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 September 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 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 November 1, 2006:
                                    8,261,062


                                       1


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART 1 FINANCIAL INFORMATION


Item 1   Financial Statements (Unaudited):
         Consolidated Statements of Condition September 30, 2006 and
         December 31, 2005                                               Page 3
         Consolidated Statements of Income for the three and nine
         months ended September 30, 2006 and 2005                        Page 4
         Consolidated Statements of Changes in Shareholders' Equity
         for the nine months ended September 30, 2006 and 2005           Page 5
         Consolidated Statements of Cash Flows for the nine months
         ended September 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 12
Item 3   Quantitative and Qualitative Disclosures about Market Risk      Page 22
Item 4   Controls and Procedures                                         Page 23


                           PART 2 OTHER INFORMATION


Item 1A  Risk Factors                                                    Page 23
Item 2   Unregistered Sales of Equity Securities and Use of
         Proceeds                                                        Page 23
Item 6   Exhibits                                                        Page 24




                                       2


Item 1.  Financial Statements (Unaudited)

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




                                                                September 30,   December 31,
                                                                    2006           2005
                                                                 -----------    -----------
                                                                                
ASSETS
Cash and due from banks                                          $    22,768    $    19,573
Federal funds sold                                                     2,640          2,631
Interest-earning deposits                                              1,180          1,295
                                                                 -----------    -----------
   Total cash and cash equivalents                                    26,588         23,499

Investment securities held to maturity (approximate market
   value $61,946 in 2006 and $77,286 in 2005)                         62,625         78,084

Securities available for sale                                        276,265        341,584

Loans:
Loans secured by real estate                                         816,512        728,122
Other loans                                                           44,827         40,351
                                                                 -----------    -----------
   Total loans                                                       861,339        768,473
     Less:  Allowance for loan losses                                  6,629          6,378
                                                                 -----------    -----------
   Loans, net                                                        854,710        762,095

Premises and equipment, net                                           23,562         21,412
Accrued interest receivable                                            5,215          4,828
Cash surrender value of life insurance                                18,501         17,957
Other assets                                                           4,728          5,924
                                                                 -----------    -----------
     TOTAL ASSETS                                                $ 1,272,194    $ 1,255,383
                                                                 ===========    ===========


LIABILITIES
Deposits:
   Noninterest-bearing demand deposits                           $   175,401    $   185,854
   Interest-bearing deposits:
     Checking                                                        129,056        176,175
     Savings                                                          76,922         90,744
     Money market accounts                                           332,821        281,068
     Certificates of deposit over $100,000                           133,655         93,903
     Certificates of deposit less than $100,000                      238,679        214,252
                                                                 -----------    -----------
Total deposits                                                     1,086,534      1,041,996
Other borrowings                                                      44,500         77,500
Federal Home Loan Bank Advances                                       30,404         31,705
Accrued expenses and other liabilities                                 7,287          5,027
                                                                 -----------    -----------
     TOTAL LIABILITIES                                             1,168,725      1,156,228
                                                                 -----------    -----------

SHAREHOLDERS' EQUITY
Common stock (no par value;  $0.83 per share;
   authorized  20,000,000 shares; issued  shares, 8,484,774 at
   September 30, 2006 and 8,473,718 at December 31, 2005;
   outstanding shares, 8,260,209 at September 30, 2006 and
   8,284,715 at December 31, 2005)                                     7,070          7,061
Surplus                                                               89,212         88,973
Treasury stock at cost, 224,565 shares in 2006
   and 189,003 shares in 2005                                         (4,946)        (4,022)
Retained earnings                                                     13,879         10,100
Accumulated other comprehensive loss, net of income tax               (1,746)        (2,957)
                                                                 -----------    -----------
     TOTAL SHAREHOLDERS' EQUITY                                      103,469         99,155
                                                                 -----------    -----------
     TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                    $ 1,272,194    $ 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             Nine months ended
                                                          September 30,                September 30,
                                                       2006           2005          2006            2005
                                                    -----------    -----------   -----------    -----------
                                                                                            
INTEREST INCOME
Interest and fees on loans                          $    13,040    $    10,282   $    36,235    $    27,649
Interest on investment securities:
   Taxable                                                  251            350           825          1,278
   Tax-exempt                                               336            296         1,035            880
Interest on securities available for sale:
   Taxable                                                3,758          3,217        11,399         10,183
   Tax-exempt                                                88             90           262            271
Interest-earning deposits                                    21              8            42             17
Interest on federal funds sold                               30             23           102             46
                                                    -----------    -----------   -----------    -----------
   Total interest income                                 17,524         14,266        49,900         40,324

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                               3,794          2,333         9,430          5,842
Interest on certificates of deposit over $100,000         1,520            716         3,796          1,793
Interest on other time deposits                           2,719          1,591         7,232          4,042
Interest on borrowed funds                                1,636            864         4,834          1,912
                                                    -----------    -----------   -----------    -----------
   Total interest expense                                 9,669          5,504        25,292         13,589
                                                    -----------    -----------   -----------    -----------

   NET INTEREST INCOME BEFORE
   PROVISION FOR LOAN LOSSES                              7,855          8,762        24,608         26,735

Provision for loan losses                                    64            150           264            478
                                                    -----------    -----------   -----------    -----------

   NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                              7,791          8,612        24,344         26,257
                                                    -----------    -----------   -----------    -----------

OTHER INCOME
Trust department income                                   1,872          1,895         6,195          5,815
Service charges and fees                                    503            466         1,463          1,401
Bank owned life insurance                                   210            201           622            599
Securities (losses)/gains                                (1,837)           216        (1,781)           551
Other income                                                167            161           593            484
                                                    -----------    -----------   -----------    -----------
   Total other income                                       915          2,939         7,092          8,850

OTHER EXPENSES
Salaries and employee benefits                            3,908          3,775        11,700         11,192
Premises and equipment                                    1,792          1,695         5,211          4,924
Other expenses                                            1,571          1,391         4,804          4,340
                                                    -----------    -----------   -----------    -----------
   Total other expenses                                   7,271          6,861        21,715         20,456
                                                    -----------    -----------   -----------    -----------

INCOME BEFORE INCOME TAX EXPENSE                          1,435          4,690         9,721         14,651
Income tax expense                                           44          1,475         2,389          4,515
                                                    -----------    -----------   -----------    -----------
   NET INCOME                                       $     1,391    $     3,215   $     7,332    $    10,136
                                                    ===========    ===========   ===========    ===========
EARNINGS PER SHARE
Basic                                               $      0.17    $      0.39   $      0.89    $      1.22
Diluted                                             $      0.17    $      0.38   $      0.88    $      1.21

Average basic shares outstanding                      8,260,047      8,300,574     8,269,966      8,286,714
Average diluted shares outstanding                    8,373,440      8,417,581     8,379,264      8,405,195



See accompanying notes to consolidated financial statements.

