UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549



                                    FORM 10-Q

(MARK ONE)

[X]  QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
     ACT OF 1934 For the Quarter Ended March 31, 2007

                                       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 or 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 May 1, 2007:
                                    8,286,603

                                       1



                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART 1 FINANCIAL INFORMATION


Item 1    Financial Statements (Unaudited):
          Consolidated Statements of Condition March 31, 2007 and
          December 31, 2006                                              Page 3
          Consolidated Statements of Income for the three months
          ended March 31, 2007 and 2006                                  Page 4
          Consolidated Statements of Changes in Shareholders' Equity
          for the three months ended March 31, 2007 and 2006             Page 5
          Consolidated Statements of Cash Flows for the three months
          ended March 31, 2007 and 2006                                  Page 6
          Notes to Consolidated Financial Statements                     Page 7
Item 2    Management's Discussion and Analysis of Financial Condition
          and Results of Operations                                      Page 12
Item 3    Quantitative and Qualitative Disclosures about Market Risk     Page 21
Item 4    Controls and Procedures                                        Page 21


                            PART 2 OTHER INFORMATION


Item 1A   Risk Factors                                                   Page 21
Item 2    Unregistered Sales of Equity Securities and Use of
          Proceeds                                                       Page 22
Item 6    Exhibits                                                       Page 22


                                       2


Item 1.  Financial Statements (Unaudited)

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




                                                                   March 31,     December 31,
                                                                     2007            2006
                                                                  -----------    -----------
                                                                                   
ASSETS
Cash and due from banks                                           $    21,258    $    23,190
Federal funds sold                                                     26,365            103
Interest-earning deposits                                               1,092          6,965
                                                                  -----------    -----------
   Total cash and cash equivalents                                     48,715         30,258

Investment securities held to maturity (approximate market
   value $52,435 in 2007 and $54,523 in 2006)                          52,987         55,165

Securities available for sale                                         276,195        286,186


Loans                                                                 882,574        870,153
   Less: Allowance for loan losses                                      6,894          6,768
                                                                  -----------    -----------
   Net Loans                                                          875,680        863,385

Premises and equipment                                                 24,630         24,059
Accrued interest receivable                                             4,900          5,181
Cash surrender value of life insurance                                 18,877         18,689
Other assets                                                            5,098          5,453
                                                                  -----------    -----------
     TOTAL ASSETS                                                   1,307,082    $ 1,288,376
                                                                  ===========    ===========


LIABILITIES
Deposits:
   Noninterest-bearing demand deposits                            $   192,952    $   196,519
   Interest-bearing deposits:
     Checking                                                         141,446        142,676
     Savings                                                           72,687         73,998
     Money market accounts                                            370,633        366,874
     Certificates of deposit over $100,000                            142,245        126,014
     Certificates of deposit less than $100,000                       246,064        238,655
                                                                  -----------    -----------
Total deposits                                                      1,166,027      1,144,736
Long-term debt                                                         23,520         23,964
Accrued expenses and other liabilities                                 11,967         15,913
                                                                  -----------    -----------
     TOTAL LIABILITIES                                              1,201,514      1,184,613
                                                                  -----------    -----------

SHAREHOLDERS' EQUITY
Common stock (no par value; $0.83 per share;
   authorized 20,000,000 shares; issued shares, 8,512,370 at
   March 31, 2007 and 8,497,463 at December 31, 2006;
   outstanding shares, 8,279,541 at March 31, 2007 and
   8,270,973 at December 31, 2006)                                      7,093          7,081
Surplus                                                                89,624         89,372
Treasury stock at cost, 232,829 shares at March 31, 2007
   and 226,490 shares at December 31, 2006                             (5,180)        (4,999)
Retained earnings                                                      16,489         15,038
Accumulated other comprehensive loss, net of income tax                (2,458)        (2,729)
                                                                  -----------    -----------
     TOTAL SHAREHOLDERS' EQUITY                                       105,568        103,763
                                                                  -----------    -----------
     TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                     $ 1,307,082    $ 1,288,376
                                                                  ===========    ===========


   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
                                                           March 31,
                                                       2007         2006
                                                    ----------   ----------
INTEREST INCOME
Interest and fees on loans                          $   13,164   $   11,248
Interest on investment securities:
   Taxable                                                 234          298
   Tax-exempt                                              271          369
Interest on securities available for sale:
   Taxable                                               3,275        3,767
   Tax-exempt                                              245           87
Interest-earning deposits                                   11            9
Interest on federal funds sold                              79           16
                                                    ----------   ----------
   Total interest income                                17,279       15,794

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                              4,243        2,492
Interest on certificates of deposit over $100,000        1,606        2,084
Interest on other time deposits                          2,858        1,014
Interest on borrowed funds                                 263        1,628
                                                    ----------   ----------
   Total interest expense                                8,970        7,218
                                                    ----------   ----------

   NET INTEREST INCOME BEFORE
   PROVISION FOR LOAN LOSSES                             8,309        8,576

Provision for loan losses                                  125           39
                                                    ----------   ----------

   NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                             8,184        8,537
                                                    ----------   ----------

OTHER INCOME
Trust department income                                  2,142        2,245
Service charges and fees                                   490          472
Bank owned life insurance                                  216          204
Securities gains                                           162           51
Other income                                               193          214
                                                    ----------   ----------
   Total other income                                    3,203        3,186
                                                    ----------   ----------

OTHER EXPENSES
Salaries and employee benefits                           4,254        3,859
Premises and equipment                                   1,854        1,725
Other expenses                                           1,450        1,534
                                                    ----------   ----------
   Total other expenses                                  7,558        7,118
                                                    ----------   ----------

INCOME BEFORE INCOME TAX EXPENSE                         3,829        4,605
Income tax expense                                       1,137        1,359
                                                    ----------   ----------
   NET INCOME                                       $    2,692   $    3,246
                                                    ==========   ==========
EARNINGS PER SHARE
Basic                                               $     0.33   $     0.39
Diluted                                             $     0.32   $     0.39

Average basic shares outstanding                     8,273,250    8,279,156
Average diluted shares outstanding                   8,400,599    8,383,269

See accompanying notes to consolidated financial statements.

