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, 2007

                                       OR

|_|   TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
      EXCHANGE ACT OF 1934

      For the transition period from            to

                          Commission File No. 001-16197

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

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

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

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

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

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

Large accelerated filer |_|    Accelerated filer |X|   Non-accelerated filer |_|

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

      Number of shares of Common Stock outstanding as of November 1, 2007:
                                    8,313,089



                     PEAPACK-GLADSTONE FINANCIAL CORPORATION
                          PART 1 FINANCIAL INFORMATION


                                                                           
Item 1   Financial Statements (Unaudited):
         Consolidated Statements of Condition September 30, 2007 and
         December 31, 2006                                                    Page 3
         Consolidated Statements of Income for the three and nine months
         ended September 30, 2007 and 2006                                    Page 4
         Consolidated Statements of Changes in Shareholders' Equity
         for the nine months ended September 30, 2007 and 2006                Page 5
         Consolidated Statements of Cash Flows for the nine months
         ended September 30, 2007 and 2006                                    Page 6
         Notes to Consolidated Financial Statements                           Page 7
Item 2   Management's Discussion and Analysis of Financial Condition
         and Results of Operations                                            Page 11
Item 3   Quantitative and Qualitative Disclosures about Market Risk           Page 22
Item 4   Controls and Procedures                                              Page 22

                     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,
                                                                                        2007                 2006
                                                                                    -------------        ------------
                                                                                                   
ASSETS
Cash and due from banks                                                             $      22,763        $      23,190
Federal funds sold                                                                          1,620                  103
Interest-earning deposits                                                                     883                6,965
                                                                                    -------------        -------------
   Total cash and cash equivalents                                                         25,266               30,258

Investment securities held to maturity (approximate market
   value $49,233 in 2007 and $54,523 in 2006)                                              49,684               55,165

Securities available for sale                                                             266,420              286,186

Loans                                                                                     943,356              870,153
   Less: Allowance for loan losses                                                          7,112                6,768
                                                                                    -------------        -------------
   Net Loans                                                                              936,244              863,385

Premises and equipment                                                                     25,726               24,059
Accrued interest receivable                                                                 5,920                5,181
Cash surrender value of life insurance                                                     19,265               18,689
Other assets                                                                                6,428                5,453
                                                                                    -------------        -------------
     TOTAL ASSETS                                                                   $   1,334,953        $   1,288,376
                                                                                    =============        =============

LIABILITIES
Deposits:
   Noninterest-bearing demand deposits                                              $     184,725        $     196,519
   Interest-bearing deposits:
     Checking                                                                             121,406              142,676
     Savings                                                                               68,961               73,998
     Money market accounts                                                                387,137              366,874
     Certificates of deposit over $100,000                                                146,895              126,014
     Certificates of deposit less than $100,000                                           242,273              238,655
                                                                                    -------------        -------------
Total deposits                                                                          1,151,397            1,144,736
Borrowings                                                                                 64,923               23,964
Accrued expenses and other liabilities                                                     11,496               15,913
                                                                                    -------------        -------------
     TOTAL LIABILITIES                                                                  1,227,816            1,184,613
                                                                                    -------------        -------------

SHAREHOLDERS' EQUITY
Common stock (no par value; $0.83 per share;
   authorized 20,000,000 shares; issued shares, 8,576,598 at
   September 30, 2007 and 8,497,463 at December 31, 2006;
   outstanding shares, 8,313,138 at September 30, 2007 and
   8,270,973 at December 31, 2006)                                                          7,147                7,081
Surplus                                                                                    90,638               89,372
Treasury stock at cost, 263,460 shares at September 30, 2007
   and 226,490 shares at December 31, 2006                                                 (6,016)              (4,999)
Retained earnings                                                                          19,369               15,038
Accumulated other comprehensive loss, net of income tax                                    (4,001)              (2,729)
                                                                                    -------------        -------------
     TOTAL SHAREHOLDERS' EQUITY                                                           107,137              103,763
                                                                                    -------------        -------------
     TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                                       $   1,334,953        $   1,288,376
                                                                                    =============        =============


See accompanying notes to consolidated financial statements.


                                       3


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



                                                                      Three Months Ended                    Nine Months Ended
                                                                         September 30,                        September 30,
                                                                     2007              2006               2007               2006
                                                                 -----------       -----------        -----------       -----------
                                                                                                            
INTEREST INCOME
Interest and fees on loans                                       $    14,163       $    13,040        $    40,918       $    36,235
Interest on investment securities held to maturity:
   Taxable                                                               204               251                655               825
   Tax-exempt                                                            259               336                804             1,035
Interest on securities available for sale:
   Taxable                                                             3,227             3,758              9,720            11,399
   Tax-exempt                                                            245                88                733               262
Interest-earning deposits                                                  9                21                 30                42
Interest on federal funds sold                                           149                30                585               102
                                                                 -----------       -----------        -----------       -----------
   Total interest income                                              18,256            17,524             53,445            49,900

INTEREST EXPENSE
Interest on savings and interest-bearing deposit
   accounts                                                            4,150             3,794             12,487             9,430
Interest on certificates of deposit over $100,000                      1,826             1,520              5,242             3,796
Interest on other time deposits                                        3,029             2,719              9,004             7,232
Interest on borrowed funds                                               364             1,636                831             4,834
                                                                 -----------       -----------        -----------       -----------
   Total interest expense                                              9,369             9,669             27,564            25,292
                                                                 -----------       -----------        -----------       -----------

   NET INTEREST INCOME BEFORE
   PROVISION FOR LOAN LOSSES                                           8,887             7,855             25,881            24,608

Provision for loan losses                                                125                64                350               264
                                                                 -----------       -----------        -----------       -----------

   NET INTEREST INCOME AFTER
   PROVISION FOR LOAN LOSSES                                           8,762             7,791             25,531            24,344
                                                                 -----------       -----------        -----------       -----------

OTHER INCOME
Trust department income                                                2,252             1,872              6,853             6,195
Service charges and fees                                                 494               503              1,497             1,463
Bank owned life insurance                                                223               210                660               622
Securities gains/(losses)                                                 --            (1,837)               382            (1,781)
Other income                                                             195               167                520               593
                                                                 -----------       -----------        -----------       -----------
   Total other income                                                  3,164               915              9,912             7,092
                                                                 -----------       -----------        -----------       -----------

OTHER EXPENSES
Salaries and employee benefits                                         4,402             3,908             13,016            11,700
Premises and equipment                                                 1,981             1,792              5,583             5,211
Other expenses                                                         1,715             1,571              5,076             4,804
                                                                 -----------       -----------        -----------       -----------
   Total other expenses                                                8,098             7,271             23,675            21,715
                                                                 -----------       -----------        -----------       -----------

INCOME BEFORE INCOME TAX EXPENSE                                       3,828             1,435             11,768             9,721
Income tax expense                                                     1,179                44              3,614             2,389
                                                                 -----------       -----------        -----------       -----------
   NET INCOME                                                    $     2,649       $     1,391        $     8,154       $     7,332
                                                                 ===========       ===========        ===========       ===========
EARNINGS PER SHARE
Basic                                                            $      0.32       $      0.17        $      0.98       $      0.89
Diluted                                                          $      0.32       $      0.17        $      0.97       $      0.88

Average basic shares outstanding                                   8,321,702         8,260,047          8,295,563         8,269,966
Average diluted shares outstanding                                 8,406,966         8,373,440          8,386,512         8,379,264


