter of 2006, money market accounts  averaged $301.4 million,  an increase of
$67.6  million  or 28.9  percent  over  the  second  quarter  of  2005.  Average
certificates  of deposit for the second  quarter of 2006 were $345.0  million as
compared to $259.4  million  for the same  period in 2005,  an increase of $85.6
million or 33.0 percent.  The largest decrease for the second quarter of 2006 as
compared to 2005 was in the Bank's escrow checking product, which declined $51.5
million or 80.8 percent,  as a result of the Bank's  decision to reduce the rate
paid  on  municipality   escrow  accounts.   Average  short-term  and  overnight
borrowings increased $60.1 million during the second quarter of 2006 as compared
to the same quarter in 2005 to supplement the funding of loan originations.

Average interest rates earned on  interest-earning  assets,  on a tax-equivalent
basis,  rose 45 basis points to 5.45 percent for the second quarter of 2006 from
5.00  percent  for the same  quarter  of 2005.  In the  second  quarter of 2006,
average interest rates earned on loans rose 31 basis points to 5.91 percent from
5.60  percent  for the same period in 2005.  Average  interest  rates  earned on
investment  securities  were 4.58 for the second  quarter of 2006 as compared to
4.12 percent in the second quarter of 2005, an increase of 46 basis points.

The average  interest rate paid on  interest-bearing  liabilities  in the second
quarter of 2006 was 3.34 percent,  a 130 basis point  increase from 2.04 percent
in the second quarter of 2005.  Certificates  of deposit paid an average rate of
4.28  percent in the second  quarter of 2006 as compared to 2.92  percent in the
same quarter of 2005, an increase of 136 basis points,  while average rates paid
on money  market  accounts  increased  167  basis  points to 3.66  percent  when
compared  to 1.99  percent for the same  period in 2005.  Average  rates paid on
certificates  of deposit and money  markets  accounts grew at a faster pace than
any other category of deposit due to the growth in the adjustable-rate Fed Flyer
CD and Fed Tracker Money Market,  which are tied to the Federal Funds rate,  and
the High-Yield Money Market. The average rates paid on borrowings also increased
from 3.27  percent in the second  quarter of 2005 to 4.72  percent in the second
quarter of 2006.

                                       13


For the six months ended June 30, 2006, net interest income on a  tax-equivalent
basis, before the provision for loan losses, was $17.3 million compared to $18.5
million for the same period of 2005,  a decrease of $1.1 million or 6.2 percent.
The decline in net interest  income was primarily  the result of higher  deposit
and borrowing  balances,  higher rates paid on liabilities and lower  investment
volume  offset  in part by  higher  loan  volume  and  higher  rates  earned  on
investments  and loans.  Rates on liabilities  continue to rise at a faster pace
than rates on assets,  which  negatively  affected net  interest  income and net
interest  margin.  The net interest margin on a fully  tax-equivalent  basis was
2.84  percent in the first six months of 2006,  a decrease of 61 basis points as
compared to 3.45 percent for the same six months of 2005.

For the year-to-date 2006, average  interest-earning  assets were $1.22 billion,
rising $151.4  million,  or 14.1  percent,  as compared to $1.07 billion for the
same period in 2005. Rising $170.6 million from the first six months of 2005, or
27.5 percent, average loan balances were $792.2 million for the six months ended
June 30, 2006.  Average  investment  securities  declined $20.8 million,  or 4.6
percent,  to $427.0  million.  In addition to  increased  deposit and  borrowing
balances,  the  runoff in  investments  was used to fund loan  growth.  As noted
above,  most of the  increase  in loan  balances  was the  result  of  growth in
residential real estate, commercial mortgage and commercial loans.