                                       4


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


                                                       Three Months Ended
                                                           March 31,
                                                       2007         2006
                                                     ---------    ---------

Balance, beginning of period                         $ 103,763    $  99,155

Comprehensive income:

   Net income                                            2,692        3,246

   Unrealized holding gains/(losses) on securities
     arising during the period, net of tax                 376       (1,691)
   Less:  reclassification adjustment for gains
     included in net income, net of tax                    105           33
                                                     ---------    ---------
                                                           271       (1,724)
                                                     ---------    ---------

   Total comprehensive income                            2,963        1,522

Common stock options exercised                             219           91

Purchase of treasury stock                                (181)        (568)

Cash dividends declared                                 (1,241)      (1,158)

Stock-based compensation expense                            45           14

Tax benefit on disqualifying and nonqualifying
   exercise of stock options                                --           16

                                                     ---------    ---------
Balance, March 31,                                   $ 105,568    $  99,072
                                                     =========    =========

See accompanying notes to consolidated financial statements.

                                       5


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


                                                                  Three Months Ended
                                                                      March 31,
                                                                  2007        2006
                                                                --------    --------
                                                                            
OPERATING ACTIVITIES:
Net income:                                                     $  2,692    $  3,246
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                         530         508
Amortization of premium and accretion of
   discount on securities, net                                        80         151
Provision for loan losses                                            125          39
Gains on security sales                                             (162)        (51)
Gain on loans sold                                                    (1)         (1)
Gain on disposal of fixed assets                                      (3)         --
Stock-based compensation                                              45          14
Increase in cash surrender value of life insurance, net             (188)       (178)
Decrease/(increase) in accrued interest receivable                   281        (511)
Decrease/(increase) in other assets                                  198        (441)
(Decrease)/increase in accrued expenses and other liabilities     (3,946)      2,862
                                                                --------    --------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                        (349)      5,638
                                                                --------    --------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities                  2,002       6,339
Proceeds from maturities of securities available for sale         14,313      14,241
Proceeds from calls of investment securities                         150          --
Proceeds from sales of securities available for sale                 810         228
Purchase of investment securities                                     --         (64)
Purchase of securities available for sale                         (4,596)    (27,517)
Proceeds from sales of loans                                         858         226
Purchase of loans                                                     --      (6,448)
Net increase in loans                                            (13,277)    (14,794)
Purchases of premises and equipment                               (1,128)     (1,968)
Disposal of premises and equipment                                    30          --
                                                                --------    --------
   NET CASH USED IN INVESTING ACTIVITIES                            (838)    (29,757)
                                                                --------    --------

FINANCING ACTIVITIES:
Net increase in deposits                                          21,291       4,203
Net increase in other borrowings                                      --      25,500
Repayments of Federal Home Loan Bank advances                       (444)       (430)
Cash dividends paid                                               (1,241)     (1,160)
Tax benefit on stock option exercises                                 --          16
Exercise of stock options                                            219          91
Purchase of treasury stock                                          (181)       (568)
                                                                --------    --------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                      19,644      27,652
                                                                --------    --------

Net increase in cash and cash equivalents                         18,457       3,533
Cash and cash equivalents at beginning or period                  30,258      23,499
                                                                --------    --------
Cash and cash equivalents at end of period                      $ 48,715    $ 27,032
                                                                ========    ========

Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                     $  8,067    $  6,986
   Income taxes                                                      750          --



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, 2006 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  incurred loan losses 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.

For the three months  ended March 31, 2007 and 2006,  the  Corporation  recorded
total compensation cost for share-based payment arrangements of $45 thousand and
$14 thousand, respectively, with a recognized tax benefit of $4 thousand for the
three months ended March 31, 2007.  There was no recognized  tax benefit for the
three months ended March 31, 2006.

As of March 31, 2007,  there was  approximately  $771  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 2.3 years.

                                       7


For the  Corporation's  stock  option  plans for  employees,  changes in options
outstanding during the three months ended March 31, 2007 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, 2006                   413,916     $11.85-$32.14        $22.80
Granted                                       45,345       26.30-29.65         28.13
Exercised                                    (9,696)       11.85-26.65         13.28
Forfeited                                      (213)       24.17-29.50         28.15
                                           ----------------------------------------------------------
Balance, March 31, 2007                      449,352     $11.85-$32.14        $23.54         $3,116
                                           ==========================================================
Options exercisable, March 31, 2007          383,338                                         $2,953
                                           ==========================================================


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  first  quarter  of 2007 and the  exercise  price,
multiplied by the number of in-the-money options).

The aggregate intrinsic value of options exercised during the three months ended
March 31, 2007 and 2006 was $158 thousand and $40 thousand, respectively.