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,
                                                                    2007             2006
                                                                -----------       -----------
                                                                            
Balance, beginning of period                                    $   103,763       $    99,155

Comprehensive income:

   Net income                                                         8,154             7,332

   Unrealized holding (losses)/gains on securities
     arising during the period, net of tax                           (1,024)            2,405
   Less: reclassification adjustment for gains/(losses)
     included in net income, net of tax                                 248            (1,194)
                                                                -----------       -----------
                                                                     (1,272)            1,211
                                                                -----------       -----------

   Total comprehensive income                                         6,882             8,543

Common stock options exercised                                        1,070               176

Purchase of treasury stock                                           (1,017)             (924)

Cash dividends declared                                              (3,823)           (3,553)

Stock-based compensation expense                                        151                43

Tax benefit on disqualifying and nonqualifying
   exercise of stock options                                            111                29
                                                                -----------       -----------
Balance, September 30,                                          $   107,137       $   103,469
                                                                ===========       ===========


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,
                                                                            2007               2006
                                                                        -----------        -----------
                                                                                     
OPERATING ACTIVITIES:
Net income:                                                             $     8,154        $     7,332
Adjustments to reconcile net income to net cash
   provided by operating activities:
Depreciation                                                                  1,650              1,539
Amortization of premium and accretion of
   discount on securities, net                                                  244                406
Provision for loan losses                                                       350                264
Tax benefit on stock option exercises                                          (111)               (29)
(Gains)/losses on security sales                                               (382)             1,781
Gain on loans sold                                                               --                 (3)
Proceeds from sales of loans                                                  2,821                622
Gain on disposal of fixed assets                                                 (3)               (16)
Stock-based compensation                                                        151                 43
Increase in cash surrender value of life insurance, net                        (576)              (544)
Increase in accrued interest receivable                                        (739)              (387)
(Increase)/decrease in other assets                                               3                421
(Decrease)/increase in accrued expenses and other liabilities                (4,510)             2,180
                                                                        -----------        -----------
   NET CASH PROVIDED BY OPERATING ACTIVITIES                                  7,052             13,609
                                                                        -----------        -----------

INVESTING ACTIVITIES:
Proceeds from maturities of investment securities held to maturity            7,000             17,816
Proceeds from maturities of securities available for sale                    37,748             53,744
Proceeds from calls of investment securities held to maturity                   150                 --
Proceeds from calls of securities available for sale                          3,000              6,000
Proceeds from sales of securities available for sale                          2,108             60,330
Purchase of investment securities held to maturity                           (1,743)            (2,463)
Purchase of securities available for sale                                   (25,017)           (54,820)
Purchase of loans                                                                --            (26,774)
Net increase in loans                                                       (76,030)           (66,724)
Purchases of premises and equipment                                          (3,344)            (3,689)
Disposal of premises and equipment                                               30                 16
                                                                        -----------        -----------
   NET CASH USED IN INVESTING ACTIVITIES                                    (56,098)           (16,564)
                                                                        -----------        -----------

FINANCING ACTIVITIES:
Net increase in deposits                                                      6,661             44,538
Net increase/(decrease) in other borrowings                                  34,300            (33,000)
Proceeds from Federal Home Loan Bank advances                                 8,000                 --
Repayments of Federal Home Loan Bank advances                                (1,341)            (1,301)
Cash dividends paid                                                          (3,730)            (3,474)
Tax benefit on stock option exercises                                           111                 29
Exercise of stock options                                                     1,070                176
Purchase of treasury stock                                                   (1,017)              (924)
                                                                        -----------        -----------
   NET CASH PROVIDED BY FINANCING ACTIVITIES                                 44,054              6,044
                                                                        -----------        -----------
Net increase in cash and cash equivalents                                    (4,992)             3,089
Cash and cash equivalents at beginning or period                             30,258             23,499
                                                                        -----------        -----------
Cash and cash equivalents at end of period                              $    25,266        $    26,588
                                                                        ===========        ===========

Supplemental disclosures of cash flow information:
Cash paid during the year for:
   Interest                                                             $    26,606        $    24,068
   Income taxes                                                               4,501              2,031


See accompanying notes to consolidated financial statements.


                                       6


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

1. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Certain information and footnote  disclosures normally included in the unaudited
consolidated  financial  statements  prepared in accordance with U.S.  generally
accepted  accounting  principles have been condensed or omitted  pursuant to the
rules and regulations of the Securities and Exchange Commission. These unaudited
condensed  consolidated  financial statements should be read in conjunction with
the consolidated  financial  statements and notes thereto included in the Annual
Report on Form 10-K for the period ended December 31, 2006 for Peapack-Gladstone
Financial Corporation (the "Corporation").

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

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

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

Stock Option Plans: The Corporation has incentive and non-qualified stock option
plans that allow the  granting of shares of the  Corporation's  common  stock to
employees and non-employee directors.  The options granted under these plans are
exercisable  at a price  equal to the fair market  value of common  stock on the
date of grant and expire not more than ten years after the date of grant.  Stock
options may vest during a period of up to five years after the date of grant.

For the three months ended September 30, 2007 and 2006, the Corporation recorded
total compensation  expense for share-based payment arrangements of $53 thousand
and $14 thousand,  respectively, with a recognized tax benefit of $3 thousand on
non-qualified stock option grants for the three months ended September 30, 2007.
There was no  recognized  tax benefit for the three months ended  September  30,
2006.

For the nine months ended September 30, 2007 and 2006, the Corporation  recorded
total compensation expense for share-based payment arrangements of $151 thousand
and $43 thousand, respectively, with a recognized tax benefit of $10 thousand on
non-qualified  stock option grants for the nine months ended September 30, 2007.
There was no  recognized  tax benefit for the nine months  ended  September  30,
2006.

As of September 30, 2007, there was approximately  $686 thousand of unrecognized
compensation expense related to non-vested share-based compensation arrangements
granted under the Corporation's  stock incentive plans. This expense is expected
to be recognized over a weighted average period of 2.0 years.


                                       7


For the  Corporation's  stock  option  plans for  employees,  changes in options
outstanding during the nine months ended September 30, 2007 were as follows:



                                                          Number         Exercise         Weighted           Aggregate
                                                            Of             Price           Average           Intrinsic
(Dollars in thousands except share data)                  Shares         Per Share      Exercise Price         Value
----------------------------------------------------------------------------------------------------------------------
                                                                                                 
Balance, December 31, 2006                                413,916       $11.85-$32.14     $22.80                $2,376
Granted                                                    48,445         25.10-31.01      28.12
Exercised                                                 (58,540)        11.85-26.65      12.26
Forfeited                                                  (3,061)        16.86-29.50      23.20
                                                      ----------------------------------------------------------------
Balance, September 30, 2007                               400,760       $12.86-$32.14     $24.97                $1,077
                                                      ================================================================
Options exercisable, September 30, 2007                   335,079                                               $1,074
                                                      ================================================================


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 2007 and the  weighted  average
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, 2007 and 2006 was $922 thousand and $44 thousand, respectively.

The  Corporation  also has  non-qualified  stock option  plans for  non-employee
directors. Changes in options outstanding during the nine months ended September
30, 2007 were as follows:



                                                  Number           Exercise           Weighted        Aggregate
                                                    Of               Price             Average        Intrinsic
(Dollars in thousands except share data)          Shares           Per Share       Exercise Price       Value
---------------------------------------------------------------------------------------------------------------
                                                                                            
Balance, December 31, 2006                         189,553       $15.68-$28.89            $23.16        $1,015
Granted                                             17,600               28.10             28.10
Exercised                                          (20,595)        15.68-17.53             17.15
                                               ----------------------------------------------------------------
Balance, September 30, 2007                        186,558       $15.68-$28.89            $24.29          $609
                                               ================================================================
Options exercisable, September 30, 2007            168,958                                                $609
                                               ================================================================


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 2007 and the  weighted  average
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, 2007 and 2006 was $242 thousand and $72 thousand, respectively.

