SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                   FORM 10-Q

(MARK ONE)

   [X]     QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934
           For the Quarter Ended March 31, 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 May 1, 2006:
                                   8,270,252


                                       1


                     PEAPACK-GLADSTONE FINANCIAL CORPORATION



                                   PART 1 FINANCIAL INFORMATION
                                                                                    
Item 1    Financial Statements (Unaudited):
          Consolidated Statements of Condition March 31, 2006 and
          December 31, 2005                                                               Page 3
          Consolidated Statements of Income for the three months ended
          March 31, 2006 and 2005                                                         Page 4
          Consolidated Statements of Changes in Shareholders' Equity for the
          three months ended March 31, 2006 and 2005 Page 5 Consolidated
          Statements of Cash Flows for the three months ended March 31, 2006
          and 2005                                                                        Page 6
          Notes to Consolidated Financial Statements                                      Page 7
Item 1A   Risk Factors                                                                    Page 11
Item 2    Management's Discussion and Analysis of Financial Condition and
          Results of Operations                                                           Page 11
Item 3    Quantitative and Qualitative Disclosures about Market Risk                      Page 17
Item 4    Controls and Procedures                                                         Page 18

                                    PART 2 OTHER INFORMATION

Item 2    Unregistered Sales of Equity Securities and Use of Proceeds                     Page 18
Item 6    Exhibits                                                                        Page 19



                                       2


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



                                                                March 31,     December 31,
                                                                   2006           2005
                                                              ------------    ------------
                                                                        
ASSETS
Cash and due from banks                                       $     24,012    $     19,573
Federal funds sold                                                   1,437           2,631
Interest-earning deposits                                            1,583           1,295
                                                              ------------    ------------
  Total cash and cash equivalents                                   27,032          23,499

Investment Securities Held to Maturity (approximate
   market value $70,715 in 2006 and $77,286 in 2005)                71,771          78,084

Securities Available for Sale                                      351,742         341,584

Loans:
Loans secured by real estate                                       749,770         728,122
Other loans                                                         39,717          40,351
                                                              ------------    ------------
   Total loans                                                     789,487         768,473
     Less:  Allowance for loan losses                                6,414           6,378
                                                              ------------    ------------
   Loans, net                                                      783,073         762,095

Premises and equipment, net                                         22,872          21,412
Accrued interest receivable                                          5,339           4,828
Cash surrender value of life insurance                              18,135          17,957
Other assets                                                         7,477           5,924
                                                              ------------    ------------
      TOTAL ASSETS                                            $  1,287,441    $  1,255,383
                                                              ============    ============

LIABILITIES
Deposits:
  Noninterest-bearing demand deposits                         $    183,791    $    185,854
  Interest-bearing deposits:
     Checking                                                      145,846         176,175
     Savings                                                        87,934          90,744
     Money market accounts                                         298,835         281,068
     Certificates of deposit over $100,000                         105,945          93,903
     Certificates of deposit less than $100,000                    223,848         214,252
                                                              ------------    ------------
Total deposits                                                   1,046,199       1,041,996
Short-Term Borrowings                                              103,000          77,500
Long-Term Debt                                                      31,275          31,705
Accrued expenses and other liabilities                               7,895           5,027
                                                              ------------    ------------
     TOTAL LIABILITIES                                           1,188,369       1,156,228
                                                              ------------    ------------

SHAREHOLDERS' EQUITY
Common stock (no par value; stated value $0.83 per share;
  authorized 20,000,000 shares; issued shares, 8,479,942 at
  March 31, 2006 and 8,473,718 at December 31, 2005;
  outstanding shares, 8,270,155 at March 31, 2006 and
  8,284,715 at December 31, 2005)                                    7,066           7,061
Surplus                                                             89,090          88,973
Treasury Stock at cost, 209,787 shares in 2006
  and 189,003 shares in 2005                                        (4,590)         (4,022)
Retained Earnings                                                   12,187          10,100
Accumulated other comprehensive loss, net of income tax             (4,681)         (2,957)
                                                              ------------    ------------
      TOTAL SHAREHOLDERS' EQUITY                                    99,072          99,155
                                                              ------------    ------------
      TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                $  1,287,441    $  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
                                                           March 31,
                                                       2006         2005
                                                    ----------   ----------
INTEREST INCOME
Interest and fees on loans                          $   11,248   $    8,274
Interest on investment securities:
     Taxable                                               298          498
     Tax-exempt                                            369          276
Interest on securities available for sale:
     Taxable                                             3,767        3,505
     Tax-exempt                                             87           90
Interest-earning deposits                                    9           10
Interest on federal funds sold                              16            3
                                                    ----------   ----------
Total interest income                                   15,794       12,656