The  Corporation  also has  non-qualified  stock option  plans for  non-employee
directors.  Changes in options  outstanding  during the three months ended March
31, 2007 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, 2006                   189,553     $15.68-$28.89        $23.16
Granted                                       17,600             28.10         28.10
Exercised                                    (5,211)       15.68-17.53         17.42
                                           ----------------------------------------------------------
Balance, March 31, 2007                      201,942     $15.68-$28.89        $23.74          $1,360
                                           ==========================================================
Options exercisable, March 31, 2007          184,342                                          $1,318
                                           ==========================================================


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  first  quarter  of 2007 and the  exercise  price,
multiplied by the number of in-the-money options).

The aggregate intrinsic value of options exercised during the three months ended
March 31, 2007 and 2006 was $53 thousand and $40 thousand, respectively.

The per share  weighted-average  fair value of stock options  granted during the
first  three  months  of 2007 and 2006  for all  plans  was  $10.24  and  $9.50,
respectively,  on the date of grant using the Black Scholes option-pricing model
with the following weighted average assumptions:

                                               2007         2006
                                             --------     --------
           Dividend yield                       1.99%        2.19%
           Expected volatility                    42%          40%
           Expected life                      5 years      5 years
           Risk-free interest rate              4.56%        4.30%

                                       8


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

                                                         Three Months Ended
                                                             March 31,
  (In Thousands, except per share data)                   2007         2006
                                                       ----------   ----------

  Net Income to Common Shareholders                    $    2,692   $    3,246

  Basic Weighted-Average Common Shares Outstanding      8,273,250    8,279,156
  Plus: Common Stock Equivalents                          127,349      104,113
                                                       ----------   ----------
  Diluted Weighted-Average Common Shares Outstanding    8,400,599    8,383,269
  Net Income Per Common Share
  Basic                                                $     0.33   $     0.39
  Diluted                                                    0.32         0.39

Options to purchase  373,264 shares of common stock at a weighted  average price
of $28.80 per share were outstanding and were not included in the computation of
diluted earnings per share in the first quarter of 2007 because the option price
was greater than the average market price. Options to purchase 317,593 shares of
common stock at a weighted  average  price of $28.93 per share were  outstanding
and were not included in the  computation  of diluted  earnings per share in the
first  quarter of 2006  because the option  price was  greater  than the average
market price.

Income Taxes:The  Company adopted  Financial  Accounting  Standards Board (FASB)
Interpretation  48,  "Accounting for Uncertainty in Income Taxes" (FIN 48) as of
January 1, 2007. A tax position is  recognized  as a benefit only if it is "more
likely than not" that the tax position would be sustained in a tax  examination,
with a tax  examination  being presumed to occur.  The amount  recognized is the
largest  amount of tax benefit that is greater  than 50 percent  likely of being
realized on  examination.  For tax  positions  not meeting the "more likely than
not"  test,  no tax  benefit  is  recorded.  The  adoption  had no affect on the
Corporation's financial statements.

The Corporation and its  subsidiaries  are subject to U.S. federal income tax as
well as income  tax of the State of New  Jersey.  The  Corporation  is no longer
subject  to  examination  by taxing  authorities  for  years  before  2002.  The
Corporation  does not expect the total  amount of  unrecognized  tax benefits to
significantly increase in the next 12 months.

The Corporation  recognizes  interest  related to income tax matters as interest
expense  and  penalties  related to income tax  matters  as other  expense.  The
Corporation  did not have any amounts  accrued for  interest  and  penalties  at
January 1, 2007.

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income for the three  months ended March 31, 2007 and 2006
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 three months ended
March 31, 2007 and 2006 was $3.0 million and $1.5 million, respectively.

Reclassification: Certain reclassifications have been made in the prior periods'
financial statements in order to conform to the 2007 presentation.

                                       9


2. LOANS

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

(In thousands)                        2007       2006
                                    --------   --------
Loans secured by 1-4 family         $555,004   $512,854
Commercial real estate               231,832    205,397
Construction loans                    46,389     31,518
Commercial loans                      37,306     31,947
Consumer loans                         6,826      6,242
Other loans                            5,217      1,529
                                    --------   --------
   Total loans                      $882,574   $789,487
                                    ========   ========

Non-performing  assets,  which are loans past due in excess of 90 days and still
accruing and non-accrual loans,  totaled $6.0 million at March 31, 2007 and $106
thousand  at March  31,  2006.  Loans  past due in  excess  of 90 days and still
accruing are in the process of collection and are collateralized by real estate.
Management believes that the value of the real estate exceeds the balance due on
the loans and expects no loss.

3. FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

Advances  from the  Federal  Home Loan  Bank of New York  (FHLB)  totaled  $23.5
million  and $31.3  million  at March 31,  2007 and 2006,  respectively,  with a
weighted average  interest rate of 3.47 percent and 3.56 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages  totaling  $274.0 million at March 31, 2007.  Advances  totaling $17.0
million at March 31, 2007,  have fixed maturity dates,  while advances  totaling
$6.5 million were  amortizing  advances  with monthly  payments of principal and
interest.

There were no other short-term borrowings from the FHLB at March 31, 2007.

There were no overnight  borrowings at March 31, 2007 while overnight borrowings
at March 31, 2006  totaled  $8.0  million.  For the three months ended March 31,
2007 and 2006,  overnight  borrowings from the FHLB averaged $4.3 million with a
weighted average interest rate of 5.37 percent and $37.9 million with a weighted
average interest rate of 4.53 percent, respectively.