The per share  weighted-average  fair value of stock options  granted during the
first  nine  months  of 2007  and 2006  for all  plans  was  $10.38  and  $7.91,
respectively,  on the date of grant using the Black Scholes option-pricing model
with the following weighted average assumptions:

                                                  2007          2006
                                              ----------     ----------
              Dividend yield                       2.00%          2.08%
              Expected volatility                    43%            34%
              Expected life                      5 years        5 years
              Risk-free interest rate              4.56%          4.83%


                                       8


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



                                                            Three Months Ended         Nine Months Ended
                                                              September 30,              September 30,
(In Thousands, except per share data)                       2007         2006         2007          2006
                                                         ----------   ----------   ----------    ----------
                                                                                     
Net Income to Common Shareholders                        $    2,649   $    1,391   $    8,154    $    7,332

Basic Weighted-Average Common Shares Outstanding          8,321,702    8,260,047    8,295,563     8,269,966
Plus: Common Stock Equivalents                               85,264      113,393       90,949       109,298
                                                         ----------   ----------   ----------    ----------
Diluted Weighted-Average Common Shares Outstanding        8,406,966    8,373,440    8,386,512     8,379,264
Net Income Per Common Share
Basic                                                    $     0.32   $     0.17   $     0.98    $     0.89
Diluted                                                        0.32         0.17         0.97          0.88


Options to purchase  379,708 shares of common stock at a weighted  average price
of $28.78 per share were outstanding and were not included in the computation of
diluted earnings per share in the third quarter of 2007 because the option price
was greater than the average market price. 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  375,268 shares of common stock at a weighted  average price
of $28.80 per share were outstanding and were not included in the computation of
diluted  earnings per share in the nine months ended  September 30, 2007 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  computation of diluted  earnings
per share in the first nine months of 2006  because the option price was greater
than the average market price.

Income Taxes:The  Company adopted  Financial  Accounting  Standards Board (FASB)
Interpretation  48,  "Accounting for Uncertainty in Income Taxes" (FIN 48) as of
January 1, 2007. A tax position is  recognized  as a benefit only if it is "more
likely than not" that the tax position would be sustained in a tax  examination,
with a tax  examination  being presumed to occur.  The amount  recognized is the
largest  amount of tax benefit that is greater  than 50 percent  likely of being
realized on  examination.  For tax  positions  not meeting the "more likely than
not"  test,  no tax  benefit  is  recorded.  The  adoption  had no affect on the
Corporation's financial statements nor has anything changed significantly in the
six months since adoption.

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

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

Comprehensive  Income:  The difference  between the Corporation's net income and
total  comprehensive  income for the three and nine months ended  September  30,
2007 and 2006  relates to the change in the net  unrealized  gains and losses on
securities  available  for  sale  during  the  applicable  period  of time  less
adjustments for realized gains and losses.  Total  comprehensive  income for the
third  quarter of 2007 was $2.5 million and $5.3 million for the same quarter in
2006.  Total  comprehensive  income for the nine months ended September 30, 2007
and 2006 was $6.9 million and $8.5 million, respectively.


                                       9


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

2. LOANS

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

(In thousands)                                           2007            2006
                                                     -----------     -----------
Residential real estate                              $   497,640     $   496,516
Commercial real estate                                   207,871         161,316
Commercial loans                                         124,042         104,559
Construction loans                                        59,722          44,941
Consumer loans                                            36,688          35,300
Other loans                                               17,393          18,707
                                                     -----------     -----------
   Total loans                                       $   943,356     $   861,339
                                                     ===========     ===========

Non-performing  assets, which include other real estate owned (OREO), loans past
due in excess of 90 days and still accruing and non-accrual loans,  totaled $5.6
million at  September  30, 2007 and $615  thousand at September  30,  2006.  The
balance of  non-performing  assets at September 30, 2007 includes two commercial
loans  totaling  $5.3  million.  These  loans  are both well  collateralized  by
properties with appraised values in excess of the loan amounts.

3. FEDERAL HOME LOAN BANK ADVANCES AND OTHER BORROWINGS

Advances  from the  Federal  Home Loan  Bank of New York  (FHLB)  totaled  $30.6
million and $30.4 million at September 30, 2007 and 2006,  respectively,  with a
weighted average  interest rate of 3.61 percent and 3.60 percent,  respectively.
Advances  totaling  $22.6 million are secured by blanket  pledges of certain 1-4
family residential  mortgages totaling $245.0 million and advances totaling $8.0
million are secured by pledges of investment securities totaling $9.2 million at
September 30, 2007. At September 30, 2007,  advances totaling $25.0 million have
fixed  maturity  dates,  while  advances  totaling $5.6 million were  amortizing
advances with monthly payments of principal and interest.

There were no short-term borrowings from the FHLB at September 30, 2007 or 2006,
nor were there any  short-term  borrowings  during 2007.  However,  for the nine
months ended  September 30, 2006  short-term  borrowings  averaged $78.0 million
with a weighted average interest rate of 4.99 percent.

Overnight  borrowings  at September  30, 2007 and 2006 totaled $34.3 million and
$44.5 million,  respectively.  For the nine months ended  September 30, 2007 and
2006,  overnight  borrowings from the FHLB averaged $3.9 million with a weighted
average  interest rate of 5.25 percent and $28.6 million with a weighted average
interest rate of 5.03 percent, respectively.

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

(In thousands)
2007                                                                 $    4,000
2008                                                                        370
2009                                                                      2,000
2010                                                                     14,183
2011                                                                      3,000
Over 5 years                                                              7,070
                                                                     ----------
   Total                                                             $   30,623
                                                                     ==========


                                       10


4. BENEFIT PLANS

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

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



                                            Three Months Ended                Nine Months Ended
                                               September 30,                     September 30,
(In thousands)                             2007             2006             2007              2006
                                        -----------      -----------      -----------      -----------
                                                                               
Service cost                            $       438      $       417      $     1,315      $     1,252
Interest cost                                   195              164              584              494
Expected return on plan assets                 (252)            (224)            (756)            (673)
Amortization of:
  Net loss                                       10               19               27               56
  Unrecognized remaining net assets              (2)              (2)              (5)              (5)
                                        -----------      -----------      -----------      -----------
Net periodic benefit cost               $       389      $       374      $     1,165      $     1,124
                                        ===========      ===========      ===========      ===========


As previously  disclosed in the financial statements for the year ended December
31, 2006, the Corporation expects to contribute $1.0 million to its pension plan
in 2007. As of September 30, 2007,  contributions of $810 thousand had been made
for the current year.

Item 2

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

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

      o     Effectiveness  of  the  Corporation's  balance  sheet  restructuring
            initiative

      o     Unexpected decline in the direction of the economy in New Jersey.

      o     Unexpected changes in interest rates.

      o     Failure to grow commercial loans.

      o     Inability to manage growth in commercial loans.

      o     Unexpected loan prepayment volume.

      o     Unanticipated exposure to credit risks.

      o     Insufficient allowance for loan losses.

      o     Competition from other financial institutions.

      o     Adverse  effects of new  government  regulation  or  different  than
            anticipated effects from existing regulations.

      o     Decline in the levels of loan quality and origination volume.

      o     Decline in trust assets or deposits.