For the first six months of 2006, average interest-bearing liabilities increased
$137.9  million or 16.1 percent,  to $997.0  million from $859.1  million in the
same period in 2005.  Average  balances  of money  market  accounts  were $292.3
million,  an  increase of $61.3  million or 26.5  percent  and  certificates  of
deposits were $333.9  million,  rising $78.2  million or 30.6  percent.  Average
interest-bearing checking deposits declined $59.9 million or 29.5 percent, while
average savings deposits declined $17.5 million or 16.9 percent. The Fed Tracker
Money Market and Fed Flyer CD products  experienced  the greatest  growth in the
first six months of 2006 as compared to the same period of 2005. In addition,  a
High Yield  Money  Market  product was  introduced  this year that has been well
received by customers.  For the first six months of 2006,  overnight  borrowings
averaged  $22.1 million as compared to $28.9 million for the first six months of
2005, declining, in part, to the Corporation's use of short-term borrowings with
a  slightly  lower rate than the  overnight  borrowings.  Short-term  borrowings
averaged  $88.2  million for the six months ended June 30, 2006 and were used to
fund loan growth.  Average  non-interest-bearing  demand deposits totaled $181.6
million  and  $171.8  million  for  the  first  six  months  of 2006  and  2005,
respectively, an increase of $9.8 million or 5.7 percent.

Average interest rates earned on  interest-earning  assets,  on a tax-equivalent
basis,  rose 43 basis  points to 5.39  percent  for the first six months of 2006
from 4.96  percent  for the first six  months of 2005.  Average  interest  rates
earned on loans  rose 27 basis  points  in the first six  months of 2006 to 5.86
percent from 5.59 percent for the same period in 2005, despite a flattened yield
curve and  competitive  pressure.  For the six months ended June 30,  2006,  the
average  interest  rates  earned  on  investment  securities  increased  to 4.52
percent, rising 43 basis points from 4.09 percent in the same period in 2005.

The average interest rate paid on interest-bearing  liabilities in the first six
months of 2006 and 2005 was 3.13 percent and 1.88 percent,  respectively,  a 125
basis point  increase.  The average rate paid on  certificates of deposit in the
first six months of 2006 rose 131 basis  points to 4.07  percent  while  average
rates paid on money market  accounts  increased 162 basis points to 3.36 percent
when  compared to 1.74  percent for the same  period in 2005.  While  almost all
categories of liabilities  are paying higher rates,  certificates of deposit and
money  markets  accounts  grew  at a  faster  pace  due  to  the  growth  in the
adjustable-rate  Fed Flyer CD, Fed Tracker  Money  Market and  High-Yield  Money
Market products.  Rates for the first two products are tied to the Federal Funds
rate,  which increased many times during 2005 and has continued to rise in 2006.
Average rates paid on checking deposits declined 51 basis points to 0.61 percent
for the first six months of 2006 as  compared  to the same period of 2005 due to
the  decline in the Bank's  escrow  checking  balances as a result of the Bank's
decision to reduce the rate paid on municipality escrow accounts.

For the six months ended June 30, 2006,  the average rate paid on borrowings was
4.52  percent  as  compared  to 3.19  percent  for the same  period in 2005,  an
increase of 133 basis points. As a result of rising  short-term  interest rates,
average short-term borrowing rates increased from 3.15 percent for the first six
months of 2005 to 4.83  percent in the first six months of 2006,  while  average
overnight  borrowing rates increased 173 basis points to 4.63 percent in the six
months ended June 30, 2006. The cost of funds for the first six months increased
to 2.65  percent as  compared to 1.57  percent for the same period in 2005.  Net
interest  income  continues to be negatively  affected by the narrow gap between
short and long term interest rates despite strong loan and deposit growth.

                                       14


The following tables reflect the components of net interest income for the three
and six months ended June 30, 2006 and 2005:



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

                                                       June 30, 2006                             June 30, 2005
                                                       -------------                             -------------
                                          Average        Income/                       Average     Income/
                                          Balance        Expense         Yield         Balance     Expense         Yield
                                          -------        -------         -----         -------     -------         -----
                                                                                                    
ASSETS:

Interest-earnings assets:
   Investments:
     Taxable (1)                        $   370,962    $     4,151        4.48%   $   385,908    $     3,891         4.03%
     Tax-exempt (1) (2)                      51,478            688        5.35         55,881            655         4.69
   Loans (2) (3)                            809,161         11,957        5.91        649,733          9,101         5.60
   Federal funds sold                         4,684             56        4.80          1,719             12         2.90
   Interest-earning deposits                    949             12        4.91            776              6         3.02
                                        -----------    -----------------------    -----------    ------------------------
   Total interest-earning assets          1,237,234    $    16,864        5.45%     1,094,017    $    13,665         5.00%
                                        -----------    -----------------------    -----------    ------------------------
Noninterest -earning assets:
   Cash and due from banks                   22,514                                    21,641
   Allowance for loan losses                 (6,416)                                   (6,166)
   Premises and equipment                    23,232                                    21,155
   Other assets                              23,492                                    23,703
                                        -----------                               -----------
   Total noninterest-earning assets          62,822                                    60,333
                                        -----------                               -----------
Total assets                            $ 1,300,056                               $ 1,154,350
                                        ===========                               ===========

LIABILITIES:

Interest-bearing deposits:
   Checking                             $   141,999    $       240        0.68%   $   205,237    $       609         1.19%
   Money markets                            301,391          2,758        3.66        233,823          1,164         1.99
   Savings                                   84,177            145        0.69        101,952            177         0.69
   Certificates of deposit                  344,959          3,692        4.28        259,392          1,895         2.92
                                        -----------    -----------------------    -----------    ------------------------
     Total interest-bearing deposits        872,526          6,835        3.13        800,404          3,845         1.92
   Borrowings                               133,020          1,570        4.72         74,668            610         3.27
                                        -----------    -----------------------    -----------    ------------------------
   Total interest-bearing liabilities     1,005,546          8,405        3.34        875,072          4,455         2.04
                                        -----------    -----------------------    -----------    ------------------------
Noninterest bearing liabilities
   Demand deposits                          186,769                                   177,270
   Accrued expenses and
     other liabilities                        8,242                                     5,297
                                        -----------                               -----------
   Total noninterest-bearing
     liabilities                            195,011                                   182,567
Shareholders' equity                         99,499                                    96,711
                                        -----------                               -----------
   Total liabilities and
     shareholders' equity               $ 1,300,056                               $ 1,154,350
                                        ===========                               ===========
   Net Interest income
     (tax-equivalent basis)                                  8,459                                     9,210
     Net interest spread                                                  2.11%                                      2.96%
                                                                      ========                                   ========
     Net interest margin (4)                                              2.73%                                      3.37%
                                                                      ========                                   ========
Tax equivalent adjustment                                     (283)                                     (265)
                                                       -----------                               -----------
Net interest income                                    $     8,176                               $     8,945
                                                       ===========                               ===========


                                                              15




                                                     Average Balance Sheet
                                                           Unaudited
                                                          Year-to-Date
                                          (Tax-Equivalent Basis, Dollars in Thousands)
                                                       June 30, 2006                           June 30, 2005
                                                       -------------                           -------------
                                          Average        Income/                    Average        Income/
                                          Balance        Expense         Yield      Balance        Expense        Yield
                                          -------        -------         -----      -------        -------        -----
                                                                                                 
ASSETS:

Interest-earnings assets:
   Investments:
     Taxable (1)                        $   372,494    $     8,216        4.41%   $   393,963    $     7,894        4.01%
     Tax-exempt (1) (2)                      54,540          1,440        5.28         53,823          1,259        4.68
   Loans (2) (3)                            792,182         23,219        5.86        621,555         17,382        5.59
   Federal funds sold                         3,090             72        4.67          1,745             23        2.64
   Interest-earning deposits                    927             21        4.48            700              9        2.65
                                        -----------    -----------------------    -----------    ------------------------
   Total interest-earning assets          1,223,233    $    32,968        5.39%     1,071,786    $    26,567        4.96%
                                        -----------    -----------------------    -----------    ------------------------
Noninterest -earning assets:
   Cash and due from banks                   22,205                                    21,306
   Allowance for loan losses                 (6,458)                                   (6,097)
   Premises and equipment                    22,478                                    20,668
   Other assets                              23,304                                    24,451
                                        -----------                               -----------
   Total noninterest-earning assets          61,529                                    60,328
                                        -----------                               -----------
Total assets                            $ 1,284,762                               $ 1,132,114
                                        ===========                               ===========