                                                     4




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


                                                              Nine Months Ended
                                                                September 30,
                                                              2006         2005
                                                           ---------    ---------
                                                                        
Balance, beginning of period                               $  99,155    $  94,669

Comprehensive income:

   Net income                                                  7,332       10,136

   Unrealized holding gains/(losses) on securities
     arising during the period, net of tax                     2,405       (3,155)
   Less:  reclassification adjustment for (losses)/gains
     included in net income, net of tax                       (1,194)         358
                                                           ---------    ---------
                                                               1,211       (3,513)
                                                           ---------    ---------

   Total comprehensive income                                  8,543        6,623

Common stock options exercised                                   176          598

Purchase of treasury stock                                      (924)        (763)

Cash dividends declared                                       (3,553)      (2,984)

Stock-based compensation expense                                  43           --

Tax benefit on disqualifying and nonqualifying
   exercise of stock options                                      29          331

                                                           ---------    ---------
Balance, September 30,                                     $ 103,469    $  98,474
                                                           =========    =========


See accompanying notes to consolidated financial statements.

                                        5




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

                                                               Nine Months Ended
                                                                 September 30,
                                                               2006         2005
                                                            ---------    ---------
                                                                   
OPERATING ACTIVITIES:
Net income:                                                 $   7,332    $  10,136
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                    1,539        1,474
Amortization of premium and accretion of
   discount on securities, net                                    406          817
Provision for loan losses                                         264          478
Losses/(Gains) on security sales                                1,781         (170)
Gain on loans sold                                                 (3)         (13)
Gain on disposal of fixed assets                                  (16)         (28)
Increase in cash surrender value of life insurance, net          (544)        (527)
Increase in accrued interest receivable                          (387)        (473)
Decrease/(increase) in other assets                               392       (2,182)
Increase in accrued expenses and other liabilities              2,180        2,112
                                                            ---------    ---------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                   12,944       11,624
                                                            ---------    ---------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities              17,816       31,277
Proceeds from maturities of securities available for sale      53,744       31,344
Proceeds from calls of investment securities                       --        4,685
Proceeds from calls of securities available for sale            6,000        7,000
Proceeds from sales of securities available for sale           60,330       34,800
Purchase of investment securities                              (2,463)     (18,087)
Purchase of securities available for sale                     (54,820)     (41,349)
Proceeds from sales of loans                                      622        2,316
Purchase of loans                                             (26,774)    (108,339)
Net increase in loans                                         (66,724)     (73,842)
Purchases of premises and equipment                            (3,689)      (2,817)
Disposal of premises and equipment                                 16           47
                                                            ---------    ---------
   NET CASH USED IN INVESTING ACTIVITIES                      (15,942)    (132,965)
                                                            ---------    ---------

FINANCING ACTIVITIES:
Net increase in deposits                                       44,538      108,411
Net (decrease)/increase in other borrowings                   (33,000)      45,000
Repayments of Federal Home Loan Bank advances                  (1,301)      (1,261)
Stock-based compensation                                           43           --
Cash dividends paid                                            (3,474)      (2,730)
Tax benefit on stock option exercises                              29          331
Exercise of stock options                                         176          598
Purchase of treasury stock                                       (924)        (763)
                                                            ---------    ---------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                    6,087      149,586
                                                            ---------    ---------

Net increase in cash and cash equivalents                       3,089       28,245
Cash and cash equivalents at beginning or period               23,499       16,518
                                                            ---------    ---------
Cash and cash equivalents at end of period                  $  26,588    $  44,763
                                                            =========    =========

Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                 $  24,068    $  12,676
   Income taxes                                                 2,031        6,903


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 nine months ended September 30, 2006.

                                              Under         Under
(Dollars in thousands except share data)  Statement 123R    APB 25    Difference
---------------------------------------   --------------  ---------   ----------
Net income before income tax expense      $        9,721  $   9,764   $       43
Net income                                         7,332      7,375           43

Earnings per share - basic                          0.89  $    0.89   $       --
Earnings per share - diluted              $         0.88       0.88           --

                                       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 exercise 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 nine months ended  September
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         Nine Months
                                                             Ended                Ended
                                                       September 30, 2005   September 30, 2005
                                                       ------------------   ------------------
                                                                                    
(Dollars in thousands except share data) Net income:
   As reported                                         $            3,215   $           10,136
   Less: Total stock-based compensation
     Expense determined under the
     Fair value based method on all stock
     Options, net of related tax effects                               99                  296
                                                       ------------------   ------------------
   Pro forma                                           $            3,116   $            9,840
Earnings per share - as reported
     Basic                                             $             0.39   $             1.22
     Diluted                                                         0.38                 1.21
Earnings per share - pro forma
     Basic                                             $             0.38   $             1.19
     Diluted                                                         0.37                 1.17


As of September 30, 2006, there was approximately  $186 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 1.6 years.

For the  Corporation's  stock  option  plans for  employees,  changes in options
outstanding during the nine months ended September 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                                      5,100      24.35-27.90          25.40
Exercised                                   (2,879)     11.85-16.86          12.28
Forfeited                                     (220)     27.36-28.89          28.74
                                          -----------------------------------------------------
Balance, September 30, 2006                431,317    $11.85-$32.14   $      22.57   $    1,811
                                          =====================================================
Options exercisable, September 30, 2006    405,864                                   $    1,805
                                          =====================================================


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  third  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 nine months ended
September 30, 2006 and 2005 was $44 thousand and $541 thousand, respectively.

                                       8


The  following  table  summarizes  information  about stock  options  granted to
employees outstanding at September 30, 2006.

                         Shares               Remaining                 Shares
Exercise Price        Outstanding          Contractual Life          Exercisable
--------------------------------------------------------------------------------
    <$12.00                65,547          0.87 years                     65,547
 12.01 - 16.05             16,677          4.29                           16,142
 16.06 - 19.20            119,810          3.24                          119,615
 19.21 - 26.00              6,641          8.35                            1,762
 26.01 - 28.90            206,662          7.12                          189,826
 28.91 - 32.14             15,980          7.72                           12,972
--------------------------------------------------------------------------------
    22.57*                431,317          5.03 years                    405,864
================================================================================

     *  Weighted average exercise price

     The Corporation also has non-qualified  stock option plans for non-employee
     directors.  Changes in options  outstanding  during the nine  months  ended
     September 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, September 30, 2006                 189,553     $15.68-$28.89            $23.16        $687
                                          ==========================================================
Options exercisable, September 30, 2006     189,553                                            $687
                                          ==========================================================


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  third  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 nine months ended
September 30, 2006 and 2005 was $72 thousand and $917 thousand, respectively.

The following summarizes information about stock options granted to non-employee
directors outstanding at September 30, 2006.