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


                                       11


CRITICAL  ACCOUNTING  POLICIES  AND  ESTIMATES:   "Management's  Discussion  and
Analysis of Financial  Condition  and Results of  Operations"  is based upon the
Corporation's  consolidated  financial  statements,  which have been prepared in
accordance with U.S. generally accepted accounting  principles.  The preparation
of these  financial  statements  requires the  Corporation to make estimates and
judgments that affect the reported amounts of assets, liabilities,  revenues and
expenses.  Note 1 to the Corporation's Audited Consolidated Financial Statements
included in the December 31, 2006 Annual Report on Form 10-K, contains a summary
of the Corporation's  significant  accounting policies.  Management believes the
Corporation's  policy with respect to the methodology for the  determination  of
the  allowance  for loan  losses  involves  a higher  degree of  complexity  and
requires  management to make  difficult and  subjective  judgments,  which often
require  assumptions or estimates  about highly  uncertain  matters.  Changes in
these  judgments,  assumptions or estimates could  materially  impact results of
operations.  This critical policy and its application are periodically  reviewed
with the Audit Committee and the Board of Directors.

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

EXECUTIVE  SUMMARY:  The Corporation's net income was $2.6 million for the third
quarter of 2007,  an increase of $1.3  million or 90.4  percent  compared to the
same  period  last  year.  Diluted  earnings  per share were $0.32 for the third
quarter of 2007 and $0.17 for the third  quarter of 2006.  This is primarily due
to the impact of the 2006 balance sheet  restructuring  initiative that resulted
in an  after-tax  charge  of $1.1  million,  or $0.13  per  diluted  share.  The
annualized  return on average assets was 0.81 percent and the annualized  return
on average equity was 9.91 percent for the third quarter of 2007.

Net income was $8.2  million,  for the nine months ended  September 30, 2007, as
compared  to $7.3  million  for the same  period in 2006,  an  increase  of $822
thousand  or 11.2  percent.  Diluted  earnings  per  share  were  $0.97  for the
nine-month  period of 2007  compared to $0.88 for the same  period in 2006.  The
return on average  assets was 0.83 percent and the return on average  equity was
10.25 percent for the nine months ended September 30, 2007.

Excluding the 2006 restructuring  impact on quarterly earnings,  the Corporation
would  have  reported  income of $2.5  million  in the third  quarter of 2006 as
compared  to $2.6  million in the third  quarter of 2007,  an  increase  of $140
thousand, or 5.6 percent. Diluted earnings per share excluding the restructuring
charge were $0.30 in the third  quarter of 2006 as compared to $0.32 in the same
quarter of 2007.  Net income for the first  nine  months of 2007  declined  $296
thousand,  or 3.5  percent,  when  compared  to $8.5  million for the first nine
months of 2006  excluding the impact of the  restructuring  initiative.  Diluted
earnings per share  excluding the  restructuring  charge were $1.01 for the nine
months ended September 30, 2006. 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.


                                       12


Net interest income,  on a fully  tax-equivalent  basis, was $9.1 million in the
third  quarter of 2007,  an increase of $980  thousand or 12.0  percent from the
same quarter last year.  The net interest  margin was 2.92 percent for the third
quarter  as  compared  to 2.59  percent  for the same  quarter  of 2006 and 2.86
percent in the second quarter of 2007.

For the third quarter of 2007,  average loans  increased  $61.5 million,  or 7.2
percent, to $917.6 million from $856.1 million for the same quarter of 2006. The
Corporation's  long-term  plan calls for a  substantial  shift in the asset mix,
with more emphasis on higher yielding commercial loans and commercial  mortgages
and less emphasis on residential mortgages. Most of the loan growth this quarter
was in the commercial loan  portfolios.  While the Corporation  believes that it
has been  successful  in  growing  the  commercial  business,  its  conservative
underwriting  requirements  have not changed  materially.  Loan rates  increased
eight basis  points from the third  quarter of 2006 to 6.18 percent for the same
quarter of 2007.

For the third  quarter of 2007,  average  deposits  grew $77.4  million,  or 7.2
percent,  to $1.16  billion  from $1.08  billion for the third  quarter of 2006.
Rates paid for interest-bearing  deposits in the third quarter of 2007 were 3.69
percent as compared to 3.55 percent for the same period in 2006,  an increase of
14 basis points. The market for retail deposits remains very competitive and the
positive effect of higher deposits was offset in part by a change in the funding
mix into higher cost products.  On a fully  tax-equivalent  basis,  net interest
income  for the nine  months  ended  September  30,  2007 was $26.6  million  as
compared to $25.5 million for the same year-to-date  period of 2006, an increase
of $1.1 million,  or 4.3 percent.  The net interest  margin was 2.86 percent and
2.75  percent  for  the  nine  months  ended   September   30,  2007  and  2006,
respectively.

For the first nine months of 2007, loans averaged $893.3 million, an increase of
$79.6 million, or 9.8 percent, over the same period in 2006. For the nine months
ended September 30, 2007, the average  commercial  loan and commercial  mortgage
portfolios  grew $52.1  million or 17.9 percent,  to $343.5  million from $291.4
million for the same period of 2006.  The average  mortgage  loan  portfolio was
$495.7 million and $473.9  million for the nine months ended  September 30, 2007
and 2006,  respectively,  a $21.7 million  increase or 4.6 percent.  The average
rate on the loan  portfolio  increased 17 basis points from 5.94 percent for the
year-to-date  ended  September 30, 2006 to 6.11 percent for the same nine months
in 2007.

Average  deposits  were $1.16  billion for the nine months ended  September  30,
2007, a $105.5  million  increase,  or 10.0  percent,  over the average of $1.05
billion for the same period in 2006.  Interest-bearing deposits increased $100.4
million to $973.0  million on average for the nine months  ended  September  30,
2007 as  compared  to the same  period in 2006.  Rates paid on  interest-bearing
deposits  increased  53 basis  points to 3.66  percent for the nine months ended
September 30, 2007 from the same period last year.  Average  borrowings  for the
first nine months of 2007 decreased  $108.7 million  compared to the same period
of 2006 to $28.9 million as higher-cost  borrowings were eliminated in the third
quarter of 2006 as part of the balance-sheet restructuring initiative.

EARNINGS ANALYSIS

NET INTEREST INCOME: On a tax-equivalent basis and before the provision for loan
losses,  net interest income,  for the third quarter of 2007 was $9.1 million as
compared  to $8.1  million  for the third  quarter of 2006,  an increase of $980
thousand or 12.0 percent.  The net interest  margin,  on a fully  tax-equivalent
basis,  was 2.92 percent and 2.59 percent in the third quarter of 2007 and 2006,
respectively, an increase of 33 basis points. For the third quarter of 2007, net
interest income was $209 thousand,  or 2.3 percent,  higher when compared to the
second quarter of 2007 on a tax-equivalent  basis. The net interest margin, on a
fully tax-equivalent basis, increased from 2.86 percent in the second quarter of
2007, to 2.92 percent in the third  quarter of 2007.  In the past year,  funding
costs have increased as strong  competition  for retail  deposits and a changing
deposit mix to more higher-paying deposits continued.