LIABILITIES:

Interest-bearing deposits:
   Checking                             $   143,153    $       436        0.61%   $   203,050    $     1,137        1.12%
   Money markets                            292,257          4,905        3.36        230,961          2,013        1.74
   Savings                                   86,274            295        0.68        103,816            358        0.69
   Certificates of deposit                  333,866          6,789        4.07        255,620          3,528        2.76
                                        -----------    -----------    --------    -----------    -----------    --------
     Total interest-bearing deposits        855,550         12,425        2.90        793,447          7,036        1.77
   Borrowings                               141,490          3,198        4.52         65,652          1,048        3.19
                                        -----------    -----------    --------    -----------    -----------    --------
   Total interest-bearing liabilities       997,040         15,623        3.13        859,099          8,084        1.88
                                        -----------    -----------    --------    -----------    -----------    --------
Noninterest bearing liabilities
   Demand deposits                          181,612                                   171,835
   Accrued expenses and
     other liabilities                        6,577                                     5,069
                                        -----------                               -----------
   Total noninterest-bearing
     liabilities                            188,189                                   176,904
Shareholders' equity                         99,533                                    96,111
                                        -----------                               -----------
   Total liabilities and
     shareholders' equity               $ 1,284,762                               $ 1,132,114
                                        ===========                               ===========
   Net Interest income
     (tax-equivalent basis)                                             17,345                        18,483
     Net interest spread                                                  2.26%                                     3.08%
                                                                      ========                                   ========
     Net interest margin (4)                                              2.84%                                     3.45%
                                                                      ========                                   ========
Tax equivalent adjustment                                     (592)                                     (511)
                                                       -----------                               -----------
Net interest income                                    $    16,753                               $    17,972
                                                       ===========                               ===========


(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.

                                                               16


OTHER INCOME:  For the second quarter of 2006, other income was $2.99 million as
compared  to $2.76  million in the second  quarter of 2005,  an increase of $230
thousand or 8.3 percent. Income from PGB Trust and Investments, the Bank's trust
division,  was $2.08  million,  an increase of $172 thousand or 9.0 percent over
last year's second  quarter.  The market value of trust assets  increased  $91.1
million  or 5.5  percent  from  the  second  quarter  of  2005  to  2006.  Other
non-interest  income  increased $63 thousand from the second  quarter of 2005 to
$130  thousand  in  the  second  quarter  of  2006,   primarily  due  to  higher
construction loan fees, which increased $52 thousand.

For the six months ended June 30, 2006, other income increased $266 thousand, or
4.5  percent,  to $6.2  million as compared to the same six months of 2005.  PGB
Trust and  Investments  recorded  2006  year-to-date  income of $4.3  million as
compared  to $3.9  million  for the same  period of 2005,  an  increase  of $403
thousand or 10.3 percent.  The Corporation  recorded service charges and fees of
$960  thousand  and $934  thousand  in the  first  six  months of 2006 and 2005,
respectively, an increase of $26 thousand or 2.8 percent.

Security  gains  totaled  $56  thousand in the first half of 2006 as compared to
$335  thousand in the first half of 2005.  This  decrease was primarily due to a
$253 thousand gain on the non-monetary exchange of equity securities in 2005.

The following  table  presents the  components of other income for the three and
six months ended June 30, 2006 and 2005:

                                         Three Months Ended     Six Months Ended
                                              June 30,              June 30,
(In thousands)                            2006       2005       2006       2005
                                         ------     ------     ------     ------
Trust department income                  $2,078     $1,906     $4,323     $3,920
Service charges and fees                    489        469        960        934
Bank owned life insurance                   207        201        411        398
Other non-interest income                   130         67        238        152
Safe deposit rental fees                     55         54        118        116
Fees for other services                      27         27         71         56
Securities gains                              5         37         56        335
                                         ------     ------     ------     ------
     Total other income                  $2,991     $2,761     $6,177     $5,911
                                         ======     ======     ======     ======