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

(In thousands)
2007                            $   4,000
2008                                  683
2009                                2,000
2010                               10,181
2011                                3,000
Over 5 years                        3,656
                                ---------
   Total                        $  23,520
                                =========


                                       10


4. BENEFIT PLANS

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

The net  periodic  expense  for the periods  indicated  included  the  following
components:

                                         Three Months Ended
                                              March 31,
(In thousands)                           2007          2006
                                      ----------    ----------
Service cost                          $      438    $      417
Interest cost                                195           165
Expected return on plan assets              (252)         (224)
Amortization of:
  Net loss                                     9            19
  Unrecognized prior service cost             --            --
  Unrecognized remaining net assets           (2)           (2)
                                      ----------    ----------
Net periodic benefit cost             $      388    $      375
                                      ==========    ==========

As previously  disclosed in the financial statements for the year ended December
31, 2006, the Corporation expects to contribute $1.0 million to its pension plan
in 2007. As of March 31, 2007,  contributions of $270 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 The success of the Corporation's balance sheet restructuring initiative.
     o Unexpected decline in the direction of the economy in New Jersey.
     o Unexpected changes in interest rates.
     o Failure to grow business.
     o Inability to manage growth.
     o Unexpected loan prepayment volume.
     o Exposure to credit risks.
     o Insufficient allowance for loan losses.
     o Competition from other financial institutions.
     o Adverse effects of government regulation.
     o Decline in the levels of loan quality and origination volume.
     o 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, 2006 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:  The  Corporation's net income for the first quarter of 2007
was $2.7  million as compared to $3.2  million for the first  quarter of 2006, a
decline of $554  thousand,  or 17.1  percent.  Earnings per share were $0.32 per
diluted  share in the first  quarter of 2007 as  compared  to $0.39 per  diluted
share for the first  quarter of 2006.  The primary  factor  contributing  to the
decline in net income is the continued  compression of the net interest  margin,
which is explained  below.  Annualized  return on average assets for the quarter
was 0.84 percent and  annualized  return on average equity was 10.28 percent for
the first quarter of 2007.

On a fully  tax-equivalent  basis,  net interest  income was $8.5 million in the
first  quarter of 2007, a decline of $338  thousand or 3.8 percent from the same
quarter  last year and the net  interest  margin was 2.81  percent for the first
quarter  as  compared  to 2.94  percent  for the same  quarter  of 2006 and 2.79
percent in the fourth quarter of 2006.

For the first  quarter of 2007,  average loans  increased  $95.9 million or 12.4
percent from $775.0 million for the first quarter of 2006 to $870.9 million. The
Corporation's  long-term  plan calls for a  substantial  shift in the asset mix,
with less emphasis on residential mortgages and more emphasis on higher yielding
commercial  loans and commercial  mortgages.  As a result of this strategy,  the
average  commercial  loan  portfolio  grew $31.8  million or 27.6  percent.  The
average mortgage loan portfolio grew by $55.4 million or 9.0 percent. A majority
of the mortgage loan growth was in adjustable-rate  residential  mortgage loans.
Loan rates rose 24 basis  points from the first  quarter of 2006 to 6.05 percent
for the same quarter of 2007.

                                       12


Average  deposits  grew $125.3  million or 12.4 percent in the first  quarter of
2007,  over the levels of the first quarter of 2006, to $1.14  billion.  Deposit
gathering  remains highly  competitive  and short-term  market rates continue to
rise as is reflected in the rates paid on interest-bearing  deposits. Rates paid
for interest-bearing  deposits in the first quarter of 2007 were 3.63 percent as
compared to 2.67 percent for the first  quarter of 2006, an increase of 96 basis
points.

EARNINGS ANALYSIS

NET INTEREST INCOME:  Net interest income, on a tax-equivalent  basis and before
the provision for loan losses, for the first quarter of 2007 was $8.5 million as
compared  to $8.9  million  for the first  quarter  of 2006,  a decline  of $338
thousand or 3.8  percent.  On a fully  tax-equivalent  basis,  the net  interest
margin was 2.81 percent and 2.94 percent in the first  quarter of 2007 and 2006,
respectively,  a decrease of 13 basis points.  Net interest income for the first
quarter of 2007, when compared to the fourth quarter of 2006, rose $60 thousand,
or 0.7 percent,  to $8.5  million on a  tax-equivalent  basis.  The net interest
margin,  on a fully tax  equivalent  basis,  increased  from 2.79 percent in the
fourth  quarter of 2006,  to 2.81 percent in the first  quarter of 2007.  In the
past year,  funding  costs  increased  at a faster  pace than yields on new loan
originations. However, costs of interest-bearing liabilities declined by 7 basis
points from the fourth  quarter of 2006,  as the federal  funds  target rate has
remained unchanged since July of 2006.

Average  loans for the first  quarter of 2007  increased  $95.9  million or 12.4
percent to $870.9 million from $775.0 million for the first quarter of 2006. The
average  mortgage loan  portfolio  grew by $55.4 million or 9.0 percent,  during
this period,  while the average  commercial loan portfolio grew $31.8 million or
27.6 percent. Our long-term plan calls for a substantial shift in our asset mix,
with less emphasis on residential mortgages and more emphasis on higher yielding
commercial loans and commercial mortgages. We believe this material shift in our
asset mix will deliver  substantially  superior  earnings  performance  over the
coming years.  As reported  above,  improvement is already being seen in our net
interest  margin in the first quarter of 2007 as compared to the fourth  quarter
of 2006.