Average loans were $917.6  million for the third quarter of 2007, an increase of
$61.5 million,  or 7.2 percent,  from $856.1 million in the same period of 2006.
The  average  commercial  loan and  commercial  mortgage


                                       13


portfolios  grew $58.6 million or 19.0 percent in the third quarter of 2007. The
average  installment loan portfolio grew by $3.3 million or 9.8 percent,  during
this period.  While the emphasis is to grow the commercial loan portfolios,  new
initiatives   have  also  been  instituted  to  increase  the  installment  loan
portfolios.

Average  deposits grew $77.4  million,  or 7.2 percent,  in the third quarter of
2007,  to $1.16  billion from $1.08  billion for the same period in 2006.  Money
markets and  certificates  of deposit remain the  Corporation's  fastest growing
categories  of  deposits,  as well as being the  highest  cost,  averaging  3.94
percent and 4.09 percent,  respectively,  for the third quarter of 2007. For the
third quarter of 2007 and 2006,  money market  accounts  averaged $384.0 million
and $327.4 million,  respectively,  increasing  $56.6 million,  or 17.3 percent,
over the same  period in 2006,  in large  part due to the  increase  in the high
yield  money  market  account.  Average  certificates  of deposit  for the third
quarter of 2007 were $396.5  million as compared to $365.6  million for the same
quarter of 2006, an increase of $30.9 million or 8.5 percent.

There were no average short-term  borrowings for the third quarter of 2007 while
average short-term  borrowings for the same period last year were $58.0 million.
Average  overnight  funds  declined  $34.1 million to $7.3 million for the third
quarter of 2007 as compared to an average of $41.4  million for the same quarter
of 2006.  Average demand  deposits  increased $7.6 million or 4.3 percent in the
third quarter of 2007 from the year ago period.

For the third quarter of 2007, on a tax-equivalent basis, average interest rates
earned on interest-earning assets increased 26 basis points to 5.92 percent from
5.66  percent for the same  quarter of 2006.  Average  interest  rates earned on
investment  securities were 5.21 percent and 4.74 for the third quarters of 2007
and 2006,  respectively,  an increase of 47 basis points. Average interest rates
earned on loans in the third quarter of 2007,  were 6.18  percent,  rising eight
basis points over the prior year's third quarter.

The average  interest  rate paid on  interest-bearing  liabilities  in the third
quarter of 2007 and 2006 was 3.71 percent and 3.73  percent.  Average rates paid
on  certificates  of deposit  were 4.90  percent  in the third  quarter of 2007,
increasing  26 basis  points from 4.64  percent for the same  quarter last year.
Money market  accounts paid an average rate of 3.94 percent and 4.09 percent for
the third  quarters of 2007 and 2006,  respectively.  When  compared to the same
quarter in 2006,  average rates paid on  borrowings  declined 94 basis points to
4.09  percent.  Deposit  rates were lowered late in the third quarter of 2007 as
the Federal Reserve lowered the federal funds target rate by 50 basis points and
in response, the Corporation lowered certain rates accordingly.  On average, the
High-Yield  Money  Market  account has grown by $180.3  million  since the third
quarter of 2006 and paid on average 4.15  percent in the third  quarter of 2007.
This growth has been offset,  in part, by the $122.5 million  decline in the Fed
Tracker money market product, which was discontinued earlier this year, and paid
on average 4.73 percent in the third quarter of 2006. The overall borrowing rate
decline is mostly due to the repayment of short-term and overnight borrowings as
part of last year's restructuring initiative.

The cost of funds  decreased  to 3.14  percent for the third  quarter of 2007 as
compared to 3.19 percent for the same period in 2006. Reducing the Corporation's
dependence on borrowings  has been offset by the continued  increase in the cost
of interest-bearing deposits.

Net  interest  income  for the  nine  months  ended  September  30,  2007,  on a
tax-equivalent basis and before the provision for loan losses, was $26.6 million
compared  to $25.5  million  for the same  period of 2006,  an  increase of $1.1
million or 4.3 percent.  The increase  was  primarily  the result of higher loan
volume and higher rates earned on  investments  and loans offset by higher rates
paid on  liabilities  and lower  investment  volume.  As noted  above,  rates on
liabilities  continue  to rise and the mix of  deposits  has  changed to include
higher interest-bearing  balances. For the nine months ended September 30, 2007,
the change in the mix of interest-earning assets has increased the Corporation's
net interest income.  The Corporation  believes that the intended effects of the
balance sheet restructuring  initiative undertaken in the third quarter of 2006,
enhancing net interest  margin and  decreasing  overall  interest rate risk, are
being realized. The net interest margin on a fully tax-equivalent basis was 2.86
percent and 2.75 percent in the first nine months of 2007 and 2006, respectively


                                       14


For the nine months ended September 30, 2007,  average  interest-earning  assets
were $1.24  billion as compared to $1.23 billion for the same period in 2006, an
increase of $2.3  million,  or 0.2 percent.  Average loan balances for the first
nine months of 2007 were  $893.3  million,  an increase of $79.6  million or 9.8
percent over the average of $813.7 million for the same period in 2006.  Average
investment  securities  declined  $88.7  million,  or 21.3  percent,  to  $328.4
million,  which is due to the balance sheet  restructuring  that occurred in the
third quarter of 2006 and maturities. The average commercial loan and commercial
mortgage  portfolios  grew $52.1 million or 17.9 percent,  to $343.5 million for
the nine months ended  September 30, 2007.  The average  mortgage loan portfolio
was $495.7  million and $473.9  million for the nine months ended  September 30,
2007 and 2006, respectively,  a $21.7 million, or 4.6 percent,  Increase between
such periods.

Average interest-bearing  liabilities decreased $8.2 million, or 0.8 percent, to
$1.00  billion for the nine months ended  September 30, 2007.  Interest  expense
increased  due to the  increase  in deposit  rates and the change in the deposit
mix,  offset in part by the decrease in  borrowings.  Average  balances of money
market accounts were $377.9 million and $304.1 million for the nine months ended
September 30, 2007 and 2006, respectively,  an increase of $73.8 million or 24.3
percent.  For the first nine months of 2007, average balances of certificates of
deposits increased $46.1 million,  or 13.4 percent,  to $390.6 million.  Average
savings   deposits   declined   $13.6   million  or  16.2  percent  and  average
interest-bearing checking deposits declined $5.8 million or 4.2 percent. Average
non-interest-bearing  demand deposits  totaled $184.7 million and $179.7 million
for the nine months ended September 30, 2007 and 2006, respectively, an increase
of $5.1 million or 2.8 percent.

There were no short-term  borrowings for nine months ended September 30, 2007 as
compared  to an  average  of $78.0  million  for the same  period of 2006.  This
decline is a result of the strategic  decision to reduce  exposure to high-cost,
short-term  borrowings  and  reduce  interest  rate risk.  Long-term  borrowings
averaged $25.1 million for the nine months ended  September 30, 2007 as compared
to $31.0  million for the same period in 2006, a decline of $5.9 million or 19.1
percent,  which was the result of maturities and repayments offset by $8 million
of additional borrowings in the third quarter of 2007.

Average interest rates earned on  interest-earning  assets,  on a tax-equivalent
basis,  increased  36 basis  points to 5.84 percent for the first nine months of
2007 from 5.48 percent for the same nine months of 2006.  Average interest rates
earned on loans increased 17 basis points during this same nine-month  period of
2007 to 6.11  percent  from 5.94  percent for the same period in 2006  despite a
flattened  yield curve and  competitive  pressure.  The average  interest  rates
earned on  investment  securities  for the nine months ended  September 30, 2007
were 5.10 percent,  an increase of 51 basis points from 4.59 percent in the same
period in 2006.