OTHER  EXPENSES:  Other expenses rose to $7.39 million for the second quarter of
2006 from $7.02  million,  a $366  thousand or 5.2 percent when  compared to the
second quarter of 2005. During the second quarter of 2006, salaries and benefits
expense was $3.93 million as compared to $3.77 million for the second quarter of
2005,  an increase of $168 thousand or 4.5 percent.  In the past year,  the Bank
has added new lenders who have  contributed  to the growth in the commercial and
construction  loan  portfolios.  In addition,  normal salary  increases,  branch
expansion,  higher group health  insurance and pension plan costs were partially
offset by lower profit sharing plan and bonus accruals.

Premises and equipment  expense recorded in the second quarter of 2006 was $1.69
million as compared  to $1.66  million  recorded in the same period in 2005,  an
increase of $31  thousand or 1.9 percent.  Advertising  expense  decreased  $110
thousand or 32.6  percent to $227  thousand  in the second  quarter of 2006 when
compared to the same period in 2005.

For the first half of 2006, other expenses totaled $14.51 million as compared to
$13.59  million for the same period in 2005,  an increase of $912 million or 6.7
percent.  During  the six months  ended June 30,  2006,  salaries  and  benefits
expense rose to $7.79 million from $7.42 million  during the first six months of
2005, an increase of $374  thousand or 5.0 percent.  For the first half of 2006,
the Corporation recorded $3.42 million in premises and equipment expense, a $190
thousand, or 5.9 percent, increase over the $3.23 million recorded for the first
half of 2005.

Excluding salaries and benefits and premises and equipment  expenses,  all other
expense  categories in total  increased to $3.30 million from $2.95 million,  an
increase of $348 thousand, or 11.8 percent. Postage increased from $138 thousand
for the six months ended June 30, 2005 to $169  thousand for the same six months
in 2006, a $31 thousand or 22.5 percent increase,  due to the increase in postal
rates at the  beginning of 2006 and  increases

                                       17


in statement volume due to new customers.  In addition,  loan expense  increased
$25 thousand or 32.1  percent to $103  thousand for the first six months of 2006
as compared to the same period of 2005 due to increases in loan volume.  Rebated
foreign ATM fees were $89  thousand and $60 thousand for the first six months of
2006 and 2005,  respectively,  rising $29  thousand or 48.3  percent as the Bank
continues to offer  customers the  opportunity  to use other banks' ATMs without
charge, up to four transactions per month.

While the  Corporation  strives to control costs,  new branches are vital to our
future growth and profitability. Deposit and loan growth continues as we add new
markets and expand our staff to include  professional  commercial  lenders.  The
Corporation continues to try to operate in an efficient manner.

The following  table  presents the components of other expense for the three and
six months ended June 30, 2006 and 2005:

                                         Three Months Ended    Six Months Ended
                                             June 30,              June 30,
(In thousands)                            2006       2005       2006       2005
                                        -------    -------    -------    -------
Salaries and employee benefits          $ 3,933    $ 3,765    $ 7,791    $ 7,417
Premises and equipment                    1,694      1,663      3,419      3,229
Advertising                                 227        337        410        492
Professional fees                           163        146        359        242
Trust department expense                    122        103        237        209
Stationery and supplies                     115        139        223        298
Telephone                                   105         90        197        192
Postage                                      84         70        169        138
Other expense                               943        707      1,700      1,376
                                        -------    -------    -------    -------
     Total other expense                $ 7,386    $ 7,020    $14,505    $13,593
                                        =======    =======    =======    =======

NON-PERFORMING  ASSETS: Other real estate owned (OREO), loans past due in excess
of  90  days  and  still  accruing,   and   non-accrual   loans  are  considered
non-performing  assets.  These assets  totaled $3.9 million and $354 thousand at
June 30, 2006 and 2005  respectively.  The increase in non-performing  assets in
the  second  quarter is  primarily  the  result of one  commercial  loan of $3.6
million,  which is well  collateralized by a property with an appraised value of
$5.3 million. No loss of principal or interest is anticipated. Loans past due in
excess of 90 days and still  accruing are in the process of  collection  and are
considered well secured.