For the first quarter of 2007,  average  deposits grew $125.3  million,  or 12.4
percent to $1.14 billion from $1.01 billion for the first quarter of 2006. Money
markets and  certificates  of deposit remain the  Corporation's  fastest growing
categories of deposits,  and also pay the highest rates,  averaging 4.06 percent
and 4.80  percent,  respectively.  For the first  quarter of 2007,  money market
accounts averaged $378.1 million, an increase of $95.1 million, or 33.6 percent,
over the same period in 2006,  in large part due to the  popularity  of the high
yield money market account with customers.  Average  certificates of deposit for
the first  quarter of 2007 and 2006 were  $372.3  million  and  $322.6  million,
respectively,  an increase of $49.6 million or 15.4 percent.  Average short-term
borrowings  declined  $114.4 million from $118.6 million in the first quarter of
2006 to $4.3 million for the first  quarter of 2007,  a result of the  strategic
decision  to reduce  exposure to  high-cost,  short-term  borrowings  and reduce
interest  rate risk.  Average  demand  deposits  increased  $3.8  million or 2.2
percent in the first quarter of 2007 from the year ago period.

On a tax-equivalent  basis,  average  interest rates earned on  interest-earning
assets rose 43 basis points to 5.76  percent for the first  quarter of 2007 from
5.33  percent for the same  quarter of 2006.  Average  interest  rates earned on
investment  securities  were  5.02  percent  for the  first  quarter  of 2007 as
compared to 4.46 percent in the first  quarter of 2006,  an increase of 56 basis
points.  As part of the  balance  sheet  restructuring  undertaken  in the third
quarter of 2006,  the  Corporation  sold lower yielding  investment  securities,
using some of the proceeds to purchase higher yielding securities.  In the first
quarter of 2007,  average interest rates earned on loans rose 24 basis points to
6.05 percent from 5.81 percent for the same period in 2006.

                                       13


The average  interest  rate paid on  interest-bearing  liabilities  in the first
quarter of 2007 and 2006 was 3.63  percent  and 2.92  percent,  a 71 basis point
increase. Average rates paid on money market accounts increased 103 basis points
to 4.06 percent for the first quarter of 2007, due, in large part, to the growth
in the  High-Yield  Money Market  account  compared to the growth in other money
market account  products.  On average,  the High-Yield  Money Market account has
grown by $160.3 million since the first quarter of 2006 and paid on average 4.09
percent in the first quarter of 2007. In the first quarter of 2007, certificates
of deposit  paid an average  rate of 4.80 percent as compared to 3.84 percent in
the same quarter of 2006, an increase of 96 basis points. The average rates paid
on  borrowings  declined  from 4.34 percent in the first quarter of 2006 to 3.77
percent in the first quarter of 2006,  due in part to the reduction in the total
borrowings outstanding.

The cost of funds  increased  to 3.07  percent for the first  quarter of 2007 as
compared to 2.48  percent for the same period in 2006.  Despite  strong loan and
deposit growth,  net interest income continues to be negatively  affected by the
narrow gap between  short and long term  interest  rates and the inverted  yield
curve.


                                       14


The  following  tables  reflect the  components  of net interest  income for the
periods indicated:



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

                                                      March 31, 2007                              March 31, 2006
                                                      --------------                              --------------
                                          Average        Income/                       Average        Income/
                                          Balance        Expense        Yield          Balance        Expense         Yield
                                          -------        -------        -----          -------        -------         -----
                                                                                                        
ASSETS:
Interest-earnings assets:
   Investments:
     Taxable (1)                        $   282,137    $     3,509           4.97%   $   374,043    $     4,065           4.35%
     Tax-exempt (1) (2)                      56,502            740           5.24         57,635            752           5.22
   Loans (2) (3)                            870,905         13,178           6.05        775,015         11,261           5.81
   Federal funds sold                         5,884             79           5.38          1,479             16           4.33
   Interest-earning deposits                    898             11           5.02            904              9           4.03
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-earning assets          1,216,326    $    17,517           5.76%     1,209,076    $    16,103           5.33%
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest -earning assets:
   Cash and due from banks                   23,127                                       21,893
   Allowance for loan losses                 (6,770)                                      (6,501)
   Premises and equipment                    24,406                                       21,716
   Other assets                              26,642                                       23,113
                                        -----------                                  -----------
   Total noninterest-earning assets          67,405                                       60,221
                                        -----------                                  -----------
Total assets                            $ 1,283,731                                  $ 1,269,297
                                        ===========                                  ===========

LIABILITIES:
Interest-bearing deposits:
   Checking                             $   136,941    $       282           0.82%   $   144,319    $       196           0.54%
   Money markets                            378,082          3,837           4.06        283,022          2,146           3.03
   Savings                                   72,574            124           0.68         88,395            150           0.68
   Certificates of deposit                  372,280          4,464           4.80        322,649          3,098           3.84
                                        -----------    -----------    -----------    -----------    -----------    -----------
     Total interest-bearing deposits        959,877          8,707           3.63        838,385          5,590           2.67
   Borrowings                                27,930            263           3.77        150,054          1,628           4.34
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-bearing liabilities       987,807          8,970           3.63        988,439          7,218           2.92
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest bearing liabilities
   Demand deposits                          180,247                                      176,398
   Accrued expenses and
     other liabilities                       10,967                                        4,893
                                        -----------                                  -----------
   Total noninterest-bearing
     liabilities                            191,214                                      181,291
Shareholders' equity                        104,710                                       99,567
                                        -----------                                  -----------
   Total liabilities and
     shareholders' equity               $ 1,283,731                                  $ 1,269,297
                                        ===========                                  ===========
   Net Interest income
     (tax-equivalent basis)                                  8,547                                        8,885
     Net interest spread                                                     2.13%                                        2.41%
                                                                      ===========                                  ===========
     Net interest margin (4)                                                 2.81%                                        2.94%
                                                                      ===========                                  ===========
Tax equivalent adjustment                                     (238)                                        (309)
                                                       -----------                                  -----------
Net interest income                                    $     8,309                                  $     8,576
                                                       ===========                                  ===========