                          Shares                Remaining               Shares
Exercise Price         Outstanding           Contractual Life        Exercisable
--------------------------------------------------------------------------------
    <$16.05                   28,750        4.44 years                   28,750
 16.06 - 20.00                61,804        1.71                         61,804
 20.01 - 28.89                98,999        7.28                         98,999
--------------------------------------------------------------------------------
    $23.16*                  189,553        5.03 years                  189,553
================================================================================

* Weighted average exercise price

The per share  weighted-average  fair value of stock options  granted during the
first  nine  months  of 2006  and  2005  for all  plans  was  $7.91  and  $9.50,
respectively,  on the date of grant using the Black Scholes option-pricing model
with the following weighted average assumptions:

                                                2006           2005
                                             ----------      ---------
         Dividend yield                          2.08%          1.68%
         Expected volatility                       34%            38%
         Expected life                         5 years        5 years
         Risk-free interest rate                 4.83%          3.79%

                                       9


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



                                                       Three Months Ended         Nine Months Ended
                                                          September 30,             September 30,
(In Thousands, except per share data)                   2006         2005         2006         2005
                                                     ----------   ----------   ----------   ----------
                                                                                   

Net Income to Common Shareholders                    $    1,391   $    3,215   $    7,332   $   10,136

Basic Weighted-Average Common Shares Outstanding      8,260,047    8,300,574    8,269,966    8,286,714
Plus:  Common Stock Equivalents                         113,393      117,007      109,298      118,481
                                                     ----------   ----------   ----------   ----------
Diluted Weighted-Average Common Shares Outstanding    8,373,440    8,417,581    8,379,264    8,405,195
Net Income Per Common Share
Basic                                                $     0.17   $     0.39   $     0.89   $     1.22
Diluted                                                    0.17         0.38         0.88         1.21


Options to purchase  318,941 shares of common stock at a weighted  average price
of $28.89 per share were outstanding and were not included in the computation of
diluted earnings per share in the third quarter of 2006 because the option price
was greater than the average market price. Options to purchase 318,641 shares of
common stock at a weighted  average  price of $28.89 per share were  outstanding
and were not included in the  year-to-date  2006 computation of diluted earnings
per share  because the option price was greater than the average  market  price.
Options to purchase  327,774 shares of common stock at a weighted  average price
of $28.93 per share were outstanding and were not included in the computation of
diluted earnings per share in the third quarter of 2005 because the option price
was greater than the average market price. Options to purchase 326,774 shares of
common stock at a weighted  average  price of $28.94 per share were  outstanding
and were not included in the  year-to-date  2005 computation of diluted earnings
per share because the option price was greater than the average market price.

Comprehensive  Income:  The difference  between the Corporation's net income and
total comprehensive income for the nine months ended September 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 nine months ended
September 30, 2006 and 2005 was $8.5 million and $6.6 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 September 30, consisted of the following:

(In thousands)                  2006       2005
                              --------   --------
Loans secured by 1-4 family   $552,079   $500,875
Commercial real estate         222,209    187,210
Construction loans              42,224     30,653
Commercial loans                34,941     24,660
Consumer loans                   8,265      6,134
Other loans                      1,621      2,520
                              --------   --------
   Total loans                $861,339   $752,052
                              ========   ========

Non-performing  assets,  which are loans past due in excess of 90 days and still
accruing and non-accrual loans,  totaled $615 thousand at September 30, 2006 and
$532  thousand at September  30,  2005.  Loans past due in excess of 90 days and
still accruing are in the process of collection and are considered well secured.

                                       10


3.  FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

Advances  from the  Federal  Home Loan  Bank of New York  (FHLB)  totaled  $30.4
million and $32.1 million at September 30, 2006 and 2005,  respectively,  with a
weighted average  interest rate of 3.60 percent and 3.48 percent,  respectively.
These advances are secured by blanket pledges of certain 1-4 family  residential
mortgages totaling $256.7 million at September 30, 2006. Advances totaling $23.0
million at  September  30,  2006,  have fixed  maturity  dates,  while  advances
totaling  $7.4  million  were  amortizing  advances  with  monthly  payments  of
principal and interest.  Included in the total are advances of $6.0 million that
will mature in the next three months.

There were no other  short-term  borrowings from the FHLB at September 30, 2006;
however,  other  borrowings  with an average  maturity of 90 days or less,  were
$45.0  million at September  30, 2005.  The weighted  average  interest rate for
these  borrowings for the nine months ended September 30, 2006 and 2005 was 4.99
percent and 3.52 percent, respectively.

Included in other borrowings are overnight  borrowings totaling $44.5 million at
September 30, 2006 as compared to no overnight borrowings at September 30, 2005.
For the nine months ended,  September 30, 2006 and 2005, overnight borrowings at
FHLB  averaged  $28.6  million  with a weighted  average  interest  rate of 5.03
percent and $26.4 million with a weighted average interest rate of 3.09 percent,
respectively.

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

(In thousands)
2006                             $  50,500
2007                                 4,000
2008                                   992
2009                                 2,000
2010                                13,568
Over 5 years                         3,844
                                 ---------
   Total                         $  74,904
                                 =========

4.  BENEFIT PLANS

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

The net periodic  expense for the three and nine months ended September 30, 2006
and 2005 included the following components:

                                      Three Months Ended      Nine Months Ended
                                         September 30,          September 30,
(In thousands)                         2006       2005        2006       2005
                                      -------    -------    -------    -------
Service cost                          $   417    $   351    $ 1,252    $ 1,053
Interest cost                             164        146        494        439
Expected return on plan assets           (224)      (133)      (673)      (400)
Amortization of:
  Net loss                                 19         16         56         50
  Unrecognized prior service cost          --          1         --          1
  Unrecognized remaining net assets        (2)        (2)        (5)        (5)
                                      -------    -------    -------    -------
Net periodic benefit cost             $   374    $   379    $ 1,124    $ 1,138
                                      =======    =======    =======    =======

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 September 30, 2006,  contributions of $855 thousand had been made
for the current year.

                                       11


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  ability of  management  to  effectively  execute  its  balance  sheet
      restructuring initiative
   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 rate of increase in trust assets or deposits.

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

CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES:   "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  is based upon the
Corporation's  consolidated  financial  statements,  which have been prepared in
accordance with U.S. generally accepted accounting  principles.  The preparation
of these  financial  statements  requires the  Corporation to make estimates and
judgments that affect the reported amounts of assets, liabilities,  revenues and
expenses.  Note 1 to the Corporation's Audited Consolidated Financial Statements
included in the December 31, 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.

                                       12


EXECUTIVE  SUMMARY:  The Corporation's net income for the third quarters of 2006
and 2005 was $1.4  million  and $3.2  million,  respectively,  a decline of $1.8
million, or 56.7 percent. Earnings per share were $0.17 per diluted share in the
third  quarter  of 2006 as  compared  to $0.38 per  diluted  share for the third
quarter of 2005.  Excluding  the $1.1 million  after-tax  net loss on securities
sold as the  result  of a balance  sheet  restructuring  completed  in the third
quarter,  the  Corporation  would have reported net income of $2.5  million,  or
$0.30 per diluted share.  The  Corporation  considers the  securities  loss as a
result of the balance  sheet  restructuring  initiative in 2006 to be an unusual
transaction and comparing net income without  considering  securities losses and
gains provides a better analysis of net income trends.