In  the  first  nine  months  of  2007,  the  average   interest  rate  paid  on
interest-bearing  liabilities was 3.67 percent as compared to 3.34 percent, a 33
basis  point  increase  over the same period in 2006.  The average  rate paid on
certificates  of deposit in the nine  months  ended  September  30, 2007 rose 59
basis points to 4.86 percent while  average rates paid on money market  accounts
increased 36 basis points to 3.98 percent from the same period in 2006.  For the
first nine months of 2007,  average rates paid on checking deposits increased 13
basis points to 0.84 percent as compared to the same period of 2006.

The average rate paid on  borrowings  was 3.83 percent for the nine months ended
September  30, 2007,  as compared to 4.68 percent for the same period in 2006, a
decline of 85 basis  points,  due to the reduction in the balances on the higher
cost  short-term and overnight  borrowings.  Average  overnight  borrowing rates
increased 22 basis points to 5.25 percent in the nine months ended September 30,
2007 as compared to 5.03  percent in the year ago period.  The cost of funds for
the first nine  months of 2007  increased  to 3.10  percent as  compared to 2.83
percent for the same period in 2006.


                                       15


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

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



                                                      September 30, 2007                 September 30, 2006
                                                      ------------------                 ------------------
                                             Average     Income/                  Average      Income/
                                             Balance     Expense     Yield        Balance      Expense     Yield
                                             -------     -------     -----        -------      -------     -----
                                                                                       
ASSETS:
Interest-earnings assets:
   Investments:
     Taxable (1)                           $   263,636   $  3,431     5.21%     $   346,130   $   4,009     4.63%
     Tax-exempt (1) (2)                         55,041        717     5.21           51,543         699     5.42
   Loans (2) (3)                               917,599     14,179     6.18          856,142      13,046     6.10
   Federal funds sold                           11,116        149     5.36            2,298          30     5.25
   Interest-earning deposits                       706          9     4.99            1,724          21     5.04
                                           -----------   -----------------      -----------   ------------------
   Total interest-earning assets             1,248,098   $ 18,485     5.92%       1,257,837   $  17,805     5.66%
                                           -----------   ------------ ----      -----------   ------------------
Noninterest -earning assets:
   Cash and due from banks                      20,510                               22,414
   Allowance for loan losses                    (6,996)                              (6,515)
   Premises and equipment                       25,591                               23,527
   Other assets                                 26,015                               22,204
                                           -----------                          -----------
   Total noninterest-earning assets             65,120                               61,630
                                           -----------                          -----------
Total assets                               $ 1,313,218                          $ 1,319,467
                                           ===========                          ===========

LIABILITIES:
Interest-bearing deposits:
   Checking                                $   126,506   $    254     0.80%     $   133,207   $     307     0.92%
   Money markets                               384,013      3,778     3.94          327,374       3,348     4.09
   Savings                                      68,796        118     0.69           79,881         139     0.70
   Certificates of deposit                     396,529      4,855     4.90          365,602       4,239     4.64
                                           -----------   -----------------      -----------   ------------------
     Total interest-bearing deposits           975,844      9,005     3.69          906,064       8,033     3.55
   Borrowings                                   35,578        364     4.09          129,966       1,636     5.04
                                           -----------   -----------------      -----------   ------------------
   Total interest-bearing liabilities        1,011,422      9,369     3.71        1,036,030       9,669     3.73
                                           -----------   -----------------      -----------   ------------------
Noninterest bearing liabilities
   Demand deposits                             183,500                              175,892
   Accrued expenses and
     other liabilities                          11,365                                6,543
                                           -----------                          -----------
   Total noninterest-bearing
     liabilities                               194,865                              182,435
Shareholders' equity                           106,931                              101,002
                                           -----------                          -----------
   Total liabilities and
     shareholders' equity                  $ 1,313,218                          $ 1,319,467
                                           ===========                          ===========
   Net Interest income
     (tax-equivalent basis)                                 9,116                                 8,136
     Net interest spread                                              2.21%                                 1.93%
                                                                   =======                                ======
     Net interest margin (4)                                          2.92%                                 2.59%
                                                                   =======                                ======
Tax equivalent adjustment                                    (229)                                 (281)
                                                         --------                             ---------
Net interest income                                      $  8,887                             $   7,855
                                                         ========                             =========



                                       16


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



                                                      September 30, 2007                    September 30, 2006
                                                      ------------------                    ------------------
                                             Average       Income/                   Average       Income/
                                             Balance       Expense     Yield         Balance       Expense     Yield
                                             -------       -------     -----         -------       -------     -----
                                                                                              
ASSETS:
Interest-earnings assets:
   Investments:
     Taxable (1)                           $    272,355   $  10,375      5.08%     $   363,609    $  12,224     4.48%
     Tax-exempt (1) (2)                          56,041       2,196      5.22           53,530        2,140     5.33
   Loans (2) (3)                                893,319      40,962      6.11          813,736       36,265     5.94
   Federal funds sold                            14,664         585      5.32            2,823          102     4.84
   Interest-earning deposits                        773          30      5.25            1,195           42     4.74
                                           ------------   -------------------      -----------    ------------------
   Total interest-earning assets              1,237,152   $  54,148      5.84%       1,234,893    $  50,773     5.48%
                                           ------------   -------------------      -----------    ------------------
Noninterest -earning assets:
   Cash and due from banks                       22,112                                 22,276
   Allowance for loan losses                     (6,888)                                (6,477)
   Premises and equipment                        25,044                                 22,832
   Other assets                                  26,500                                 22,045
   Total noninterest-earning assets              66,768                                 60,676
                                           ------------                            -----------
Total assets                               $  1,303,920                            $ 1,295,569
                                           ============                            ===========

LIABILITIES:
Interest-bearing deposits:
   Checking                                $    133,954   $     839      0.84%     $   139,801    $     743     0.71%
   Money markets                                377,922      11,283      3.98          304,092        8,252     3.62
   Savings                                       70,520         365      0.69           84,120          435     0.69
   Certificates of deposit                      390,621      14,246      4.86          344,561       11,028     4.27
                                           ------------   -------------------      -----------    ------------------
     Total interest-bearing deposits            973,017      26,733      3.66          872,574       20,458     3.13
   Borrowings                                    28,939         831      3.83          137,606        4,834     4.68
                                           ------------   -------------------      -----------    ------------------
   Total interest-bearing liabilities         1,001,956      27,564      3.67        1,010,180       25,292     3.34
                                           ------------   -------------------      -----------    ------------------
Noninterest bearing liabilities
   Demand deposits                              184,738                                179,684
   Accrued expenses and
     other liabilities                           11,190                                  5,677
   Total noninterest-bearing
     liabilities                                195,928                                185,361
Shareholders' equity                            106,036                                100,028
                                           ------------                            -----------
   Total liabilities and
     shareholders' equity                  $  1,303,920                            $ 1,295,569
                                           ============                            ===========
   Net Interest income
     (tax-equivalent basis)                                  26,584                                  25,481
     Net interest spread                                                 2.17%                                  2.14%
                                                                       ======                                 ======
     Net interest margin (4)                                             2.86%                                  2.75%
                                                                       ======                                 ======
Tax equivalent adjustment                                      (703)                                   (873)
                                                          ---------                               ---------
Net interest income                                       $  25,881                               $  24,608
                                                          =========                               =========


(1)   Average balances for available-for sale securities are based on amo rtized
      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: The Corporation recorded other income of $3.2 million in the third
quarter of 2007 as compared to $915  thousand in the third  quarter of 2006,  an
increase  of $2.2  million.  Excluding  the  loss on  securities  sales  of $1.8
million,  which was the result of the balance sheet  restructuring,  recorded in
the third quarter of 2006, other income rose $412 thousand, or 15.0 percent.