                                                               15




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


                                                      March 31, 2007                             December 31, 2006
                                                      --------------                             -----------------
                                          Average        Income/                       Average        Income/
                                          Balance        Expense        Yield          Balance        Expense         Yield
                                          -------        -------        -----          -------        -------         -----
                                                                                                        
ASSETS:
Interest-earnings assets:
   Investments:
     Taxable (1)                        $   282,137    $     3,509           4.97%   $   290,532    $     3,634           5.00%
     Tax-exempt (1) (2)                      56,502            740           5.24         47,617            653           5.49
   Loans (2) (3)                            870,905         13,178           6.05        871,664         13,291           6.10
   Federal funds sold                         5,884             79           5.38          3,282             43           5.29
   Interest-earning deposits                    898             11           5.02          1,548             18           4.70
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-earning assets          1,216,326    $    17,517           5.76%     1,214,643    $    17,639           5.81%
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest -earning assets:
   Cash and due from banks                   23,127                                       23,068
   Allowance for loan losses                 (6,770)                                      (6,632)
   Premises and equipment                    24,406                                       23,649
   Other assets                              26,642                                       25,465
                                        -----------                                  -----------
   Total noninterest-earning assets          67,405                                       65,550
                                        -----------                                  -----------
Total assets                            $ 1,283,731                                  $ 1,280,193
                                        ===========                                  ===========

LIABILITIES:
Interest-bearing deposits:
   Checking                             $   136,941    $       282           0.82%   $   132,834    $       301           0.91%
   Money markets                            378,082          3,837           4.06        357,379          3,705           4.15
   Savings                                   72,574            124           0.68         75,773            132           0.70
   Certificates of deposit                  372,280          4,464           4.80        374,529          4,476           4.78
                                        -----------    -----------    -----------    -----------    -----------    -----------
     Total interest-bearing deposits        959,877          8,707           3.63        940,515          8,614           3.66
   Borrowings                                27,930            263           3.77         48,638            538           4.42
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-bearing liabilities       987,807          8,970           3.63        989,153          9,152           3.70
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest bearing liabilities
   Demand deposits                          180,247                                      179,338
   Accrued expenses and
     other liabilities                       10,967                                        6,962
                                        -----------                                  -----------
   Total noninterest-bearing
     liabilities                            191,214                                      186,300
Shareholders' equity                        104,710                                      104,740
                                        -----------                                  -----------
   Total liabilities and
     shareholders' equity               $ 1,283,731                                  $ 1,280,193
                                        ===========                                  ===========
   Net Interest income
     (tax-equivalent basis)                                  8,547                                        8,487
     Net interest spread                                                     2.13%                                        2.11%
                                                                      ===========                                  ===========
     Net interest margin (4)                                                 2.81%                                        2.79%
                                                                      ===========                                  ===========
Tax equivalent adjustment                                     (238)                                        (271)
                                                       -----------                                  -----------
Net interest income                                    $     8,309                                  $     8,216
                                                       ===========                                  ===========


     (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:  Other income for the first  quarter of 2007 was $3.20 million as
compared  to $3.19  million in the first  quarter of 2006,  an  increase  of $17
thousand. PGB Trust and Investments,  the Bank's trust division, generated $2.14
million in fee income in the first  quarter of 2007, a decrease of $103 thousand
or 4.6 percent  over the same  quarter of 2006 due in part to a decline in trust
termination fees and executor fees. These fees, which are non-recurring, totaled
$48 thousand in the first quarter of 2007 as compared to $304 thousand  recorded
in the year ago period.  At March 31,  2007,  the market  value of trust  assets
under  administration  was over $1.94 billion,  an increase of $173.7 million or
9.8 percent over the market value at March 31, 2006.

The  Corporation  recorded $162 thousand of securities gain in the first quarter
of 2007 as compared to $51 thousand in the first quarter of 2006.  Other income,
excluding trust fee income and securities  gains,  totaled $899 thousand for the
first three  months of 2007 as compared to $890  thousand  for the same period a
year ago.

The  following  table  presents the  components  of other income for the periods
indicated:

                                             Three Months Ended
                                                 March 31,
                (In thousands)                2007       2006
                                            --------   --------
                Trust department income     $  2,142   $  2,245
                Service charges and fees         490        472
                Bank owned life insurance        216        204
                Other non-interest income        108        107
                Safe deposit rental fees          66         63
                Fees for other services           19         44
                Securities gains                 162         51
                                            --------   --------
                     Total other income     $  3,203   $  3,186
                                            ========   ========

OTHER  EXPENSES:  For the first quarter of 2007,  other  expenses  totaled $7.56
million as compared to $7.12  million  recorded in the first quarter of 2006, an
increase  of  $440  thousand  or  6.2  percent.   Salaries  and  benefits,   the
Corporation's  largest  non-interest  expense,  was $4.25  million for the first
quarter of 2007 as compared to $3.86  million for the same  quarter of 2006,  an
increase of $395 thousand or 10.2 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  contributed to
the increase.