For the nine months ended September 30, 2006 and 2005, the Corporation  reported
earnings per diluted share of $0.88 and $1.21, respectively.  Net income for the
nine  months  ended  September  30,  2006 was $7.3  million as compared to $10.1
million  for  the  same  period  of  2005.  In  addition  to the  impact  of the
restructuring initiative,  the primary factor contributing to the decline in net
income in 2006 is the compression of the net interest margin, which is explained
below.

The  balance  sheet  restructuring   involved  the  sale  of  $61.6  million  of
available-for-sale securities, which were yielding 4.14 percent. The majority of
the  proceeds  was  used  to  reduce  high  cost,   short-term   borrowings  and
approximately $20.0 million was used to purchase floating rate securities.  As a
result of these  actions,  the  Corporation  expects its net interest  margin to
improve by approximately 25 basis points in future quarters,  improve future net
interest income, reduce wholesale funding and decrease its overall interest rate
risk. The net realized  losses on the sale of the securities  resulting from the
restructuring  were  previously  reflected as net unrealized  securities  losses
within accumulated other comprehensive loss in the shareholders'  equity section
of the balance sheet. Accordingly,  total shareholders' equity did not change as
a result of these actions.

Annualized  return on  average  assets  for the  quarter  was 0.42  percent  and
annualized  return on average  equity was 5.51 percent for the third  quarter of
2006. Annualized return on average assets was 0.75 percent and annualized return
on average equity was 9.77 percent for the nine months ended September 30, 2006.

On a fully  tax-equivalent  basis,  net interest  income was $8.1 million in the
third  quarter of 2006, a decline of $887  thousand or 9.8 percent from the same
quarter  last year and the net  interest  margin was 2.59  percent for the third
quarter  as  compared  to 3.18  percent  for the third  quarter of 2005 and 2.73
percent in the second quarter of 2006.  For the nine months ended  September 30,
2006, net interest income, on a fully tax-equivalent basis, was $25.5 million as
compared to $27.5 million for the same period in 2005, a decline of $2.0 million
or 7.4 percent.  For the nine months ended  September 30, 2006 and 2005, the net
interest margin was 2.75 percent and 3.36 percent, respectively.

Average loans  increased  $128.6 million or 17.7 percent from $727.5 million for
the third quarter of 2005 to $856.1  million for the third quarter of 2006.  The
Corporation  continues  to strive to change  the total  loan mix  toward  higher
yielding  commercial and construction  loans. As a result of this strategy,  the
average  commercial  loan  portfolio  grew $49.1  million or 49.7  percent.  The
average  mortgage  loan  portfolio  grew by $66.2  million  or 11.2  percent.  A
majority of the mortgage loan growth was in adjustable-rate residential mortgage
loans.  Loan rates rose 44 basis  points from the third  quarter of 2005 to 6.10
percent for the same quarter of 2006.  Longer-term  loan rates have not risen as
quickly as  shorter-term  deposit rates from the third quarter 2005 to the third
quarter 2006 as the yield curve became inverted.

In the third quarter of 2006, average deposits grew $86.6 million or 8.7 percent
over the  levels  of the  third  quarter  of 2005,  to  $1.08  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.  In the
third  quarter  of 2006,  rates  paid for  interest-bearing  deposits  were 3.55
percent as compared to 2.26 percent for the third  quarter of 2005,  an increase
of 129 basis points or 57.1 percent.

                                       13


EARNINGS ANALYSIS

NET INTEREST INCOME:  For the third quarter of 2006, net interest  income,  on a
tax-equivalent  basis and before the provision for loan losses, was $8.1 million
as compared  to $9.0  million  for the same  quarter of 2005,  a decline of $887
thousand or 9.8 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 by the
inverted yield curve. On a fully  tax-equivalent  basis, the net interest margin
was 2.59  percent  and 3.18  percent  in the  third  quarter  of 2006 and  2005,
respectively,  a decrease of 59 basis points.  Net interest income for the third
quarter of 2006,  when  compared to the second  quarter of 2006,  declined  $323
thousand,  or 3.8 percent,  from $8.5 million on a tax-equivalent basis. The net
interest margin, on a fully tax equivalent basis,  declined from 2.73 percent in
the second  quarter of 2006,  to 2.59 percent in the third quarter of 2006, a 14
basis point decrease. Interest rates paid on deposits and borrowings continue to
grow 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 third  quarter  of 2006,  were  $1.26
billion,  an  increase  of $124.0  million or 10.9  percent as compared to $1.13
billion for the third quarter of 2005.  From the third quarter of 2005,  average
loan balances  increased $128.6 million,  or 17.7 percent,  to $856.1 million in
the third quarter of 2006. Average investment  securities declined $5.0 million,
or 1.2  percent,  in the third  quarter of 2006  compared to the same quarter of
2005.  The increase in loan  balances  during the third  quarter of 2006 was the
result of growth in residential real estate, commercial mortgage, commercial and
installment loans. The majority of the increase of residential real estate loans
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.

Average interest-bearing liabilities totaled $1.04 billion for the third quarter
of 2006, an increase of $116.7  million,  or 12.7 percent,  over the average for
the third quarter of 2005 of $919.4  million.  The largest  categories of growth
were in money  market  accounts  and  certificates  of  deposit,  which paid the
highest rates.  For the third quarter of 2006,  money market  accounts  averaged
$327.4  million,  an increase  of $77.0  million or 30.7  percent  over the same
period in 2005.  Average  certificates  of deposit for the third quarter of 2006
were $365.6 million as compared to $277.7 million for the third quarter of 2005,
an increase of $87.9 million or 31.6 percent. The Bank's escrow checking product
declined  $46.6 million or 75.3 percent,  as a result of the Bank's  decision to
reduce  the  rate  paid  on  municipality   escrow   accounts,   which  required
above-market   interest  rates.  Average  short-term  and  overnight  borrowings
increased $35.3 million during the third quarter of 2006 as compared to the same
quarter in 2005 to supplement the funding of loan originations.

On a tax-equivalent  basis,  average  interest rates earned on  interest-earning
assets rose 54 basis points to 5.66  percent for the third  quarter of 2006 from
5.12  percent  for the third  quarter  of 2005.  In the third  quarter  of 2006,
average interest rates earned on loans rose 44 basis points to 6.10 percent from
5.66  percent  for the same period in 2005.  Average  interest  rates  earned on
investment  securities  were  4.74  percent  for the  third  quarter  of 2006 as
compared to 4.18 percent in the third  quarter of 2005,  an increase of 56 basis
points.