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                              2,492        1,559
Interest on certificates of deposit over $100,000        2,084          498
Interest on other time deposits                          1,014        1,135
Interest on borrowed funds                               1,628          437
                                                    ----------   ----------
Total interest expense                                   7,218        3,629
                                                    ----------   ----------

     NET INTEREST INCOME BEFORE
     PROVISION FOR LOAN LOSSES                           8,576        9,027

Provision for loan losses                                   39          131
                                                    ----------   ----------

     NET INTEREST INCOME AFTER
     PROVISION FOR LOAN LOSSES                           8,537        8,896
                                                    ----------   ----------

OTHER INCOME
Trust department income                                  2,245        2,013
Service charges and fees                                   472          465
Bank owned life insurance                                  204          197
Securities gains                                            51          298
Other income                                               214          177
                                                    ----------   ----------
     Total other income                                  3,186        3,150

OTHER EXPENSES
Salaries and employee benefits                           3,859        3,652
Premises and equipment                                   1,725        1,566
Other expense                                            1,534        1,356
                                                    ----------   ----------
Total other expenses                                     7,118        6,574
                                                    ----------   ----------

INCOME BEFORE INCOME TAX EXPENSE                         4,605        5,472
Income tax expense                                       1,359        1,769
                                                    ----------   ----------
     NET INCOME                                     $    3,246   $    3,703
                                                    ==========   ==========
EARNINGS PER SHARE
Basic                                               $     0.39   $     0.45
Diluted                                             $     0.39   $     0.44

Average basic shares outstanding                     8,279,156    8,261,692
Average diluted shares outstanding                   8,397,319    8,405,073

See accompanying notes to consolidated financial statements.


                                       4


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

                                                           Three Months Ended
                                                                March 31,
                                                            2006         2005
                                                          --------     --------

Balance, Beginning of Period                              $ 99,155     $ 94,669

Comprehensive income:

     Net Income                                              3,246        3,703

     Unrealized holding losses on securities
         arising during the period, net of tax              (1,691)      (3,182)
     Less:  Reclassification adjustment for gains
          included in net income, net of tax                    33          194
                                                          --------     --------
                                                            (1,724)      (3,376)
                                                          --------     --------
     Total Comprehensive income                              1,522          327

Common Stock Options Exercised                                  91          243

Purchase of Treasury Stock                                    (568)        (209)

Cash Dividends Declared                                     (1,158)        (909)

Stock-Based Compensation Expense                                14           --

Tax Benefit on Disqualifying and Nonqualifying                  16          150
  Exercise of Stock Options
                                                          --------     --------

Balance, March 31,                                        $ 99,072     $ 94,271
                                                          ========     ========

See accompanying notes to consolidated financial statements.


                                       5


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

                                                           Three Months Ended
                                                                March 31,
                                                             2006        2005
                                                           --------    --------
OPERATING ACTIVITIES:
Net Income:                                                $  3,246    $  3,703
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                    508         474
Amortization of premium and accretion of
   discount on securities, net                                  151         310
Provision for loan losses                                        39         131
Gains on security sales                                         (51)       (298)
Gain on loans sold                                               (1)         (7)
Gain on disposal of fixed assets                                 --         (10)
Increase in cash surrender value of life insurance, net        (178)       (173)
Increase in accrued interest receivable                        (511)       (997)
Increase in other assets                                       (441)       (755)
Increase in accrued expenses and other liabilities            2,862       2,701
                                                           --------    --------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                  5,624       5,079
                                                           --------    --------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities             6,339       7,109
Proceeds from maturities of securities available
   for sale                                                  14,241       8,173
Proceeds from calls of investment securities                     --       3,185
Proceeds from calls of securities available for sale             --       2,000
Proceeds from sales of securities available for sale            228       1,489
Purchase of investment securities                               (64)     (9,073)
Purchase of securities available for sale                   (27,517)    (33,845)
Proceeds from sales of loans                                    226         607
Purchase of loans                                            (6,448)    (28,972)
Net increase in loans                                       (14,794)    (13,630)
Purchases of premises and equipment                          (1,968)       (353)
Disposal of premises and equipment                               --          21
                                                           --------    --------
   NET CASH USED IN INVESTING ACTIVITIES                    (29,757)    (63,289)
                                                           --------    --------

FINANCING ACTIVITIES:
Net increase in deposits                                      4,203      51,016
Net increase in short-term borrowings                        25,500      16,750
Repayments of long-term debt                                   (430)       (417)
Stock-based compensation                                         14          --
Cash dividends paid                                          (1,160)       (906)
Tax benefit on stock option exercises                            16         150
Exercise of stock options                                        91         243
Purchase of Treasury Stock                                     (568)       (209)
                                                           --------    --------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                 27,666      66,627
                                                           --------    --------

Net increase in cash and cash equivalents                     3,533       8,417
Cash and cash equivalents at beginning of period             23,499      16,518
                                                           --------    --------
Cash and cash equivalents at end of period                 $ 27,032    $ 24,935
                                                           ========    ========
Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                $  6,986    $  3,469
   Income taxes                                                  --         943

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 quarter ended March 31, 2006.