Premises and equipment expense increased $129 thousand, or 7.5 percent, from the
first  quarter  of 2006 to $1.85  million  in the  first  quarter  in 2006.  The
increase is due in part to the additional  expenses associated with a new branch
and new employees.  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  strive to  operate  in an
efficient manner.

Excluding salaries and benefits and premises and equipment  expenses,  all other
expense  categories  in total  declined to $1.45 million from $1.53  million,  a
decrease of $84 thousand,  or 5.5 percent.  For the three months ended March 31,
2007,  professional  services  increased $76 thousand,  or 38.6 percent,  due to
increased audit and legal fees, as well as higher  recruitment  fees to fill new
lending positions.  Advertising expense declined $70 thousand,  or 38.3 percent,
to $113  thousand  for the three  months ended March 31, 2007 as compared to the
same period a year ago and  stationery  and supplies  declined $29 thousand,  or
27.1 percent, to $78 thousand.

                                       17


     The following table presents the components of other income for the periods
indicated:

                                                Three Months Ended
                                                    March 31,
             (In thousands)                      2007        2006
                                               --------   ---------
              Salaries and employee benefits   $  4,254   $  3,859
              Premises and equipment              1,854      1,725
              Professional fees                     273        197
              Advertising                           113        183
              Telephone                             106         92
              Trust department expense               99        115
              Postage                                84         85
              Stationery and supplies                78        107
              Other expense                         697        755
                                               --------   --------
                   Total other expense         $  7,558   $  7,118
                                               ========   ========

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 $6.0 million and $106 thousand at
March 31,  2007 and 2006  respectively.  Loans past due in excess of 90 days and
still  accruing  are in the  process  of  collection  and we  believe to be well
secured.  The increase in  non-performing  assets is primarily the result of two
commercial loans of $5.3 million,  which we believe are well  collateralized  by
properties  with  appraised  values in excess  of the loan  amounts.  No loss of
principal or interest is  anticipated.  Peapack-Gladstone  Bank has no sub-prime
loans,  higher-interest  rate loans to consumers  with impaired or  non-existent
credit histories, in its mortgage loan portfolio.

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

                                                           Three Months Ended
                                                               March 31,
(In thousands)                                             2007          2006
                                                         ---------    ---------
Loans past due in excess of 90 days and still
accruing                                                 $     393    $      38
Non-accrual loans                                            5,651           68
                                                         ---------    ---------
     Total non-performing assets                         $   6,044    $     106
                                                         =========    =========

Non-performing loans as a % of total loans                    0.68%        0.01%
Non-performing assets as a % of total loans plus
   other real estate owned                                    0.68%        0.01%
Allowance as a % of total loans                               0.78%        0.81%

PROVISION  FOR LOAN LOSSES:  The provision for loan losses was $125 thousand for
the first  quarter of 2007 as compared to $39 thousand for the first  quarter in
2006.  In 2006,  the  provision  for loan  losses  was  offset by $61  thousand,
representing the provision for losses on letters of credit and unfunded lines of
credit, which was recorded in other expenses.

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 first  quarter of 2007,  there were net  recoveries  of $1  thousand  as
compared to net charge-offs of $3 thousand during the first quarter of 2006.

                                       18


     A summary of the allowance for loan losses for the periods indicated:

              (In thousands)                   2007       2006
                                             --------   --------
              Balance, January 1,            $  6,768   $  6,378
              Provision charged to expense        125         39
              Charge-offs                          --         (4)
              Recoveries                            1          1
                                             --------   --------
              Balance, March 31,             $  6,894   $  6,414
                                             ========   ========

INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 29.7
percent  and 29.5  percent for the three  months  ended March 31, 2007 and 2006,
respectively.  Pre-tax  income  declined  from $4.6  million for the first three
months of 2006 to $3.8 million for the same period in 2007.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At  March  31,  2007,  total  shareholders'  equity,   including  net
unrealized  losses  on  securities  available  for  sale,  was  $105.6  million,
representing an increase in total shareholders' equity from what was recorded at
December 31, 2006, of $1.8 million or 1.7 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 and 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 March 31, 2007, the Corporation's Tier 1 Capital and Total Capital
ratios were 15.51 percent and 16.51 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 March
31, 2007, was 8.37 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  $48.7  million at March 31, 2007.  In addition,  the
Corporation  has $276.2 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 March 31, 2007,
of investment  securities and securities  available for sale maturing within one
year amounted to $12.2 million and $19.7 million, respectively.

The  primary  source  of  funds   available  to  meet  liquidity  needs  is  the
Corporation's core deposit base, which excludes  certificates of deposit greater
than $100 thousand. As of March 31, 2007, core deposits equaled $1.0 billion.

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
securities and loan portfolios.

                                       19


RECENT  ACCOUNTING  PRONOUNCEMENTS:  In February 2007, the Financial  Accounting
Standards Board (FASB) issued FASB Statement No. 159, "The Fair Value Option for
Financial Assets and Financial  Liabilities."  Statement 159 provides  companies
with an option to report  selected  financial  assets  and  liabilities  at fair
value.  Statement 159's objective is to reduce both complexity in accounting for
financial instruments and the volatility in earnings caused by measuring related
assets  and  liabilities  differently.  Statement  159  is  effective  as of the
beginning of an entity's  first fiscal year  beginning  after November 15, 2007.
Early  adoption is  permitted as of the  beginning  of the previous  fiscal year
provided  that the entity makes that choice in the first 120 days of that fiscal
year and also elects to apply the provisions of Statement  157. The  Corporation
is still  evaluating  the impact the adoption of Statement  No. 159 will have on
its future consolidated financial statements.