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

                                                                June 30,
(In thousands)                                              2006         2005
                                                         ---------    ---------
Loans past due in excess of 90 days and still accruing           2           --
Non-accrual loans                                            3,874          354
                                                         ---------    ---------
     Total non-performing assets                         $   3,876    $     354
                                                         =========    =========

Non-performing loans as a % of total loans                    0.46%        0.05%
Non-performing assets as a % of total loans plus other
   real estate owned                                          0.46%        0.05%
Allowance as a % of total loans                               0.78%        0.92%

PROVISION  FOR LOAN LOSSES:  The provision for loan losses was $100 thousand for
the second  quarter of 2006 as compared to $197 thousand for the same quarter in
2005.  The amount of the loan loss  provision and the level of the allowance for
loan losses are based upon a number of factors including management's evaluation
of probable losses inherent in the portfolio,  after  consideration of appraised
collateral values,  financial condition and past credit history of the borrowers
as well as  prevailing  economic  conditions.  For the six months ended June 30,
2006,  the  provision  for loan  losses was $139  thousand  as  compared to $329
thousand for the same six-month period last year.

                                       18


For the second  quarter of 2006,  there were no  charge-offs  or  recoveries  as
compared to net recoveries of $5 thousand during the second quarter of 2005. Net
charge-offs  for the six months ended June 30, 2006 were $3 thousand as compared
to net recoveries of $12 thousand for the six months ended June 30, 2005.

A summary of the allowance for loan losses for the six-month  periods ended June
30 follows:

(In thousands)                                           2006             2005
                                                       -------          -------
Balance, January 1,                                    $ 6,378          $ 5,989
Provision charged to expense                               139              329
Charge-offs                                                 (4)              (1)
Recoveries                                                   1               13
                                                       -------          -------
Balance, June 30,                                      $ 6,514          $ 6,330
                                                       =======          =======

INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 26.8
percent  and 28.3  percent  for the three  months  ended June 30,  2006 and 2005
respectively.  On a year to date basis,  income tax expense as a  percentage  of
pre-tax income was 28.3 percent in 2006 and 30.5 percent in 2005. Taxable income
declined from $10.0 million for the first six months of 2005 to $8.3 million for
the first six months of 2006.  The effective  tax rate in 2006  decreased due to
increased  tax-exempt income, as well as, a decline in state income tax due to a
higher  proportion of revenue  being  generated at a lower  effective  state tax
rate.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position. At June 30, 2006, total shareholders' equity, including net unrealized
losses on securities  available for sale,  was $99.4  million,  representing  an
increase in total  shareholders'  equity  recorded at December 31, 2005, of $244
thousand or 0.2  percent.  The  Federal  Reserve  Board has  adopted  risk-based
capital  guidelines  for banks.  The  minimum  guideline  for the ratio of total
capital to risk-weighted assets is 8 percent.  Tier 1 Capital consists of common
stock,  retained  earnings,   minority  interests  in  the  equity  accounts  of
consolidated  subsidiaries,  non-cumulative  preferred stock,  less goodwill and
certain other  intangibles.  The remainder may consist of other preferred stock,
certain other  instruments and a portion of the allowance for loan loss. At June
30, 2006, the  Corporation's  Tier 1 Capital and Total Capital ratios were 15.57
percent and 16.54 percent, respectively.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines.  These  guidelines  provide for a minimum ratio of Tier 1 Capital to
average  total  assets  of 3  percent  for banks  that  meet  certain  specified
criteria,  including having the highest  regulatory  rating. All other banks are
generally  required to maintain a leverage  ratio of at least 3 percent  plus an
additional 100 to 200 basis points. The Corporation's leverage ratio at June 30,
2006, was 8.13 percent.