                                                              Under             Under
      (Dollars In Thousands Except Share Data)           Statement 123R         APB 25          Difference
      ------------------------------------------       -------------------   ------------     --------------
                                                                                        
      Net income before income tax expense                   $ 4,605           $ 4,619           $ 14
      Net income                                               3,246             3,260             14

      Earnings per share - Basic                              $ 0.39            $ 0.39           $ --
      Earnings per share - Diluted                              0.39              0.39             --



                                       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  first  quarter  of 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 Ended
(Dollars In Thousands Except Share Data)                                          March 31, 2005
                                                                               ------------------
Net Income:
                                                                                    
  As Reported                                                                          $3,703
  Less:  Total Stock-Based Compensation Expense determined under the
      Fair Value Based Method on all Stock Options, Net of Related Tax Effects             98
                                                                                       ------
  Pro Forma                                                                            $3,605
Earnings Per Share - As Reported
      Basic                                                                            $ 0.45
      Diluted                                                                            0.44
Earnings Per Share - Pro Forma
      Basic                                                                            $ 0.44
      Diluted                                                                            0.43


As of March 31, 2006,  there was  approximately  $192  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 1.7 years.

For the Corporation's stock option plans for employees, changes in options
outstanding during the first quarter of 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                        441,363    $11.85-$32.14        $22.61
Granted                                             1,000            27.90         27.90
Exercised                                          (2,515)           11.85         11.85
Forfeited                                             (22)           27.36         27.36
                                           -------------------------------------------------
Balance, March 31, 2006                           439,826    $11.85-$32.14        $22.54            $2,047
                                           ==================================================================
Options Exercisable, March 31, 2006               404,050                                           $2,035
                                           ==================================================================


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

The aggregate  intrinsic  value of options  exercised  during the quarters ended
March 31, 2006 and 2005 was $40 thousand and $304 thousand, respectively.


                                       8


The following table summarizes  information  about stock options  outstanding at
March 31, 2006.

                             Shares         Remaining           Shares
       Exercise Price     Outstanding   Contractual Life     Exercisable
    --------------------------------------------------------------------
          < $12.00            65,547         1.4 years            65,547
        12.01 - 16.05         17,380         4.9 years            16,280
        16.06 - 19.20        120,449         4.0 years           112,690
        19.21 - 26.00          2,589         6.8 years             1,301
        26.01 - 28.90        217,881         7.8 years           195,996
        28.91 - 32.14         15,980         8.5 years            12,236
    --------------------------------------------------------------------
          $22.54 *           439,826         5.6 years           404,050
    ====================================================================

* Weighted average exercise price

The  Corporation  also has  non-qualified  stock option  plans for  non-employee
directors.  Changes in options outstanding during the first quarter of 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                                          (3,709)    15.68-17.53          16.62
                                           --------------------------------------------------------------
Balance, March 31, 2006                           194,021   $15.68-$28.89         $23.03          $826
                                           ==============================================================
Options Exercisable, March 31, 2006               194,021                                         $826
                                           ==============================================================


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

The aggregate  intrinsic  value of options  exercised  during the quarters ended
March 31, 2006 and 2005 was $40 thousand and $367 thousand, respectively.

The following table summarizes  information  about stock options  outstanding at
March 31, 2006.

                                Shares           Remaining          Shares
         Exercise Price      Outstanding      Contractual Life   Exercisable
     -------------------------------------------------------------------------
            < $16.00             28,750          4.9 years          28,750
          16.01 - 20.00          66,272          2.2 years          66,272
          20.01 - 28.89          98,999          8.0 years          98,999
     -------------------------------------------------------------------------
            $22.91 *            194,021          5.5 years         194,021
     =========================================================================

* Weighted average exercise price

The per share  weighted-average  fair value of stock options  granted during the
first   quarters  of  2006  and  2005  for  all  plans  was  $9.50  and  $10.23,
respectively,  on the date of grant using the Black Scholes option-pricing model
with the following weighted average assumptions:

                                         2006             2005
                                     ------------     -------------
      Dividend yield                     2.19%             1.63%
      Expected volatility                  40%               40%
      Expected life                    5 years           5 years
      Risk-free interest rate            4.30%             3.71%

Earnings  per Common  Share - Basic and  Diluted:  Basic  earnings  per share is
computed by dividing net income available to common shareholders by the weighted
average number of common shares outstanding. Diluted earnings


                                       9


per share includes any additional common shares as if all potentially dilutive
common shares were issued (i.e., stock options) utilizing the treasury stock
method.