The average  interest  rate paid on  interest-bearing  liabilities  in the third
quarter of 2006 was 3.73 percent as compared to 2.39 percent in the same quarter
of 2005, a 134 basis point increase. Average rates paid on money market accounts
increased 171 basis points to 4.09 percent for the third  quarter of 2006,  due,
in large part,  to the growth in the  adjustable-rate  Fed Tracker Money Market,
which is tied to the Federal Funds rate, and the High-Yield Money Market.  Since
its inception in the fourth quarter of last year,  the  High-Yield  Money Market
account has grown to $94.1 million and paid on average 4.36 percent in the third
quarter of 2006. Certificates of deposit paid an average rate of 4.64 percent in
the third  quarter of 2006 as  compared to 3.32  percent in the same  quarter of
2005, an increase of 132 basis points. The average rates paid on borrowings also
increased  from 3.59 percent in the third quarter of 2005 to 5.04 percent in the
third quarter of 2006.

                                       14


Net  interest  income  for the  nine  months  ended  September  30,  2006,  on a
tax-equivalent  basis,  before the provision for loan losses,  was $25.5 million
compared to $27.5 million for the same period of 2005, a decline of $2.0 million
or 7.4 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 2.75 percent in the first nine months of 2006, a decrease of 61 basis points
as compared to 3.36 percent for the same nine months of 2005.

Average  interest-earning  assets were $1.23  billion for the nine months  ended
September  30, 2006 as compared to $1.09 billion for the same period in 2005, an
increase of $142.2 million, or 13.0 percent.  For the first nine months of 2006,
average loan balances were $813.7 million, an increase of $156.5 million or 23.8
percent over the average of $657.3  million for the nine months ended  September
30, 2005. Average investment  securities declined $15.4 million, or 3.6 percent,
to $417.1 million as the average balance sheet begins to show the effects of the
balance sheet restructuring undertaken by the Corporation where $61.6 million of
available-for-sale  securities  were sold. In addition to increased  deposit and
borrowing  balances,  maturities and calls of investments were 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  nine  months  ended  September  30,  2006,  average   interest-bearing
liabilities  increased  $130.8  million or 14.9  percent,  to $1.01 billion from
$879.4 million in the same period in 2005.  Average  balances of certificates of
deposits  were $344.6  million for the first nine months of 2006, an increase of
$81.5 million or 31.0 percent over the average balances of $263.1 million during
the same nine months of 2005.  Average  balances of money market  accounts  were
$304.1  million for the first nine months of 2006,  an increase of $66.6 million
or 28.0 percent over the average  balances of $237.5 million for the same period
in 2005.  Average  interest-bearing  checking deposits for the nine months ended
September 30, 2006  declined  $60.9 million or 30.4 percent from the same period
in 2005,  while average savings deposits for the nine months ended September 30,
2006 declined  $18.0  million or 17.6 percent from the same period in 2005.  The
Fed Tracker  Money  Market and Fed Flyer CD products  experienced  the  greatest
growth in the first nine  months of 2006 as compared to the same period of 2005.
In  addition,  the Bank's  High Yield  Money  Market  product has also been well
received by customers.  For the nine months ended September 30, 2006,  overnight
borrowings  averaged  $28.6  million as compared  to $26.4  million for the same
period of 2005,  increasing $2.2 million or 8.3 percent.  Short-term  borrowings
averaged  $78.0  million for the first nine months of 2006 and were used to fund
loan growth. Average non-interest-bearing demand deposits totaled $179.7 million
and $172.0  million  for the nine  months  ended  September  30,  2006 and 2005,
respectively, an increase of $7.7 million or 4.4 percent.

On a tax-equivalent  basis,  average  interest rates earned on  interest-earning
assets rose 47 basis points to 5.48 percent for the nine months ended  September
20, 2006 from 5.01 percent for the same period of 2005.  Average  interest rates
earned on loans rose 33 basis  points  during this same time to 5.94  percent in
2006 from 5.61 percent in 2005,  despite an inverted yield curve and competitive
pressure.  For the nine months ended  September 30, 2006,  the average  interest
rates earned on investment securities increased to 4.59 percent, rising 47 basis
points from 4.12 percent in the same period in 2005.

The average interest rate paid on interest-bearing liabilities in the first nine
months of 2006 and 2005 was 3.34 percent and 2.06 percent,  respectively,  a 128
basis point  increase.  The average rate paid on  certificates of deposit in the
nine months ended September 30, 2006 rose 131 basis points to 4.27 percent while
average rates paid on money market  accounts  increased 166 basis points to 3.62
percent when compared to 1.96 percent for the same period in 2005. Average rates
paid on checking  deposits  declined 49 basis points to 0.71 percent as compared
to 1.20  percent  for the  nine  months  ended  September  30,  2006  and  2005,
respectively,  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  nine  months  ended  September  30,  2006,  the  average  rate  paid on
borrowings  was 4.68  percent as compared to 3.35 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 3.52 percent for the
first nine months of 2005 to 4.99 percent in the same nine months of 2006, while
average overnight  borrowing rates increased 194 basis points to 5.03 percent in
the nine months ended  September 30, 2006.  The cost of funds  increased to 2.83
percent for the first nine  months of 2006 as  compared to 1.72  percent for the
same period in 2005. 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.

                                       15


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



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

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

Interest-earnings assets:
   Investments:
     Taxable (1)                        $   346,130    $     4,009           4.63%  $   350,342    $     3,567            4.07%
     Tax-exempt (1) (2)                      51,543            699           5.42        52,334            638            4.88
   Loans (2) (3)                            856,142         13,046           6.10       727,517         10,291            5.66
   Federal funds sold                         2,298             30           5.25         2,670             23            3.40
   Interest-earning deposits                  1,724             21           5.04         1,014              8            3.18
                                        -----------    -----------    -----------   -----------    -----------     -----------
   Total interest-earning assets          1,257,837    $    17,805           5.66%    1,133,877    $    14,527            5.12%
                                        -----------    -----------    -----------   -----------    -----------     -----------
Noninterest -earning assets:
   Cash and due from banks                   22,414                                      21,171
   Allowance for loan losses                 (6,515)                                     (6,367)
   Premises and equipment                    23,527                                      21,606
   Other assets                              22,204                                      24,697
                                        -----------                                 -----------
   Total noninterest-earning assets          61,630                                      61,107
                                        -----------                                 -----------
Total assets                            $ 1,319,467                                 $ 1,194,984
                                        ===========                                 ===========

LIABILITIES:

Interest-bearing deposits:
   Checking                             $   133,207    $       307           0.92%  $   196,156    $       674            1.37%
   Money markets                            327,374          3,348           4.09       250,414          1,487            2.38
   Savings                                   79,881            139           0.70        98,657            172            0.70
   Certificates of deposit                  365,602          4,239           4.64       277,733          2,307            3.32
                                        -----------    -----------    -----------   -----------    -----------     -----------
     Total interest-bearing deposits        906,064          8,033           3.55       822,960          4,640            2.26
   Borrowings                               129,966          1,636           5.04        96,398            864            3.59
                                        -----------    -----------    -----------   -----------    -----------     -----------
   Total interest-bearing liabilities     1,036,030          9,669           3.73       919,358          5,504            2.39
                                        -----------    -----------    -----------   -----------    -----------     -----------
Noninterest bearing liabilities
   Demand deposits                          175,892                                     172,421
   Accrued expenses and
     other liabilities                        6,543                                       4,287
                                        -----------                                 -----------
   Total noninterest-bearing
     liabilities                            182,435                                     176,708
Shareholders' equity                        101,002                                      98,918
                                        -----------                                 -----------
   Total liabilities and
     shareholders' equity               $ 1,319,467                                 $ 1,194,984
                                        ===========                                 ===========
   Net Interest income
     (tax-equivalent basis)                                  8,136                                       9,023
     Net interest spread                                                     1.93%                                        2.73%
                                                                      ===========                                  ===========
     Net interest margin (4)                                                 2.59%                                        3.18%
                                                                      ===========                                  ===========
Tax equivalent adjustment                                     (281)                                       (261)
                                                       -----------                                 -----------
Net interest income                                    $     7,855                                 $     8,762
                                                       ===========                                 ===========


                                                              16




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


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

Interest-earnings assets:
   Investments:
     Taxable (1)                        $   363,609    $    12,224           4.48%   $   379,263    $    11,461           4.03%
     Tax-exempt (1) (2)                      53,530          2,140           5.33         53,321          1,898           4.75
   Loans (2) (3)                            813,736         36,265           5.94        657,264         27,673           5.61
   Federal funds sold                         2,823            102           4.84          2,057             46           2.97
   Interest-earning deposits                  1,195             42           4.74            806             17           2.87
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-earning assets          1,234,893    $    50,773           5.48%     1,092,711    $    41,095           5.01%
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest -earning assets:
   Cash and due from banks                   22,276                                       21,260
   Allowance for loan losses                 (6,477)                                      (6,188)
   Premises and equipment                    22,832                                       20,984
   Other assets                              22,045                                       24,534
                                        -----------                                  -----------
   Total noninterest-earning assets          60,676                                       60,590
                                        -----------                                  -----------
Total assets                            $ 1,295,569                                  $ 1,153,301
                                        ===========                                  ===========

LIABILITIES:

Interest-bearing deposits:
   Checking                             $   139,801    $       743           0.71%   $   200,727    $     1,811           1.20%
   Money markets                            304,092          8,252           3.62        237,516          3,501           1.96
   Savings                                   84,120            435           0.69        102,077            530           0.69
   Certificates of deposit                  344,561         11,028           4.27        263,072          5,835           2.96
                                        -----------    -----------    -----------    -----------    -----------    -----------
     Total interest-bearing deposits        872,574         20,458           3.13        803,392         11,677           1.94
   Borrowings                               137,606          4,834           4.68         76,013          1,912           3.35
                                        -----------    -----------    -----------    -----------    -----------    -----------
   Total interest-bearing liabilities     1,010,180         25,292           3.34        879,405         13,589           2.06
                                        -----------    -----------    -----------    -----------    -----------    -----------
Noninterest bearing liabilities
   Demand deposits                          179,684                                      172,033
   Accrued expenses and
     other liabilities                        5,677                                        4,806
                                        -----------                                  -----------
   Total noninterest-bearing
     liabilities                            185,361                                      176,839
Shareholders' equity                        100,028                                       97,057
                                        -----------                                  -----------
   Total liabilities and
     shareholders' equity               $ 1,295,569                                  $ 1,153,301
                                        ===========                                  ===========
   Net Interest income
     (tax-equivalent basis)                                 25,481                                       27,506
     Net interest spread                                                     2.14%                                        2.95%
                                                                      ===========                                  ===========
     Net interest margin (4)                                                 2.75%                                        3.36%
                                                                      ===========                                  ===========
Tax equivalent adjustment                                     (873)                                        (771)
                                                       -----------                                  -----------
Net interest income                                    $    24,608                                  $    26,735
                                                       ===========                                  ===========


(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.

                                       17


OTHER  INCOME:  Other income for the third  quarter of 2006 was $915 thousand as
compared  to $2.94  million  in the third  quarter  of 2005,  a decline of $2.02
million or 68.9  percent.  The decline was primarily a result of the loss on the
sale of securities of $1.8 million in connection with the Corporation's  balance
sheet  restructuring.  PGB Trust and  Investments,  the Bank's  trust  division,
generated  $1.87  million in fee income in the third quarter of 2006, a decrease
of $23  thousand or 1.2  percent  over the same  quarter of 2005.  Non-recurring
trust fee income  recorded during the third quarter of 2006 was $115 thousand as
compared to $188 thousand  recorded in the year ago period.  The market value of
trust assets under  management  was over $1.8 billion at September  30, 2006, an
increase of $92.1  million or 5.4 percent over the market value at September 30,
2005.   Excluding  trust  fee  income  and  securities  gains  and  losses,  the
Corporation  recorded  $880  thousand in all other  non-interest  income for the
third quarter of 2006, an increase of $52 thousand or 6.3 percent from the third
quarter of 2005, primarily due to higher service charges and fees collected.

For the nine months  ended  September  30,  2006,  other  income  declined  $1.8
million,  or 19.9  percent,  to $7.1 million as compared to $8.9 million for the
same  nine  months  of 2005  as a  result  of the  Corporation's  balance  sheet
restructuring.  PGB Trust and Investments  recorded 2006 year-to-date  income of
$6.2  million  as  compared  to $5.8  million  for the same  period of 2005,  an
increase of $380  thousand or 6.5  percent.  The  Corporation  recorded  service
charges and fees of $1.5  million  and $1.4  million in the first nine months of
2006 and 2005, respectively, an increase of $62 thousand or 4.4 percent.

Excluding the loss on sale of  securities  realized in the third quarter of 2006
as part of the  balance  sheet  restructuring  initiative  and $216  thousand of
securities  gains recorded in the third quarter of 2005,  other income increased
$29 thousand during the quarter.  Other income,  excluding  securities losses in
2006 and gains in 2005,  rose $574  thousand  or 6.9 percent for the nine months
ended  September  30,  2006 as  compared  to the same nine  months in 2005.  The
Corporation  considers  the  securities  loss as a result of the  balance  sheet
restructuring  initiative  in 2006 to be an unusual  transaction  and  comparing
other income without  considering  securities losses and gains provides a better
analysis of other income trends.