In September 2006, the FASB issued Statement No. 157, "Fair Value Measurements."
Statement 157 defines fair value,  establishes  a framework  for measuring  fair
value and  expands  disclosures  about fair value  measurements.  Statement  157
establishes a fair value hierarchy  about the  assumptions  used to measure fair
value and clarifies  assumptions  about risk and the effect of a restriction  on
the  sale or use of an  asset.  The  standard  is  effective  for  fiscal  years
beginning  after  November 15, 2007.  The  Corporation  is still  evaluating the
impact the  adoption of Statement  No. 157 will have on its future  consolidated
financial statements.

In September  2006, the FASB Emerging  Issues Task Force (EITF)  finalized Issue
No. 06-4,  "Accounting  for Deferred  Compensation  and  Postretirement  Benefit
Aspects of  Endorsement  Split-Dollar  Life Insurance  Arrangements."  EITF 06-4
requires  that  a  liability  be  recorded  during  the  service  period  when a
split-dollar life insurance agreement  continues after participants'  employment
or  retirement.  The  required  accrued  liability  will be based on either  the
post-employment  benefit cost for the continuing  life insurance or based on the
future  death  benefit  depending  on the  contractual  terms of the  underlying
agreement.  EITF 06-4 is effective for fiscal years beginning after December 15,
2007.  The  Corporation  is still  evaluating the impact of the adoption of EITF
06-4.

In September  2006,  the FASB EITF  finalized  Issue No. 06-5,  "Accounting  for
Purchases of Life  Insurance - Determining  the Amount That Could Be Realized in
Accordance with FASB Technical  Bulletin No. 85-4"  (Accounting for Purchases of
Life  Insurance).  EITF 06-5 requires that a policyholder  consider  contractual
terms of a life  insurance  policy  in  determining  the  amount  that  could be
realized  under the  insurance  contract.  EITF 06-5 also  requires  that if the
contract provides for a greater surrender value if all individual  policies in a
group are  surrendered at the same time,  that the surrender value be determined
based on the  assumption  that  policies  will be  surrendered  on an individual
basis.  Lastly,  EITF 06-5 discusses  whether the cash surrender value should be
discounted  when the  policyholder  is  contractually  limited in its ability to
surrender a policy.  EITF 06-5 is  effective  for fiscal years  beginning  after
December 15, 2006.  The adoption of EITF 06-5 did not have a material  impact on
the financial statements.

In March 2006, the FASB issued  Statement No. 156,  "Accounting for Servicing of
Financial  Assets - an  amendment of FASB  Statement  No.  140."  Statement  156
provides  the  following:  1) revised  guidance  on when a  servicing  asset and
servicing liability should be recognized;  2) requires all separately recognized
servicing  assets and  servicing  liabilities  to be initially  measured at fair
value, if practicable; 3) permits an entity to elect to measure servicing assets
and servicing  liabilities  at fair value each reporting date and report changes
in fair value in  earnings  in the period in which the  changes  occur;  4) upon
initial  adoption,  permits a one-time  reclassification  of  available-for-sale
securities  to  trading  securities  for  securities  which  are  identified  as
offsetting  the  entity's  exposure  to changes  in the fair value of  servicing
assets or liabilities  that a servicer  elects to  subsequently  measure at fair
value; and 5) requires  separate  presentation of servicing assets and servicing
liabilities  subsequently  measured at fair value in the  statement of financial
position and additional footnote  disclosures.  Statement 156 is effective as of
the beginning of an entity's  first fiscal year that begins after  September 15,
2006 with the effects of initial adoption being reported as a  cumulative-effect
adjustment to retained earnings. The Corporation does not expect the adoption of
Statement  156  will  have  a  material  impact  on its  consolidated  financial
statements.

                                       20


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 (March 31, 2007).

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.

                           PART II. OTHER INFORMATION

ITEM 1A. Risk Factors

There were no material  changes in the  Corporation's  risk  factors  during the
three  months  ended March 31, 2007 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, 2006.

                                       21


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

January 1-31, 2007              --   $         --                    --                89,100
February 1-28, 2007             --             --                    --                89,100
March 1-31, 2007                --             --                    --                89,100
                      ------------   ------------   -------------------   -------------------
   Total                                       --   $                --                    --
                      ============   ============   ===================   ===================


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 19,
2007, the Board of Directors  authorized  another extension of the stock buyback
program for an additional twelve months to April 19, 2008.

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.   Amended  By-Laws  of the  Registrant  as in effect on the date of
               this  filing  are   incorporated   herein  by  reference  to  the
               Registrant's Current Report on Form 8-K filed on April 27, 2007.

   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.

                                       22


                                   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:  May 3, 2007         By: /s/ Frank A. Kissel
                           ----------------------------------------------------
                           Frank A. Kissel
                           Chairman of the Board and Chief Executive Officer


DATE:  May 3, 2007         By: /s/ Arthur F. Birmingham
                           ----------------------------------------------------
                           Arthur F. Birmingham
                           Executive Vice President and Chief Financial Officer


                                       23



                                  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.   Amended  By-Laws  of the  Registrant  as in effect on the date of
               this  filing  are   incorporated   herein  by  reference  to  the
               Registrant's Current Report on Form 8-K filed on April 27, 2007.

   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.


                                       24