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income for the three  months ended March 31, 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 three months ended
March 31, 2006 and 2005 was $1.5 million and $327 thousand, 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 March 31, consisted of the following:

(In Thousands)                                           2006             2005
                                                       --------         --------
Loans Secured by 1-4 Family                            $512,854         $402,732
Commercial Real Estate                                  205,397          164,399
Construction Loans                                       31,518           16,246
Commercial Loans                                         31,947           21,829
Consumer Loans                                            6,242            6,299
Other Loans                                               1,529            2,668
                                                       --------         --------
   Total Loans                                         $789,487         $614,173
                                                       ========         ========

3. FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

Advances from the Federal Home Loan Bank of New York (FHLB) totaled $31.3
million and $33.0 million at March 31, 2006 and 2005, respectively, with a
weighted average interest rate of 3.56 percent and 3.42 percent, respectively.
These advances are secured by blanket pledges of certain 1-4 family residential
mortgages totaling $232.8 million at March 31, 2006. Advances totaling $23.0
million at March 31, 2006, have fixed maturity dates, while advances totaling
$8.3 million were amortizing advances with monthly payments of principal and
interest.

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

(In Thousands)
2006                                                                  $ 6,000
2007                                                                    4,000
2008                                                                    1,297
2009                                                                    2,000
2010                                                                   10,949
Over 5 Years                                                            7,029
                                                                      -------
  Total                                                               $31,275
                                                                      =======

At March 31, 2006, short-term borrowings at FHLB, with an average maturity of 90
days or less,  were  $95.0  million,  while the  Corporation  had no  short-term
borrowings at March 31, 2005. The weighted  average interest rate for short-term
borrowings for the quarter ended March 31, 2006 was 4.55 percent.

Overnight  borrowings  totaled  $8.0  million at March 31,  2006 as  compared to
overnight borrowings of $16.8 million at March 31, 2005. For the quarters ended,
March 31, 2006 and 2005,  overnight  borrowings at FHLB  averaged  $37.9 million
with a weighted  average  interest rate of 4.53 percent and $23.4 million with a
weighted average interest rate of 2.63 percent, respectively.


                                       10


4. BENEFIT PLANS

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

The net  periodic  expense for the three  months  ended  March 31  included  the
following components:
                                                            Three Months Ended
                                                                March 31,
 (In Thousands)                                              2006        2005
                                                           --------    --------
Service Cost                                               $    417    $    351
Interest Cost                                                   165         146
Expected Return on Plan Assets                                 (224)       (133)
Amortization of:
   Net Loss                                                      19          17
   Unrecognized Prior Service Cost                               --          --
   Unrecognized Remaining Net Assets                             (2)         (2)
                                                           --------    --------
Net Periodic Benefit Cost                                  $    375    $    379
                                                           ========    ========

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 March 31, 2006,  contributions of $285 thousand had been made for
the current year.

ITEM 1A.  Risk Factors

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

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

GENERAL:  The  following   discussion  and  analysis  contains   forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995. Such  statements are not historical  facts and include  expressions  about
management's  view  of  future  interest  income  and  net  loans,  management's
confidence and strategies and management's  expectations  about new and existing
programs and products, relationships, opportunities and market conditions. These
statements  may be identified by such  forward-looking  terminology as "expect",
"look",  "believe",  "anticipate",  "may",  "will",  or  similar  statements  or
variations  of such  terms.  Actual  results  may  differ  materially  from such
forward-looking  statements.  Factors  that may cause  actual  results to differ
materially from those contemplated by such  forward-looking  statements include,
among others, the following possibilities:

      o     Unanticipated changes or no change in interest rates.

      o     Competitive pressure in the banking industry causes unanticipated
            adverse changes.

      o     An unexpected decline in the economy of New Jersey causes customers
            to default in the payment of their loans or causes loans to become
            impaired.

      o     Enforcement of the Highlands Water Protection and Planning Act

      o     Loss of key managers or employees.

      o     Loss of major customers or failure to develop new customers.

      o     A decrease in loan quality and loan origination volume.

      o     An increase in non-performing loans.

      o     A decline in the volume of increase in trust assets or deposits.