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

                               Three Months Ended       Nine Months Ended
                                  September 30,           September 30,
(In thousands)                 2006         2005        2006         2005
                            ---------    ---------   ---------    ---------
Trust department income     $   1,872    $   1,895   $   6,195    $   5,815
Service charges and fees          503          466       1,463        1,401
Bank owned life insurance         210          201         622          599
Other non-interest income          81           73         319          224
Safe deposit rental fees           61           64         178          179
Fees for other services            25           24          96           81
Securities (losses)/gains      (1,837)         216      (1,781)         551
                            ---------    ---------   ---------    ---------
     Total other income     $     915    $   2,939   $   7,092    $   8,850
                            =========    =========   =========    =========

OTHER  EXPENSES:  Other  expenses  recorded in the third quarter of 2006 of $7.3
million were $410 thousand or 6.0 percent higher than the $6.9 million  recorded
in the third quarter of 2005. Salaries and benefits,  the Corporation's  largest
non-interest  expense was $3.9 million for the third quarter of 2006 as compared
to $3. 8 million for the third  quarter of 2005, an increase of $133 thousand or
3.5  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 third quarter of 2006 was $1.8
million as compared  to $1.7  million  recorded  in the same period in 2005,  an
increase of $97  thousand  or 5.7  percent.  Advertising  expense  declined  $16
thousand  or 9.0  percent  to $162  thousand  in the third  quarter of 2006 when
compared to the same period in 2005.

                                       18


For the nine months ended  September  30, 2006,  other  expenses  totaled  $21.7
million as compared to $20.5 million for the same period in 2005, an increase of
$1.3  million or 6.2  percent.  During  the nine  months of 2006,  salaries  and
benefits  expense rose to $11.7 million from $11.2 million during the first nine
months of 2005, an increase of $508 thousand or 4.5 percent. For the same period
in 2006,  the  Corporation  recorded  $5.2  million in  premises  and  equipment
expense,  a $287  thousand,  or 5.8  percent,  increase  over the  $4.9  million
recorded for the nine months ended September 30, 2005.

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.

Excluding salaries and benefits and premises and equipment  expenses,  all other
expense  categories  in total  increased to $4.8 million from $4.3  million,  an
increase of $464 thousand,  or 10.7 percent. For the nine months ended September
30, 2006, professional services increased $201 thousand, or 56.0 percent, due to
increased  audit and legal fees.  Postage  increased  from $212 thousand for the
nine months  ended  September  30, 2005 to $261  thousand for the same period in
2006,  a $49 thousand or 23.1  percent  increase,  due to the increase in postal
rates at the  beginning of 2006 and  increases  in  statement  volume due to new
customers. Rebated foreign ATM fees were $140 thousand and $104 thousand for the
nine months ended September 30, 2006 and 2005, respectively, rising $36 thousand
or 34.6 percent as the Bank continues to offer  customers the opportunity to use
other banks' ATMs without charge, up to four transactions per month.

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

                                   Three Months Ended       Nine Months Ended
                                      September 30,           September 30,
(In thousands)                      2006        2005        2006        2005
                                 ---------   ---------   ---------   ---------
Salaries and employee benefits   $   3,908   $   3,775   $  11,700   $  11,192
Premises and equipment               1,792       1,695       5,211       4,924
Advertising                            162         178         572         670
Professional fees                      200         116         560         359
Trust department expense               113          99         351         308
Stationery and supplies                102         128         325         426
Telephone                              103          88         300         280
Postage                                 93          74         261         212
Other expense                          798         708       2,435       2,085
                                 ---------   ---------   ---------   ---------
     Total other expense         $   7,271   $   6,861   $  21,715   $  20,456
                                 =========   =========   =========   =========

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 $615 thousand and $532 thousand at
September  30, 2006 and 2005  respectively.  Loans past due in excess of 90 days
and still  accruing are in the process of  collection  and are  considered  well
secured.

Non-performing  loans declined $3.3 million at September 30, 2006 as compared to
the  level at June 30,  2006.  This  decline  was  primarily  the  result of one
commercial  loan in the amount of $3.6 million,  which  returned to a performing
status during the third quarter of 2006.

                                       19


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

                                                            September 30,
(In thousands)                                             2006       2005
                                                         -------    -------
Loans past due in excess of 90 days and still accruing   $   550    $   192
Non-accrual loans                                             65        340
                                                         -------    -------
     Total non-performing assets                         $   615    $   532
                                                         =======    =======

Non-performing loans as a % of total loans                  0.07%      0.07%
Non-performing assets as a % of total loans plus other
   real estate owned                                        0.07%      0.07%
Allowance as a % of total loans                             0.77%      0.87%

PROVISION  FOR LOAN LOSSES:  The  provision for loan losses was $64 thousand for
the third  quarter of 2006 as compared to $150  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 nine months ended September
30, 2006,  the  provision  for loan losses was $264 thousand as compared to $478
thousand for the same period last year.

For the third  quarter of 2006,  there were net  charge-offs  of $10 thousand as
compared to net charge-offs of $2 thousand during the third quarter of 2005. Net
charge-offs  for the nine months ended  September  30, 2006 were $13 thousand as
compared to net  recoveries of $10 thousand for the nine months ended  September
30, 2005.

A summary of the  allowance  for loan losses for the  nine-month  periods  ended
September 30, 2006 and 2005 follows:

(In thousands)                                2006         2005
                                           ---------    ---------
Balance, January 1,                        $   6,378    $   6,026
Provision charged to expense                     264          478
Charge-offs                                      (15)          (3)
Recoveries                                         2           13
                                           ---------    ---------
Balance, September 30,                     $   6,629    $   6,514
                                           =========    =========

INCOME  TAXES:  Income tax  expense as a  percentage  of pre-tax  income was 3.1
percent and 31.4 percent for the three months ended  September 30, 2006 and 2005
respectively.  On a  year-to-date  basis,  income tax expense as a percentage of
pre-tax income was 24.6 percent in 2006 and 30.8 percent in 2005. Pre-tax income
declined  from $14.7  million for the first nine months of 2005 to $9.7  million
for  the  same   period   in  2006,   in  part  due  to  the  loss  on  sale  of
available-for-sale securities of $1.8 million. The effective tax rate decline in
2006 was primarily  due to the  recognition  of a state tax net  operating  loss
benefit  recorded at the Bank  subsidiary  of $414 thousand in the third quarter
and $658 thousand for the nine months ended September 30, 2006.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At September  30, 2006,  total  shareholders'  equity,  including net
unrealized  losses  on  securities  available  for  sale,  was  $103.5  million,
representing an increase in total shareholders' equity from what was recorded at
December 31, 2005, of $4.3 million or 4.4 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 September  30, 2006,  the  Corporation's  Tier 1 Capital and Total
Capital ratios were 15.63 percent and 16.62 percent, respectively.