PGB Trust and Investments,  the Bank's trust division, generated $2.3 million in
fee income in the third  quarter of 2007,  an increase of $380  thousand or 20.3
percent over the same quarter of 2006. At September  30, 2007,  the market value
of trust assets under administration was in excess of $2.06 billion, an increase
of $261.2 million or 14.4 percent over the market value at September 30, 2006.

The Corporation  recorded no securities  gains or losses in the third quarter of
2007 as compared  to a loss on sale of  securities  of $1.8  million in the same
quarter of 2006. Other income,  excluding trust fee income and securities gains,
totaled $912 thousand for the third quarter in 2007 as compared to $880 thousand
for the same period a year ago, an increase of $32 thousand or 3.6 percent.

Other  income for the nine  months  ended  September  30, 2007 and 2006 was $9.9
million  and  $7.1  million,  respectively,  a $2.8  million,  or 39.8  percent,
increase between such periods. PGB Trust and Investments generated fee income of
$6.9  million for the first nine months of 2007 as compared to $6.2  million for
the same  period in 2006,  an increase of $658  thousand  or 10.6  percent.  The
reason  for the  increase  in other  income  in 2007 was the  $382  thousand  in
securities  gains in the first nine  months of 2007 as  compared  to  securities
losses of $1.8 million in the same period of 2006.  All other income  categories
in 2007 remained flat compared to the first nine months of 2006 at $2.7 million.

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.  Management  also internally uses this non-GAAP
financial measure to evaluate its operating performance on a comparative basis.

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



                                         Three Months Ended              Nine Months Ended
                                            September 30,                   September 30,
      (In thousands)                    2007            2006             2007            2006
                                    -----------     -----------      -----------     -----------
                                                                              
      Trust department income       $     2,252     $     1,872      $     6,853           6,195
      Service charges and fees              494             503            1,497           1,463
      Bank owned life insurance             223             210              660             622
      Other non-interest income             113              81              274             319
      Safe deposit rental fees               59              61              181             178
      Fees for other services                23              25               65              96
      Securities gains/(losses)              --          (1,837)             382          (1,781)
                                    -----------     -----------      -----------     -----------
           Total other income       $     3,164     $       915      $     9,912           7,092
                                    ===========     ===========      ===========     ===========


OTHER  EXPENSES:  For the third  quarter of 2007,  other  expenses  totaled $8.1
million as compared to $7.3  million  recorded in the same  quarter of 2006,  an
increase  of  $827  thousand  or  11.4  percent.   Salaries  and  benefits,  the
Corporation's  largest  non-interest  expense,  was $4.4  million  for the third
quarter of 2007 as  compared to $3.9  million  for the same  period of 2006,  an
increase of $494 thousand or 12.6 percent.  In the past year, the Bank has added
new  lenders  who  have   contributed  to  the  growth  in  the  commercial  and
construction  loan portfolios as well as new Trust officers who have contributed
to the  growth  in  PGB  Trust  and  Investments.  In  addition,  normal  salary
increases,  branch  expansion,  higher group health  insurance  and pension plan
costs contributed to the increase in salaries and benefits expense.


                                       18


Premises and  equipment  expense  totaled $2.0 million for the third  quarter of
2007, increasing $189 thousand, or 10.6 percent, from the third quarter of 2006.
Excluding salaries and benefits and premises and equipment  expenses,  all other
expense  categories in total  increased  $144  thousand,  or 9.2 percent to $1.7
million.  Advertising  expense  rose $113  thousand,  or 70.0  percent,  to $275
thousand for the third quarter of 2007 as compared to the same period a year ago
due to the additional  advertising  for the new Summit Branch and trust division
advertising.  For the third quarter of 2007 and 2006,  professional fees totaled
$191  thousand  and  $200  thousand,  respectively.  Other  expenses,  including
stationery  and supplies,  delivery,  postage,  telephone,  etc.,  increased $40
thousand or 3.3 percent,  remaining  relatively constant at $1.2 million for the
nine-month periods.

Other  expenses  totaled $23.7  million for the nine months ended  September 30,
2007, an increase of $2.0 million or 9.0 percent over the $21.7 million recorded
for the same period in 2006. Salaries and benefits expense was $13.0 million for
the first nine  months of 2007 as  compared  to $11.7  million for the same nine
months in 2006, an increase of $1.3 million or 11.3 percent.  This  year-to-date
increase  continues to reflect the Bank's  investment in  additional  commercial
lenders  and  trust  officers  who  have  contributed  to the  growth  in  their
respective departments.

For the first nine  months of 2007,  premises  and  equipment  expense  was $5.6
million as compared to $5.2 million for the same period in 2006,  an increase of
$372  thousand,  or 7.1 percent.  The increase is due in part to the  additional
expenses, such as depreciation,  utilities and various equipment associated with
the new Summit Branch and additional employees.

All other expense  categories,  excluding salaries and benefits and premises and
equipment  expenses,  totaled  $5.1 million and $4.8 million for the nine months
ended September 30, 2007 and 2006,  respectively,  an increase of $271 thousand,
or 5.6 percent.  Professional services increased $254 thousand, or 45.4 percent,
for the nine months ended  September  30, 2007 as compared to the same period of
2006,  due  to  increased  legal,   recruitment  and  other  professional  fees.
Advertising  expense rose $217 thousand,  or 37.9 percent,  to $789 thousand for
the nine months  period of 2007 as compared to the same period a year ago due to
the  additional  advertising  for the new Summit  Branch and trust  advertising.
These increases were offset, in part, by decreases in other expense  categories,
such as stationery and supplies, delivery, postage and trust department expense.
These other  expenses  totaled $3.5 million and $3.7 million for the nine months
ended September 30, 2007 and 2006,  respectively,  a decline of $200 thousand or
5.4 percent.

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

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



                                              Three Months Ended             Nine Months Ended
                                                 September 30,                 September 30,
      (In thousands)                         2007            2006            2007            2006
                                         -----------     -----------     -----------     -----------
                                                                             
      Salaries and employee benefits     $     4,402     $     3,908     $    13,016     $    11,700
      Premises and equipment                   1,981           1,792           5,583           5,211
      Professional fees                          191             200             814             560
      Advertising                                275             162             789             572
      Telephone                                  122             103             333             300
      Trust department expense                   102             113             332             351
      Stationery and supplies                    108             102             303             325
      Postage                                     90              93             256             261
      Other expense                              827             798           2,249           2,435
                                         -----------     -----------     -----------     -----------
           Total other expense           $     8,098     $     7,271     $    23,675     $    21,715
                                         ===========     ===========     ===========     ===========



                                       19


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 $5.6 million and $615 thousand at
September 30, 2007 and 2006  respectively,  primarily due to two  non-performing
loans  totaling  $5.3  million.  These  loans  are both well  collateralized  by
properties   with   appraised   values   in   excess   of  the   loan   amounts.
Peapack-Gladstone  Bank has no  sub-prime  loans or other  higher-interest  rate
loans to  consumers  with  impaired  or  non-existent  credit  histories  in its
mortgage loan portfolio.