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


                                       11


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

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

OVERVIEW:  The Corporation  realized  earnings of $0.39 per diluted share in the
first  quarter  of 2006 as  compared  to $0.44 per  diluted  share for the first
quarter of 2005.  Net income  for the first  quarters  of 2006 and 2005 was $3.2
million and $3.7  million,  respectively,  a decline of $457  thousand,  or 12.3
percent  between  these  periods.  Annualized  return on average  assets for the
quarter  was 1.02  percent  and  annualized  return on average  equity was 13.04
percent for the first quarter of 2006.

EARNINGS ANALYSIS

NET INTEREST INCOME: Net interest income, on a tax-equivalent  basis, before the
provision  for loan losses,  was $8.9  million for the first  quarter of 2006 as
compared  to $9.3  million  for the first  quarter  of 2005,  a decline  of $386
thousand or 4.2 percent.  The decline in net interest  income during the quarter
was  primarily the result of higher rates paid on deposits,  higher  deposit and
borrowings  balances  offset in part by higher loan volume and  slightly  higher
rates earned on loans. The net interest margin on a fully  tax-equivalent  basis
was 2.94  percent  and 3.53  percent  in the  first  quarter  of 2006 and  2005,
respectively,  a decrease of 59 basis points.  Net interest income for the first
quarter of 2006,  when  compared to the fourth  quarter of 2005,  increased  $62
thousand,  or 0.7 percent,  from $8.8 million on a  tax-equivalent  basis.  This
increase marks the first sequential  quarterly gain in net interest income since
the fourth quarter of 2004. The net interest  margin,  on a fully tax equivalent
basis  declined from 3.02 percent in the fourth quarter of 2005, to 2.94 percent
in the first quarter of 2006, an eight basis point decrease.

For the first quarter of 2006, average  interest-earning assets increased $159.8
million or 15.2  percent to $1.21  billion as compared to $1.05  billion for the
same quarter in 2005.  This was due to the increase in average loan  balances of
$182.0  million,  or 30.7 percent,  in the first quarter of 2006 compared to the
first  quarter  of 2005,  offset  in part by a  decline  in  average  investment
securities,  federal funds sold and interest-earning  deposits balances of $22.2
million,  or 4.9  percent,  in the first  quarter of 2006  compared to the first
quarter of 2005. The increase in loan balances  during the first quarter of 2006
was the  result of growth  in  residential  real  estate,  commercial  mortgage,
commercial and installment  loans.  The majority of residential real estate loan
origination  was due to the purchase of adjustable rate loans from a third-party
mortgage  origination  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.


                                       12


Average  interest-bearing  liabilities  increased $145.5 million or 17.3 percent
for the quarter ended March 31, 2006, to $988.4  million from $842.9  million in
the same quarter in 2005.  Average  balances of money market accounts  increased
$55.0 million or 24.1 percent and  certificate of deposits rose $70.8 million or
28.1 percent. Average interest-bearing  checking deposits declined $56.5 million
or 28.1 percent,  while average savings deposits  declined $17.3 million or 16.4
percent.  In addition  to opening two new  branches  since first  quarter  2005,
several new deposit  products have been introduced in the past year,  which have
been well received by customers,  including the Fed Flyer CD and the Fed Tracker
Money  Market  Account.  For the first  quarter of 2006,  Federal Home Loan Bank
advances  averaged  $150.1  million as compared  to $56.5  million for the first
quarter of 2005.  Average  non-interest-bearing  demand deposits  totaled $176.4
million  and  $166.3   million  for  the  first   quarters  of  2006  and  2005,
respectively, a $10.1 million or 6.0 percent increase.