                                       20


In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines.  These  guidelines  provide for a minimum ratio of Tier 1 Capital to
average  total  assets  of 3  percent  for banks  that  meet  certain  specified
criteria,  including having the highest  regulatory  rating. All other banks are
generally  required to maintain a leverage  ratio of at least 3 percent  plus an
additional  100 to  200  basis  points.  The  Corporation's  leverage  ratio  at
September 30, 2006, was 8.08 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 $26.6 million at September 30, 2006. In addition, the
Corporation  has $276.3 million in securities  designated as available for sale.
These  securities  can be sold in response to  liquidity  concerns or pledged as
collateral  for  borrowings as discussed  below.  Book value as of September 30,
2006, of investment securities and securities available for sale maturing within
one year amounted to $17.6 million and $12.6 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 September  30, 2006,  core deposits  equaled  $952.9
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
securities and loan portfolios.

RECENT  ACCOUNTING  PRONOUNCEMENTS:  In February 2006, the Financial  Accounting
Standards  Board (FASB) issued FASB Statement No. 155,  "Accounting  for Certain
Hybrid Financial Instruments - an amendment of FASB Statements No. 133 and 140."
Statement 155 allows an entity to re-measure  and fair value a hybrid  financial
instrument  that contains an embedded  derivative  that otherwise  would require
bifurcation from the host, if the holder  irrevocably  elects to account for the
whole  instrument  on a fair value basis.  Subsequent  changes in the fair value
would be  recognized  in  earnings.  Statement  155 is effective  for  financial
instruments  acquired or issued after the beginning of an entity's  first fiscal
year that begins after September 15, 2006, with earlier adoption permitted.  The
Corporation does not expect the adoption of Statement No. 155 to have a material
impact on its consolidated financial statements.

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 consolidated financial statements.

                                       21


FASB issued FASB  Statement  No. 157,  "Fair Value  Measurements,"  in September
2006. Statement 157 establishes a single authoritative definition of fair value,
sets  out  a  framework  for  measuring  fair  value  and  requires   additional
disclosures  about  fair-value  measurements.  Statement  157  only  applies  to
fair-value  measurements  that  are  already  required  or  permitted  by  other
accounting  standards  and is  expected  to increase  the  consistency  of those
measurements.  Statement  157  is  effective  for  fair-value  measures  already
required or permitted by other  standards  for financial  statements  issued for
fiscal years  beginning after November 15, 2007 and interim periods within those
fiscal years.  Early  application  is  permissible  only if no annual or interim
financial  statements have been issued for the earlier periods.  The Corporation
does not  expect  Statement  157 to have a material  effect on its  consolidated
financial statements at this time.

In September  2006, FASB issued FASB Statement No. 158,  "Employers'  Accounting
for Defined  Benefit  Pension and Other  Postretirement  Plans," which  requires
employers to recognize on their balance  sheets the funded status of pension and
other  postretirement  benefit  plans as of December 31, 2006 for  calendar-year
public companies.  Statement 158 will also require fiscal-year-end  measurements
of  plan  assets  and  benefit  obligations,  eliminating  the  use  of  earlier
measurement dates currently  permissible.  The new measurement-date  requirement
will not be  effective  until  fiscal  years  ending  after  December  15, 2008.
Statement 158 amends  Statements 87, 88, 106 and 132R, but retains most of their
measurement and disclosure  guidance and will not change the amounts  recognized
in the income  statement  as net  periodic  benefit  cost.  The  Corporation  is
evaluating the effect of Statement 158 on its consolidated financial statements.

The  Emerging  Issues  Task  Force  (EITF)  approved  a  Consensus,  EITF  06-4,
"Accounting  for Deferred  Compensation  and  Postretirement  Benefit Aspects of
Endorsement  Split-Dollar Life Insurance  Arrangements," in September 2006 which
would require that the  deferred-compensation  or postretirement benefit aspects
of an endorsement-type  split-dollar life insurance arrangement be recognized as
a liability by the employer and that the obligation is not  effectively  settled
by the purchase of a life insurance  policy.  The liability for future  benefits
would be recognized based on the substantive agreement with the employee,  which
may be either to provide a future death benefit or to pay for the future cost of
the life  insurance.  The FASB staff will provide  guidance on  determining  the
substance  of the  benefit  arrangements  that  will be  included  in the  final
Consensus.  The Corporation has 29 split-dollar life insurance arrangements that
provide a benefit to an employee  that extends to  postretirement  periods.  The
Corporation  owns and  controls  these  policies,  an  endorsement  split-dollar
arrangement, and splits the insurance policy's death benefit with the employee.

As  ratified,  EITF 06-4 will be  effective  for fiscal  years  beginning  after
December 15, 2007.  Early  adoption  will be permitted as of the beginning of an
entity's  fiscal  year.   Entities  adopting  EITF  06-4  would  choose  between
retrospective  application  to all prior periods or treating the  application of
the Consensus as a  cumulative-effect  adjustment to beginning retained earnings
or to other  components  of equity or net assets in the  statement  of financial
position.  At the time the FASB staff provides final guidance on determining the
substance of the benefit provided our employees,  the Compensation  Committee of
the  Corporation  will decide on whether to amend,  discontinue  or maintain the
benefit in its current form. The Corporation  will disclose this decision in the
accounting period in which it receives final guidance.

In September  2006, the Securities  and Exchange  Commission  (SEC) issued Staff
Accounting   Bulletin   No.  108,   "Considering   the  Effects  of  Prior  Year
Misstatements   when   Quantifying   Misstatements  in  Current  Year  Financial
Statements" (SAB 108), to address diversity in practice in quantifying financial
statement  misstatements.   SAB  108  requires  that  the  Corporation  quantify
misstatements  based on their  impact on each of its  financial  statements  and
related  disclosures.  SAB 108 is effective  as of the end of the  Corporation's
2006 fiscal year, allowing a one-time transitional  cumulative effect adjustment
to retained  earnings as of January 1, 2006 for errors that were not  previously
deemed material, but are material under the guidance in SAB 108. The Corporation
is  currently  evaluating  the impact of  adopting  SAB 108 on its  consolidated
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 (September 30, 2006).

                                       22


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 nine
months ended September 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
----------------------   ---------   -----------   -----------------   ------------------

                                                                     
July 1-31, 2006                 --   $        --                  --              89,100
August 1-31, 2006               --            --                  --              89,100
September 1-30, 2006            --            --                  --              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 14,
2006,  the Board of  Directors  authorized  an  extension  of the stock  buyback
program for an additional twelve months to April 15, 2007.


                                       23


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.

         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



                                   SIGNATURES


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


                            PEAPACK-GLADSTONE FINANCIAL CORPORATION
                            (Registrant)


DATE:  November 7, 2006     By: /s/ Frank A. Kissel
                            ----------------------------------------------------
                            Frank A. Kissel
                            Chairman of the Board and Chief Executive Officer


DATE:  November 7, 2006     By: /s/ Arthur F. Birmingham
                            ----------------------------------------------------
                            Arthur F. Birmingham
                            Executive Vice President and Chief Financial Officer



                                       25


                                  EXHIBIT INDEX


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

3                 Articles of Incorporation and By-Laws:

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

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

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

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


                                       26