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

Management's opinion is that the Corporation's  liquidity position is sufficient
to meet future needs. Cash and cash  equivalents,  interest earning deposits and
federal  funds sold totaled  $32.5  million at June 30, 2006.  In addition,  the
Corporation  has $338.6 million in securities  designated as available for sale.
These  securities  can be sold in response to  liquidity  concerns or pledged as
collateral for borrowings as discussed below. Book value as of June 30, 2006, of
investment securities and securities available for sale maturing within one year
amounted to $20.9 million and $18.6 million, respectively.

The  primary  source  of  funds   available  to  meet  liquidity  needs  is  the
Corporation's core deposit base, which excludes  certificates of deposit greater
than $100 thousand. As of June 30, 2006, core deposits equaled $962.6 million.

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

                                       19


RECENT  ACCOUNTING  PRONOUNCEMENTS:  In  June  2006,  the  Financial  Accounting
Standards  Board  (FASB)  issued  FASB  Interpretation  No. 48  "Accounting  for
Uncertainty in Income Taxes" (FIN 48), which establishes a recognition threshold
and measurement for income tax positions recognized in an enterprise's financial
statements in accordance  with FASB  Statement  No. 109,  Accounting  for Income
Taxes. FIN 48 also prescribes a two-step  evaluation  process for tax positions.
The first step is recognition and the second is measurement. For recognition, an
enterprise judgmentally determines whether it is more-likely-than-not that a tax
position will be sustained  upon  examination,  including  resolution of related
appeals or litigation processes,  based on the technical merits of the position.
If the tax position meets the  more-likely-than-not  recognition threshold it is
measured and recognized in the financial statements as the largest amount of tax
benefit  that is greater  than 50% likely of being  realized.  If a tax position
does not meet the  more-likely-than-not  recognition  threshold,  the benefit of
that position is not recognized in the financial statements.

Tax positions that meet the  more-likely-than-not  recognition  threshold at the
effective date of FIN 48 may be recognized or,  continue to be recognized,  upon
adoption  of  this  Interpretation.   The  cumulative  effect  of  applying  the
provisions of FIN 48 shall be reported as an  adjustment to the opening  balance
of retained  earnings for that fiscal year. FIN 48 is effective for fiscal years
beginning after December 15, 2006.  Accordingly,  the Corporation plans to adopt
FIN 48 on January 1, 2007. The  Corporation  does not expect the adoption of FIN
48 to have a material impact on its financial statements.

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

There  have  been  no  material  changes  to  information   required   regarding
quantitative and qualitative  disclosures  about market risk from the end of the
preceding  fiscal  year  to  the  date  of the  most  recent  interim  financial
statements (June 30, 2006).

ITEM 4. Controls and Procedures

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

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

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

                                       20


                           PART II. OTHER INFORMATION

ITEM 1A. Risk Factors

There were no material changes in the Corporation's  risk factors during the six
months ended June 30, 2006 from the risk factors disclosed in Part I, Item 1A of
the  Corporation's  Annual  Report on Form 10-K for the year ended  December 31,
2005.

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



                                                  Issuer Purchases of Equity Securities

                                                                       Total Number of
                                                                            Shares             Maximum Number
                                  Total                                  Purchased as        Of Shares That May
                                Number of            Average           Part of Publicly       Yet be Purchased
                                 Shares             Price Paid         Announced Plans       Under the Plans or
        Period                  Purchased           Per Share            Or Programs              Programs
------------------------    -----------------    ----------------     ------------------     ------------------
                                                                                      

April 1-30, 2006                            -    $              -                      -                102,500
May 1-31, 2006                              -                   -                      -                102,500
June 1-30, 2006                        14,778               24.21                 13,400                 89,100
                            -----------------    ----------------     ------------------
   Total                               14,778    $          24.21                 13,400
                            =================    =================    ==================


On April  15,  2005,  the  Board of  Directors  of  Peapack-Gladstone  Financial
Corporation  announced the  authorization  of a stock repurchase plan. The Board
authorized the purchase of up to 150,000 shares of outstanding  common stock, to
be made  from  time to  time,  in the open  market  or in  privately  negotiated
transactions,  at prices not exceeding  prevailing  market prices.  On April 14,
2006,  the Board of  Directors  authorized  an  extension  of the stock  buyback
program for an additional twelve months to April 15, 2007.