On a tax-equivalent  basis,  average  interest rates earned on  interest-earning
assets rose 41 basis points to 5.33 percent for the first quarter of 2006,  from
4.92 percent for the first  quarter of 2005.  Average  interest  rates earned on
loans rose 23 basis  points in the first  quarter of 2006 to 5.81  percent  from
5.58 percent for the same quarter in 2005,  despite a flattened  yield curve and
competitive pressure. For the quarter ended March 31, 2006, the average interest
rates earned on investment  securities rose 40 basis points to 4.46 percent from
4.06  percent in the same  period in 2005.  The  average  interest  rate paid on
interest-bearing  liabilities  in the  first  quarter  of 2006 and 2005 was 2.92
percent and 1.72 percent,  respectively, a 120 basis point increase. The average
rate paid on certificate of deposits in the first quarter of 2006 rose 125 basis
points  to 3.84  percent  while  average  rates  paid on money  market  accounts
increased  154 basis points to 3.03 percent when  compared with the same quarter
in 2005.  While almost all  categories of  liabilities  are paying higher rates,
certificates of deposit and money markets  accounts grew at a faster pace due to
the growth in the  adjustable-rate Fed Flyer CD and the Fed Tracker Money Market
products. Rates for these two products are tied to the Federal Funds rate, which
increased  many times during 2005 and has continued to rise in 2006. The cost of
funds for the quarter  increased to 2.48 percent as compared to 1.44 percent for
the first quarter of 2005.  Net interest  income also continues to be negatively
affected by the narrowing gap between short and long term interest rates despite
strong loan and deposit growth.


                                       13


The following tables reflect the components of net interest income for the three
months ended March 31, 2006 and 2005:

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



                                                     March 31, 2006                      March 31, 2005
                                                     --------------                      --------------
                                           Average      Income/                  Average      Income/
                                           Balance      Expense     Yield        Balance      Expense  Yield
                                           -------      -------     -----        -------      -------  -----
                                                                                       
ASSETS:

Interest-Earning Assets:
   Investments:
     Taxable (1)                         $   374,043   $   4,065     4.35%      $   402,107  $   4,003   3.98%
     Tax-Exempt (1) (2)                       57,635         752     5.22            51,741        603   4.66
   Loans (2) (3)                             775,015      11,261     5.81           593,063      8,280   5.58
   Federal Funds Sold                          1,479          16     4.33             1,772         11   2.48
   Interest-Earning Deposits                     904           9     4.03               622          3   1.93
                                         -----------   ------------------       -----------  ----------------
   Total Interest-Earning Assets           1,209,076   $  16,103     5.33%        1,049,305  $  12,900   4.92%
                                         -----------   ------------------       -----------  ----------------
Noninterest-Earning Assets:
   Cash and Due from Banks                    21,893                                 20,968
   Allowance for Loan Losses                  (6,501)                                (6,027)
   Premises and Equipment                     21,716                                 20,176
   Other Assets                               23,113                                 25,203
                                         -----------                            -----------
   Total Noninterest-Earning Assets           60,221                                 60,320
                                         -----------                            -----------
Total Assets                             $ 1,269,297                            $ 1,109,625
                                         ===========                            ===========

LIABILITIES:

Interest-Bearing Deposits
   Checking                              $   144,319   $     196     0.54%      $   200,839  $     528   1.05%
   Money Markets                             283,022       2,146     3.03           228,065        849   1.49
   Savings                                    88,395         150     0.68           105,701        182   0.69
   Certificates of Deposit                   322,649       3,098     3.84           251,807      1,633   2.59
                                         -----------   ------------------       -----------  ----------------
     Total Interest-Bearing Deposits         838,385       5,590     2.67           786,412      3,192   1.62
   Borrowings                                150,054       1,628     4.34            56,536        437   3.09
                                         -----------   ------------------       -----------  ----------------
   Total Interest-Bearing Liabilities        988,439       7,218     2.92           842,948      3,629   1.72
                                         -----------   ------------------       -----------  ----------------
Noninterest Bearing
     Liabilities
   Demand Deposits                           176,398                                166,339
   Accrued Expenses and
     Other Liabilities                         4,893                                  4,833
                                         -----------                            -----------
   Total Noninterest-Bearing
     Liabilities                             181,291                                171,172
Shareholders' Equity                          99,567                                 95,505
                                         -----------                            -----------
   Total Liabilities and
     Shareholders' Equity                $ 1,269,297                            $ 1,109,625
                                         ===========                            ===========
   Net Interest Income
       (tax-equivalent basis)                              8,885                                 9,271
     Net Interest Spread                                             2.41%                               3.20%
                                                                   ======                               =====
     Net Interest Margin (4)                                         2.94%                               3.53%
                                                                   ======                               =====
Tax equivalent adjustment                                   (309)                                 (244)
                                                       ---------                             ---------
Net Interest Income                                    $   8,576                             $   9,027
                                                       =========                             =========


(1)   Average balances for available-for-sale securities are based on amortized
      cost.

(2)   Interest income is presented on a tax-equivalent basis using a 35 percent
      federal tax rate.

(3)   Loans are stated net of unearned income and include non-accrual loans.

(4)   Net interest income on a tax-equivalent basis as a percentage of total
      average interest-earning assets.