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



                                                                        September 30,
      (In thousands)                                                 2007             2006
                                                                 -----------      -----------
                                                                            
      Loans past due in excess of 90 days and still accruing     $        --      $       550
      Non-accrual loans                                                5,613               65
                                                                 -----------      -----------
           Total non-performing assets                           $     5,613      $       615
                                                                 ===========      ===========

      Non-performing loans as a % of total loans                        0.60%            0.07%
      Non-performing assets as a % of total loans plus
         other real estate owned                                        0.60%            0.07%
      Allowance as a % of total loans                                   0.75%            0.77%


PROVISION  FOR LOAN LOSSES:  The provision for loan losses was $125 thousand for
the third  quarter of 2007 and $64 thousand for the same quarter of 2006,  while
the  provision  for loan  losses for the first nine  months of 2007 and 2006 was
$350 thousand and $264 thousand,  respectively.  In 2006, the provision for loan
losses was offset by $59  thousand,  representing  the  provision  for losses on
letters of credit and  unfunded  lines of credit,  which was  recorded  in other
expenses.

The amount of the loan loss  provision  and the level of the  allowance for loan
losses are based upon a number of factors including  management's  evaluation of
probable  losses  inherent in the portfolio,  after  consideration  of appraised
collateral values,  financial condition and past credit history of the borrowers
as well as prevailing economic conditions.

For the  third  quarter  of 2007 and  2006,  there  were net  charge-offs  of $7
thousand and $10 thousand,  respectively.  Net  charge-offs  for the nine months
ended  September 30, 2007 were $6 thousand as compared to net charge-offs of $13
thousand for the nine months ended September 30, 2006.

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



      (In thousands)                                                   2007             2006
                                                                   -----------      -----------
                                                                              
      Balance, January 1,                                          $     6,768      $     6,378
      Provision charged to expense                                         350              264
      Charge-offs                                                          (10)             (15)
      Recoveries                                                             4                2
                                                                   -----------      -----------
      Balance, September 30,                                       $     7,112      $     6,629
                                                                   ===========      ===========


INCOME  TAXES:  Income tax expense as a  percentage  of pre-tax  income was 30.8
percent and 3.1  percent for the  quarters  ended  September  30, 2007 and 2006,
respectively.  For the nine months ended September 30, 2007 and 2006, income tax
expense as a percentage  of pre-tax  income was 30.7  percent and 24.6  percent,
respectively.  Pre-tax income increased to $3.8 million for the third quarter in
2007 from $1.4  million for the same period in of 2006,  due in part to the loss
on sale of  available-for-sale  securities of $1.8 million in 2006. In addition,
the  effective  tax  rate is  higher  in both  periods  in 2007  due to a higher
effective state tax rate paid by the Real Estate Investment Trust subsidiary.

CAPITAL RESOURCES:  The Corporation is committed to maintaining a strong capital
position.  At September  30, 2007,  total  shareholders'  equity,  including net
unrealized  losses  on  securities  available  for


                                       20


sale, was $107.1 million, representing an increase in total shareholders' equity
from what was recorded at December 31, 2006, of $3.4 million or 3.3 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, 2007, the Corporation's Tier 1 Capital
and Total Capital ratios were 14.95 percent and 15.91 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
September 30, 2007, was 8.48 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 $25.3 million at September 30, 2007. In addition, the
Corporation  has $266.4 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  of  investment
securities and securities  available for sale maturing  within one year amounted
to $12.2 million and $22.9 million, respectively, as of September 30, 2007.

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, 2007,  core deposits were in excess of
$1.0 billion.

Another source of liquidity is borrowing capacity. The Corporation has a variety
of sources of short-term liquidity available,  including federal funds purchased
from correspondent  banks,  short-term and long-term borrowings from the Federal
Home Loan Bank of New York,  access to the Federal  Reserve Bank discount window
and loan  participations  or 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 2007, the Financial  Accounting
Standards Board (FASB) issued FASB Statement No. 159, "The Fair Value Option for
Financial Assets and Financial  Liabilities."  Statement 159 provides  companies
with an option to report  selected  financial  assets  and  liabilities  at fair
value.  Statement 159's objective is to reduce both complexity in accounting for
financial instruments and the volatility in earnings caused by measuring related
assets  and  liabilities  differently.  Statement  159  is  effective  as of the
beginning of an entity's  first fiscal year  beginning  after November 15, 2007.
Early  adoption is  permitted as of the  beginning  of the previous  fiscal year
provided  that the entity makes that choice in the first 120 days of that fiscal
year and also elects to apply the provisions of Statement  157. The  Corporation
is still  evaluating  the impact the adoption of Statement  No. 159 will have on
its future consolidated financial statements.


                                       21


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

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

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

In March 2006, the FASB issued  Statement No. 156,  "Accounting for Servicing of
Financial  Assets - an  amendment of FASB  Statement  No.  140."  Statement  156
provides  the  following:  1) revised  guidance  on when a  servicing  asset and
servicing liability should be recognized;  2) requires all separately recognized
servicing  assets and  servicing  liabilities  to be initially  measured at fair
value, if practicable; 3) permits an entity to elect to measure servicing assets
and servicing  liabilities  at fair value each reporting date and report changes
in fair value in  earnings  in the period in which the  changes  occur;  4) upon
initial  adoption,  permits a one-time  reclassification  of  available-for-sale
securities  to  trading  securities  for  securities  which  are  identified  as
offsetting  the  entity's  exposure  to changes  in the fair value of  servicing
assets or liabilities  that a servicer  elects to  subsequently  measure at fair
value; and 5) requires  separate  presentation of servicing assets and servicing
liabilities  subsequently  measured at fair value in the  statement of financial
position and additional footnote  disclosures.  Statement 156 is effective as of
the beginning of an entity's  first fiscal year that begins after  September 15,
2006 with the effects of initial adoption being reported as a  cumulative-effect
adjustment  to retained  earnings.  The adoption of Statement 156 did not have a
material impact on the Corporation's 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, 2007).


                                       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, 2007 from the risk factors  disclosed in Part I, Item
1A of the  Corporation's  Annual Report on Form 10-K for the year ended December
31, 2006.


                                       23


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, 2007                          0     $         --               0                 89,100
August 1-31, 2007                    1,750            25.36           1,750                 87,350
September 1-30, 2007                10,250            25.59          10,250                 77,100
                                    ------     ------------          ------
   Total                            12,000     $      25.56          12,000
                                    ======     ============          ======


On April  15,  2005,  the  Board of  Directors  of  Peapack-Gladstone  Financial
Corporation  announced the  authorization  of a stock repurchase plan. The Board
authorized the purchase of up to 150,000 shares of outstanding  common stock, to
be made  from  time to  time,  in the open  market  or in  privately  negotiated
transactions,  at prices not exceeding  prevailing  market prices.  On April 19,
2007, the Board of Directors  authorized  another extension of the stock buyback
program for an additional twelve months to April 19, 2008.


                                       24


ITEM 6. Exhibits

      3     Articles of Incorporation and By-Laws:

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

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

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

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

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


                                       25


                                   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 9, 2007      By: /s/ Frank A. Kissel
                            ----------------------------------------------------
                            Frank A. Kissel
                            Chairman of the Board and Chief Executive Officer


DATE: November 9, 2007      By: /s/ Arthur F. Birmingham
                            ----------------------------------------------------
                            Arthur F. Birmingham
                            Executive Vice President and Chief Financial Officer


                                       26


                                  EXHIBIT INDEX

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

      3     Articles of Incorporation and By-Laws:

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

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

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

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

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


                                       27