Note:  All shares not purchased as part of the 2005 stock  repurchase  plan were
repurchased as a result of the cashless  exercise of employee and director stock
options as provided in the Corporation's Stock Option Plans.

ITEM 4. Submission of Matters to a Vote of Security Holders

At the Annual  Meeting of  shareholders  held on April 25, 2006,  in  Bedminster
Township,  New Jersey,  the  following  persons  were  elected as  directors  of
Peapack-Gladstone Financial Corporation for a term of one year:

        DIRECTORS                                FOR                 WITHHELD

Anthony J. Consi II                            6,615,981              44,071
Pamela Hill                                    6,622,527              37,523
T. Leonard Hill                                6,611,103              48,949
Frank A. Kissel                                6,640,910              19,142
John D. Kissel                                 6,637,543              22,509
James R. Lamb                                  6,640,910              19,142
Edward A. Merton                               6,601,854              58,198
F. Duffield Meyercord                          6,616,981              43,071
John R. Mulcahy                                6,601,854              58,198
Robert M. Rogers                               6,640,800              19,252
Philip W. Smith III                            6,610,794              49,258
Craig C. Spengeman                             6,640,510              19,542
Jack D. Stine                                  6,392,245             267,807

(2)  The approval of the Peapack-Gladstone  Financial Corporation 2006 Long-Term
     Stock Incentive Plan.

     FOR:  5,022,546              AGAINST:  438,846            ABSTAIN:  316,957
     BROKER NON-VOTE TOTAL:  881,703

                                       21


     ITEM 6.  Exhibits

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

             10    Material Contracts
                   A.   "Change in Control  Agreement"  dated as of December 11,
                        2003 by and among the Corporation,  the Bank and Paul W.
                        Bell is filed herewith.
                   B.   "Change in Control  Agreement"  dated as of December 11,
                        2003 by and among the  Corporation,  the Bank and Hubert
                        P. Clarke is filed herewith.
                   C.   "Change  in  Control  Agreement"  dated as of January 9,
                        2004 by and among the Corporation,  the Bank and Michael
                        J. Giacobello is filed herewith.
                   D.   "Change in Control Agreement" dated as of March 29, 2005
                        by and  among  the  Corporation,  the Bank and Finn M.W.
                        Caspersen, Jr. is filed herewith.
                   E.   "Change  in  Control  Agreement"  dated as of January 2,
                        2006 by and among the  Corporation,  the Bank and Robert
                        A. Buckley is filed herewith.

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

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

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



                                   SIGNATURES


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


                           PEAPACK-GLADSTONE FINANCIAL CORPORATION
                           (Registrant)


DATE:  August 8, 2006      By: /s/ Frank A. Kissel
                           ----------------------------------------------------
                           Frank A. Kissel
                           Chairman of the Board and Chief Executive Officer


DATE:  August 8, 2006      By: /s/ Arthur F. Birmingham
                           ----------------------------------------------------
                           Arthur F. Birmingham
                           Executive Vice President and Chief Financial Officer


                                       22


                                                                EXHIBIT INDEX


Number      Description
------      -----------

3           Articles of Incorporation and By-Laws:

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

10          A. "Change in  Control  Agreement"  dated as of December 11, 2003 by
               and  among  the  Corporation,  the Bank and Paul W. Bell is filed
               herewith.
            B. "Change in Control  Agreement"  dated as of December  11, 2003 by
               and among the Corporation, the Bank and Hubert P. Clarke is filed
               herewith.
            C. "Change in Control  Agreement" dated as of January 9, 2004 by and
               among the  Corporation,  the Bank and  Michael J.  Giacobello  is
               filed herewith.
            D. "Change in Control  Agreement"  dated as of March 29, 2005 by and
               among the Corporation,  the Bank and Finn M.W. Caspersen,  Jr. is
               filed herewith.
            E. "Change in Control  Agreement" dated as of January 2, 2006 by and
               among the  Corporation,  the Bank and Robert A.  Buckley is filed
               herewith.

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

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

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


                                       23