                                       14


OTHER INCOME:  For the first quarter of 2006,  other income was $3.19 million as
compared  to $3.15  million in the first  quarter of 2005,  an  increase  of $36
thousand or 1.1 percent. Income from PGB Trust and Investments, the Bank's trust
division,  was $2.25 million,  an increase of $232 thousand or 11.5 percent over
last year's first  quarter.  The market value of trust assets  increased  $112.7
million  or  6.8  percent  from  the  first  quarter  of  2005  to  2006.  Other
non-interest  income increased from $86 thousand in the first quarter of 2005 to
$107  thousand  in the  first  quarter  of  2006,  in part  due to  nonrecurring
commercial and construction loan fees of $60 thousand.

Security  gains of $51 thousand  were  recorded in the first  quarter of 2006 as
compared to $298  thousand  for the same quarter of 2005.  The first  quarter of
2005  included  the  recognition  of a $249  thousand  gain on the  non-monetary
exchange of an equity security.

The following table presents the components of other income for the three months
ended March 31, 2006 and 2005:

                                                           Three Months Ended
                                                                March 31,
(In Thousands)                                              2006           2005
                                                           ------         ------
Trust department income                                    $2,245         $2,013
Service charges and fees                                      472            465
Bank owned life insurance                                     204            197
Other non-interest income                                     107             86
Safe deposit rental fees                                       63             61
Securities gains                                               51            298
Fees for other services                                        44             30
                                                           ------         ------
              Total other income                           $3,186         $3,150
                                                           ======         ======

OTHER  EXPENSES:  For the first quarter of 2006,  other expenses  increased $544
thousand or 8.3 percent to $7.12 million compared to $6.57 million for the first
quarter of 2005. During the first quarter of 2006, salaries and benefits expense
was $3.86 million as compared to $3.65 million for the first quarter of 2005, an
increase of $207  thousand  or 5.7  percent.  Normal  salary  increases,  branch
expansion,  higher group health insurance and pension plan costs, offset in part
by lower profit sharing plan contributions, accounted for the increase.

Premises and equipment  expense  recorded in the first quarter of 2006 was $1.73
million as compared  to $1.57  million  recorded in the same period in 2005,  an
increase  of $159  thousand  or 10.2  percent.  In the past year,  premises  and
equipment  expenses  have  increased  due to the  investment in new branches and
equipment.

Professional  fees have increased for the first quarter of 2006 to $197 thousand
from $96 thousand for the first quarter of 2005 due to  additional  accruals for
audits, regulatory exams and professional services related to employee benefits.
Advertising  expense  increased $29 thousand or 18.8 percent to $183 thousand in
the first  quarter of 2006 when  compared to the same period in 2005 as the Bank
continues to advertise  deposit  products and branch  openings.  The Corporation
strives to  operate  in an  efficient  manner  and  control  costs as a means of
increasing earnings.


                                       15


The  following  table  presents the  components  of other  expense for the three
months ended March 31, 2006 and 2005:
                                                            Three Months Ended
                                                                March 31,
(In Thousands)                                              2006           2005
                                                           ------         ------
Salaries and employee benefits                             $3,859         $3,652
Premises and equipment                                      1,725          1,566
Professional fees                                             197             96
Advertising                                                   183            154
Trust department expense                                      115            107
Stationery and supplies                                       107            158
Telephone                                                      92            103
Postage                                                        85             68
Other expense                                                 755            670
                                                           ------         ------
            Total other expense                            $7,118         $6,574
                                                           ======         ======

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 $106 thousand and $255 thousand at
March 31, 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.

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

                                                                March 31,
(In thousands)                                               2006        2005
                                                           --------------------
Other real estate owned                                    $     --    $     --
Loans past due in excess of 90 days and still accruing           38          12
Non-accrual loans                                                68         243
                                                           --------    --------
Total non-performing assets                                $    106    $    255
                                                           ========    ========

Non-performing loans as a % of total loans                     0.01%       0.04%
Non-performing assets as a % of total
  loans plus other real estate owned                           0.01%       0.04%
Allowance as a % of total loans                                0.81%       1.00%

PROVISION  FOR LOAN LOSSES:  The  provision for loan losses was $39 thousand for
the first  quarter of 2006 as compared to $131 thousand for the first quarter of
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 first quarter of 2006, net  charge-offs  were $3 thousand as compared to
net recoveries of $7 thousand during the first quarter of 2005.

A summary of the  allowance  for loan losses for the  three-month  period  ended
March 31, follows:

                (In thousands)                   2006      2005
                                               -------    ------
                Balance, January 1,            $ 6,378    $5,989
                Provision charged to expense        39       131
                Charge-offs                         (4)       --
                Recoveries                           1         7
                                               -------    ------
                Balance, March 31,             $ 6,414    $6,127
                                               =======    ======

INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 29.5
percent  and 32.3  percent for the three  months  ended March 31, 2006 and 2005,
respectively. Taxable income declined from $5.5 million for the first quarter of
2005 to $4.6 million for the first  quarter of 2006.  The  effective tax rate in
2006 decreased due to increased


                                       16


tax-exempt income, as well as a decline in state income tax due to higher
taxable income in the Real Estate Investment Trust subsidiary, which has a lower
effective state tax rate.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At  March  31,  2006,  total  shareholders'  equity,   including  net
unrealized  losses  on  securities   available  for  sale,  was  $99.1  million,
representing a decline in total  shareholders'  equity  recorded at December 31,
2005,  of $83 thousand or 0.08  percent.  The Federal  Reserve Board has adopted
risk-based  capital guidelines for banks. The minimum guideline for the ratio of
total capital to risk-weighted  assets is 8 percent.  Tier 1 Capital consists of
common stock,  retained  earnings,  minority interests in the equity accounts of
consolidated  subsidiaries,  non-cumulative  preferred stock,  less goodwill and
certain other  intangibles.  The remainder may consist of other preferred stock,
certain other instruments and a portion of the allowance for loan loss. At March
31, 2006, the  Corporation's  Tier 1 Capital and Total Capital ratios were 16.17
percent and 17.18 percent, respectively.

In addition,  the Federal Reserve Board has established  minimum  leverage ratio
guidelines.  These  guidelines  provide for a minimum ratio of Tier 1 Capital to
average  total  assets  of 3  percent  for banks  that  meet  certain  specified
criteria,  including having the highest  regulatory  rating. All other banks are
generally  required to maintain a leverage  ratio of at least 3 percent  plus an
additional 100 to 200 basis points.  The  Corporation's  leverage ratio at March
31, 2006, was 8.13 percent.

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

Management's opinion is that the Corporation's  liquidity position is sufficient
to meet future needs. Cash and cash  equivalents,  interest earning deposits and
federal funds sold totaled  $27.0  million at March 31, 2006.  In addition,  the
Corporation  has $351.7 million in securities  designated as available for sale.
These  securities  can be sold in response to  liquidity  concerns or pledged as
collateral for borrowings as discussed  below.  Book value as of March 31, 2006,
of investment  securities and securities  available for sale maturing within one
year amounted to $23.6 million and $15.8 million, respectively.

The  primary  source  of  funds   available  to  meet  liquidity  needs  is  the
Corporation's core deposit base, which excludes  certificates of deposit greater
than $100 thousand. As of March 31, 2006, core deposits equaled $940.3 million.

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

ITEM 3. Quantitative and Qualitative Disclosures about Market Risk

There  have  been  no  material  changes  to  information   required   regarding
quantitative and qualitative  disclosures  about market risk from the end of the
preceding  fiscal  year  to  the  date  of the  most  recent  interim  financial
statements (March 31, 2006).


                                       17


ITEM 4.  Controls and Procedures

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

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

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

                           PART II. OTHER INFORMATION

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

                      Issuer Purchases of Equity Securities




                                                    Total Number of
                                                        Shares           Maximum Number
                        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
                      Purchased     per Share         or Programs            Programs
                                                                  
      Period

January 1-31, 2006        2,826       $ 27.83                 --              120,000
February 1-28, 2006      14,000         27.26             14,000              106,000
 March 1-31, 2006         3,958         27.09              3,500              102,500
                     ----------       -------           --------
       Total             20,784       $ 27.31             17,500
                     ==========       =======           ========


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

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


                                       18


ITEM 6.  Exhibits

      a.    Exhibits

            3     Articles of Incorporation and By-Laws:

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

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

            10    H. 2006 Long-Term Stock Incentive Plan

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

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

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

                                   SIGNATURES

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

                           PEAPACK-GLADSTONE FINANCIAL CORPORATION
                                (Registrant)

DATE: May 10, 2006         By: /s/ Frank A. Kissel
                              --------------------------------------------------
                           Frank A. Kissel
                           Chairman of the Board and Chief Executive Officer

DATE: May 10, 2006         By: /s/ Arthur F. Birmingham
                              --------------------------------------------------
                           Arthur F. Birmingham
                           Executive Vice President and Chief Financial Officer


                                       19


                                  EXHIBIT INDEX

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

3           Articles of Incorporation and By-Laws:

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

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

10          H.    2006 Long-Term Stock Incentive Plan

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.


                                       20